{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["Fast-Track YP","Cover","UserInterface","User input","CommonInputs","SHETL","SPTL","TIRG","RAV inputs","Pensions T","TOI incentive estimate","Input","IQI","RealRAV","non-project ET longer","TOI ET","RevCalcs","Fin Statements","Notes","Depn","TPCR4 data","RORE range fast-track","RORE","Incentives"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":26,"defined_names":12,"comments":2,"pivot_tables":0},"unopened":[{"sheet":"RORE range fast-track","index":21,"reason":"not_a_worksheet"}],"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":"Fast-Track YP","index":0,"n_rows":34,"n_cols":13,"rows_kept":34,"cut":false,"hidden":false,"merged":[[4,3,4,12]]}
[]
[null,{"$f":"CELL(\"filename\")","v":"Q:\\RIIO T 201204 Fast Track FP\\[Financial model 20120419 for Fast Track FP.xlsm]User input"}]
[null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"Financial model 20120419 for Fast Track FP.xlsm"}]
[null,{"$f":"UserInterface!G32","v":"Base Case"}]
[null,{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},"Rollover","RIIO-T1"]
[null,"£m 2009-10 prices","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","RIIO T1 Total","8-year Average"]
[null,"Totex"]
[1,"Slow pot",{"$f":"C15","v":198.2517249518117},{"$f":"D15","v":291.07281309866414},310.12777845927576,218.7668685392681,125.09513255330231,114.78680389393755,119.52577024647908,134.23596754633357,106.91799134057381,{"$f":"SUM(D8:K8)","v":1420.5291256778344},{"$f":"AVERAGE(D8:K8)","v":177.5661407097293}]
[2,"Fast pot",{"$f":"C19","v":24.599999999999998},{"$f":"D19","v":32.341423677629329},34.458642051030651,24.30742983769645,13.899459172589143,12.75408932154861,13.280641138497677,14.915107505148169,11.879776815619303,{"$f":"SUM(D9:K9)","v":157.83656951975931},{"$f":"AVERAGE(D9:K9)","v":19.729571189969914}]
[3,"Totex",{"$f":"C8+C9","v":222.85172495181169},{"$f":"D8+D9","v":323.41423677629348},344.58642051030643,243.07429837696455,138.99459172589144,127.54089321548615,132.80641138497677,149.15107505148174,118.79776815619311,1578.3656951975938,197.29571189969923]
[null,"Regulatory Asset Value (RAV)"]
[4,"Opening RAV",{"$f":"RealRAV!M7","v":956.43953535855849},{"$f":"RealRAV!N7","v":1122.5887981493986},{"$f":"RealRAV!O7","v":1348.3735604014064},{"$f":"RealRAV!P7","v":1564.3727980199976},{"$f":"RealRAV!Q7","v":1677.9909217513937},{"$f":"RealRAV!R7","v":1755.3778103664133},{"$f":"RealRAV!S7","v":1758.0923876982336},{"$f":"RealRAV!T7","v":1755.9552086956983},{"$f":"RealRAV!U7","v":1767.7752355532011},null,{"$f":"AVERAGE(D12:K12)","v":1593.815840079468}]
[5,"Transfers from 'shadow RAV'",{"$f":"RealRAV!M6","v":41.833011044259699},{"$f":"RealRAV!N6","v":17.997228565970065},{"$f":"RealRAV!O6","v":0},{"$f":"RealRAV!P6","v":0},{"$f":"RealRAV!Q6","v":68.521626053717185},{"$f":"RealRAV!R6","v":7.713781799830711},{"$f":"RealRAV!S6","v":0},{"$f":"RealRAV!T6","v":0},{"$f":"RealRAV!U6","v":0},{"$f":"SUM(D13:K13)","v":94.232636419517959},{"$f":"AVERAGE(D13:K13)","v":11.779079552439745}]
[6,"Restated opening RAV including transfers",{"$f":"CHOOSE(UserInterface!$B$51,RealRAV!M8,RealRAV!M8,RealRAV!M8,RealRAV!M8,RealRAV!M8,RealRAV!M8,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":998.27254640281819},{"$f":"RealRAV!N8","v":1140.5860267153687},{"$f":"RealRAV!O8","v":1348.3735604014064},{"$f":"RealRAV!P8","v":1564.3727980199976},{"$f":"RealRAV!Q8","v":1746.5125478051109},{"$f":"RealRAV!R8","v":1763.091592166244},{"$f":"RealRAV!S8","v":1758.0923876982336},{"$f":"RealRAV!T8","v":1755.9552086956983},{"$f":"RealRAV!U8","v":1767.7752355532011},null,{"$f":"AVERAGE(D14:K14)","v":1605.5949196319077}]
[7,"RAV additions (totex slow pot)",{"$f":"CHOOSE(UserInterface!$B$51,+RealRAV!M10,+RealRAV!M10,+RealRAV!M10,+RealRAV!M10,+RealRAV!M10,+RealRAV!M10,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!)","v":198.2517249518117},{"$f":"+RealRAV!N10","v":291.07281309866414},{"$f":"+RealRAV!O10","v":310.12777845927576},{"$f":"+RealRAV!P10","v":218.7668685392681},{"$f":"+RealRAV!Q10","v":125.09513255330231},{"$f":"+RealRAV!R10","v":114.78680389393755},{"$f":"+RealRAV!S10","v":119.52577024647908},{"$f":"+RealRAV!T10","v":134.23596754633357},{"$f":"+RealRAV!U10","v":106.91799134057381},{"$f":"SUM(D15:K15)","v":1420.5291256778344},{"$f":"AVERAGE(D15:K15)","v":177.5661407097293}]
[8,"Depreciation",{"$f":"CHOOSE(UserInterface!$B$51,RealRAV!M9,RealRAV!M9,RealRAV!M9,RealRAV!M9,RealRAV!M9,RealRAV!M9,-#REF!,-#REF!,-#REF!,-#REF!,-#REF!,-#REF!,-#REF!,-#REF!)","v":-73.935473205231389},{"$f":"RealRAV!N9","v":-83.285279412626281},{"$f":"RealRAV!O9","v":-94.128540840684465},{"$f":"RealRAV!P9","v":-105.14874480787192},{"$f":"RealRAV!Q9","v":-116.22986999199993},{"$f":"RealRAV!R9","v":-119.78600836194794},{"$f":"RealRAV!S9","v":-121.6629492490145},{"$f":"RealRAV!T9","v":-122.41594068883069},{"$f":"RealRAV!U9","v":-124.38197126622315},-887.03930461919879,-110.87991307739985]
[9,"Closing  RAV",{"$f":"CHOOSE(UserInterface!$B$51,+C14+C15+C16,+C14+C15+C16,+C14+C15+C16,+C14+C15+C16,+C14+C15+C16,+C14+C15+C16,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":1122.5887981493986},{"$f":"+D14+D15+D16","v":1348.3735604014066},1564.3727980199976,1677.9909217513937,1755.3778103664133,1758.0923876982336,1755.9552086956983,1767.7752355532011,1750.3112556275516,null,1672.281147264237]
[null,"Allowed Costs"]
[10,{"$f":"[2]RevCalcs!C11","v":"Fast pot expenditure"},{"$f":"CHOOSE(UserInterface!$B$51,RevCalcs!M11,RevCalcs!M11,RevCalcs!M11,RevCalcs!M11,RevCalcs!M11,RevCalcs!M11,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":24.599999999999998},{"$f":"RevCalcs!N11","v":32.341423677629329},{"$f":"RevCalcs!O11","v":34.458642051030651},{"$f":"RevCalcs!P11","v":24.30742983769645},{"$f":"RevCalcs!Q11","v":13.899459172589143},{"$f":"RevCalcs!R11","v":12.75408932154861},{"$f":"RevCalcs!S11","v":13.280641138497677},{"$f":"RevCalcs!T11","v":14.915107505148169},{"$f":"RevCalcs!U11","v":11.879776815619303},{"$f":"SUM(D19:K19)","v":157.83656951975931},{"$f":"AVERAGE(D19:K19)","v":19.729571189969914}]
[11,"Depreciation",{"$f":"IF(UserInterface!$B$51=2,73.1840397821645,-C16)","v":73.184039782164504},{"$f":"-D16","v":83.285279412626281},{"$f":"-E16","v":94.128540840684465},105.14874480787192,116.22986999199993,119.78600836194794,121.6629492490145,122.41594068883069,124.38197126622315,{"$f":"SUM(D20:K20)","v":887.03930461919879},110.87991307739985]
[12,"IQI additional income",null,{"$f":"RevCalcs!N14","v":8.6505284849432531},{"$f":"RevCalcs!O14","v":9.2168318743831499},{"$f":"RevCalcs!P14","v":6.5016344457402013},{"$f":"RevCalcs!Q14","v":3.7177605010925014},{"$f":"RevCalcs!R14","v":3.4114024810813195},{"$f":"RevCalcs!S14","v":3.5522420290467718},{"$f":"RevCalcs!T14","v":3.9894212331327004},{"$f":"RevCalcs!U14","v":3.1775455763058154},{"$f":"SUM(D21:K21)","v":42.217366625725724},{"$f":"AVERAGE(D21:K21)","v":5.2771708282157155}]
[13,"Capex and other incentives",{"$f":"CHOOSE(UserInterface!$B$51,RevCalcs!M15,RevCalcs!M15,RevCalcs!M15,RevCalcs!M15,RevCalcs!M15,RevCalcs!M15,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!) + RevCalcs!M16","v":4.5081404876771689},{"$f":"RevCalcs!N15 + RevCalcs!N16","v":0},{"$f":"RevCalcs!O15 + RevCalcs!O16","v":0},{"$f":"RevCalcs!P15 + RevCalcs!P16","v":0},{"$f":"RevCalcs!Q15 + RevCalcs!Q16","v":0},{"$f":"RevCalcs!R15 + RevCalcs!R16","v":0},{"$f":"RevCalcs!S15 + RevCalcs!S16","v":0},{"$f":"RevCalcs!T15 + RevCalcs!T16","v":0},{"$f":"RevCalcs!U15 + RevCalcs!U16","v":0},0,0]
[14,{"$f":"[2]RevCalcs!C23","v":"Tax allowance"},{"$f":"CHOOSE(UserInterface!$B$51,5.49147321488117,RevCalcs!M23,RevCalcs!M23,RevCalcs!M23,RevCalcs!M23,RevCalcs!M23,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":10.700525281174366},{"$f":"RevCalcs!N23","v":16.187165581512719},{"$f":"RevCalcs!O23","v":12.106993758031495},{"$f":"RevCalcs!P23","v":14.071121703635548},{"$f":"RevCalcs!Q23","v":11.202288703069879},{"$f":"RevCalcs!R23","v":12.740293974392593},{"$f":"RevCalcs!S23","v":14.486460317063859},{"$f":"RevCalcs!T23","v":15.394372471253016},{"$f":"RevCalcs!U23","v":16.048748256881115},112.23744476584024,14.02968059573003]
[15,"Pension deficit costs",{"$f":"CHOOSE(UserInterface!$B$51,RevCalcs!M19+RevCalcs!M20,RevCalcs!M19+RevCalcs!M20,RevCalcs!M19+RevCalcs!M20,RevCalcs!M19+RevCalcs!M20,RevCalcs!M19+RevCalcs!M20,RevCalcs!M19+RevCalcs!M20,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!,#REF!)","v":3.0540181490602496},{"$f":"RevCalcs!N19+RevCalcs!N20","v":0.71510784838225505},{"$f":"RevCalcs!O19+RevCalcs!O20","v":0.71510784838225505},{"$f":"RevCalcs!P19+RevCalcs!P20","v":0.71510784838225505},{"$f":"RevCalcs!Q19+RevCalcs!Q20","v":0.71510784838225505},{"$f":"RevCalcs!R19+RevCalcs!R20","v":0.71510784838225505},{"$f":"RevCalcs!S19+RevCalcs!S20","v":0.71510784838225505},{"$f":"RevCalcs!T19+RevCalcs!T20","v":0.71510784838225505},{"$f":"RevCalcs!U19+RevCalcs!U20","v":0.71510784838225505},5.7208627870580395,0.71510784838225494]
[16,"Notional equity issuance/gearing costs",{"$f":"RevCalcs!M21","v":0},{"$f":"RevCalcs!N21","v":3.6203658510194843},{"$f":"RevCalcs!O21","v":0},{"$f":"RevCalcs!P21","v":7.39803814932172},{"$f":"RevCalcs!Q21","v":0},{"$f":"RevCalcs!R21","v":0},{"$f":"RevCalcs!S21","v":0},{"$f":"RevCalcs!T21","v":0},{"$f":"RevCalcs!U21","v":0},11.018404000341205,{"$f":"AVERAGE(D25:K25)","v":1.3773005000426506}]
[17,"Return",{"$f":"CHOOSE(UserInterface!$B$51,RevCalcs!M39+RevCalcs!M18,RevCalcs!M39+RevCalcs!M18,RevCalcs!M39+RevCalcs!M18,RevCalcs!M39+RevCalcs!M18,RevCalcs!M39+RevCalcs!M18,RevCalcs!M39+RevCalcs!M18)","v":48.615254592371301},{"$f":"RevCalcs!N39+RevCalcs!N18","v":68.028810561878274},{"$f":"RevCalcs!O39+RevCalcs!O18","v":68.51559128847056},{"$f":"RevCalcs!P39+RevCalcs!P18","v":76.269073958372331},{"$f":"RevCalcs!Q39+RevCalcs!Q18","v":82.373835203265315},{"$f":"RevCalcs!R39+RevCalcs!R18","v":82.827672831305549},{"$f":"RevCalcs!S39+RevCalcs!S18","v":82.65980598916461},{"$f":"RevCalcs!T39+RevCalcs!T18","v":82.887572490089525},{"$f":"RevCalcs!U39+RevCalcs!U18","v":82.754811606001411},626.31717392854762,78.289646741068452]
[18,"Total controllable costs",{"$f":"SUM(C19:C26)","v":164.6619782924476},212.82868141799156,219.1417076609826,234.41115075102041,228.13832142039902,232.23457481865825,236.35720657116968,240.31752223683634,238.95796136941306,1842.3871262464709,{"$f":"AVERAGE(D27:K27)","v":230.29839078080886}]
[19,{"$f":"[2]RevCalcs!C12","v":"Non-controllable operating costs"},{"$f":"CHOOSE(UserInterface!$B$51,RevCalcs!M12,RevCalcs!M12,RevCalcs!M12,RevCalcs!M12,RevCalcs!M12,RevCalcs!M12,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!,#REF!+#REF!)","v":24.1},{"$f":"+RevCalcs!N12","v":24.1},{"$f":"+RevCalcs!O12","v":24.1},{"$f":"+RevCalcs!P12","v":24.1},{"$f":"+RevCalcs!Q12","v":24.1},{"$f":"+RevCalcs!R12","v":24.1},{"$f":"+RevCalcs!S12","v":24.1},{"$f":"+RevCalcs!T12","v":24.1},{"$f":"+RevCalcs!U12","v":24.1},{"$f":"SUM(D28:K28)","v":192.79999999999998},{"$f":"AVERAGE(D28:K28)","v":24.099999999999998}]
[null,"Price Control Revenue"]
[20,"Base revenue",{"$f":"SUM(C27:C29)-C31","v":183.81161239108974},231.56112366182319,237.37568210930931,252.30410452969426,245.73978582614191,249.54614948415613,253.26048611089698,256.97952638607171,255.44251266780793,{"$f":"SUM(D30:K30)","v":1982.2093707759016},{"$f":"AVERAGE(D30:K30)","v":247.7761713469877}]
[21,"Excluded services",{"$f":"Input!M217","v":4.9503659013578645},{"$f":"Input!N217","v":5.3675577561683783},{"$f":"Input!O217","v":5.8660255516733004},{"$f":"Input!P217","v":6.2070462213261655},{"$f":"Input!Q217","v":6.4985355942571195},{"$f":"Input!R217","v":6.788425334502123},{"$f":"Input!S217","v":7.1967204602727186},{"$f":"Input!T217","v":7.4379958507646684},{"$f":"Input!U217","v":7.6154487016051373},{"$f":"SUM(D31:K31)","v":52.977755470569612},{"$f":"AVERAGE(D31:K31)","v":6.6222194338212015}]
[22,{"$f":"[2]RevCalcs!C17","v":"Transmission Investment Renewable Generation"},{"$f":"RevCalcs!M17","v":15.911597626338859},{"$f":"RevCalcs!N17","v":24.278497981580735},{"$f":"RevCalcs!O17","v":24.814753865702347},{"$f":"RevCalcs!P17","v":23.969784804208942},{"$f":"RevCalcs!Q17","v":12.464964219457293},{"$f":"RevCalcs!R17","v":19.900632403314276},{"$f":"RevCalcs!S17","v":19.251004541617494},{"$f":"RevCalcs!T17","v":18.601376679920719},{"$f":"RevCalcs!U17","v":17.951748818223937},{"$f":"SUM(D32:K32)","v":161.23276331402573},{"$f":"AVERAGE(D32:K32)","v":20.154095414253216}]
[23,"Total revenue",{"$f":"SUM(C30:C32)","v":204.67357591878644},261.20717939957228,268.05646152668493,282.48093555522934,264.70328563985629,276.23520722197253,279.70821111278718,283.01889891675705,281.00971018763704,{"$f":"SUM(D33:K33)","v":2196.4198895604968},{"$f":"AVERAGE(D33:K33)","v":274.5524861950621}]
[24,"Annual change",null,{"$f":"D33/C33-1","v":0.2762134937399936},2.6221645755897027E-2,5.3811327458370029E-2,-6.2933981298349373E-2,4.3565464456705172E-2,1.2572633031617375E-2,1.1836219576102813E-2,-7.0991327321606734E-3,null,{"$f":"POWER(K33/C33,1/8)-1","v":4.0417009424793759E-2}]

{"sheet":"Cover","index":1,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,1,0,18]]}
[null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"Financial model 20120419 for Fast Track FP.xlsm"}]
[null,"DISCLAIMER: Ofgem does not accept any liability or responsibility whatsoever to any person who uses this model. "]
[null,"Any person who operates this model does so entirely at their own risk."]
[null,"Ofgem reserves the right to make changes to the model."]
[]
[]
[]
[]
[]
[]
[null,"Diagrammatic overview of model"]
[null,"Note: colour coding broadly as follows:"]
[null,null,"input"]
[null,null,"calculations"]
[null,null,"output"]

{"sheet":"UserInterface","index":2,"n_rows":138,"n_cols":12,"rows_kept":138,"cut":false,"hidden":false,"merged":[[31,0,31,1],[29,0,29,1],[19,0,19,1],[21,0,21,1],[23,0,23,1],[25,0,25,1],[27,0,27,1],[9,0,9,1],[11,0,11,1],[13,0,13,1],[15,0,15,1],[17,0,17,1],[7,10,7,13],[1,0,1,1],[3,0,3,1],[5,0,5,1],[7,0,7,1],[0,9,0,13],[1,9,1,13],[5,10,5,13],[2,10,2,16],[4,10,4,17],[3,11,3,12]]}
[null,{"$f":"MID(CELL(\"filename\"),SEARCH(\"[\",CELL(\"filename\"))+1,SEARCH(\"]\",CELL(\"filename\"))-SEARCH(\"[\",CELL(\"filename\"))-1)","v":"Financial model 20120419 for Fast Track FP.xlsm"},null,null,null,null,null,null,null,"This selects the company to be modelled and drives the choose functions later in the model"]
["Selection box for picking company",null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},null,{"$f":"CHOOSE(UserInterface!$B$51,\"E\",\"E\",\"E\",\"E\",\"GT\",\"GT\",\"GD\",\"GD\",\"GD\",\"GD\",\"GD\",\"GD\",\"GD\",\"GD\")","v":"E"},"This is the 'live' company for the Results tab. A macro is set up to run all companies sequentially through the model and pasting a results sheet for each company to run the macro [CTRL R]"]
[]
["Selection box for gearing scenarios",null,null,null,null,null,{"$f":"IF($B$62=1,B53,IF($B$62=2,B54,IF($B$62=3,B55,IF($B$62=4,B56,IF($B$62=5,B57,IF($B$62=6,B58,IF($B$62=7,B59,IF($B$62=8,B60,B61))))))))","v":"gearing - user defined - annual change"},null,"SHETL -","ET new at 45, 16 years transition",null,"SHETL 55%, SPTL 55%"]
[]
["Selection box for depreciation life ET",null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$84,\"ET at 20\",\"ET all at 45\",\"ET new at 45\",\"SP 1 PC\",\"user defined\",\"ET new at 45 SOD\")","v":"user defined"},null,"SPTL -","ET new at 45, 8 years transition","This input changes the lives used in all \"ET longer\" depreciation sheets"]
[]
["Selection box for depreciation life GD",null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$91,\"G straight line\",\"G all at 45 SOD\",\"G new at 45 SOD\")","v":"G all at 45 SOD"},null,"NGET_TO -","ET new at 45, 16 years transition","This changes the years at the top of the non-project GD accelerated sheet"]
[]
["Selection box for backlog depreciation GD",null,null,null,null,null,null,null,"NGET_SO -","7 years throughout"]
[]
["Selection box for step change Repex"]
[]
["Selection box for cost of equity",null,null,null,null,null,{"$f":"IF($B$71=1,B66,IF($B$71=2,B67,IF($B$71=3,B68,IF($B$71=4,B69,IF($B$71=5,B70,\"???\")))))","v":"user defined - annual change"},null,null,"7% for both"]
[]
["Totex - capitalisation %",null,null,null,null,null,null,null,null,"SHETL 90%, SPTL 90%"]
[]
["Allocation to tax pools",null,null,null,null,null,null,null,null,"different in detail - see next sheet"]
[]
["Dividends"]
[]
["Equity issue",null,null,null,null,null,null,null,null,"different in detail - see next sheet"]
[]
["Cost of debt profile",null,null,null,null,null,null,null,null,"different choice set, but same value used"]
[]
["Select input data"]
[]
["Include TIRG in RAV"]
[]
["Model TOI with separate life"]
[]
["Base or Best?",null,null,null,null,null,{"$f":"IF(B138=1,\"Base Case\",\"Best Case\")","v":"Base Case"}]
[]
[]
[null,"Source for company selection box "]
[]
[null,"SHETL"]
[null,"SPTL"]
[null,"NGET_TO"]
[null,"NGET_SO"]
[null,"NGGT_TO"]
[null,"NGGT_SO"]
[null,"East"]
[null,"London"]
[null,"North_West"]
[null,"West_Midlands"]
[null,"Northern"]
[null,"Scotland"]
[null,"Southern"]
[null,"Wales_&_West"]
[null,2]
[null,"Gearing"]
[null,"TPCR4/GDPCR 60%/62.5% gearing"]
[null,"Scenario 1: gearing 60:50:70:70:70%"]
[null,"Scenario 2: gearing 40:40:70:80:80%"]
[null,"Scenario 3: gearing 60:50:70:80:80%"]
[null,0.5]
[null,0.6]
[null,0.7]
[null,"user defined"]
[null,"gearing - user defined - annual change"]
[null,9]
[]
[]
[null,"Source for cost of equity scenario"]
[null,"TPCR4/GDPCR 7.0%/7.25% CoE"]
[null,"Scenario A: 6.0% CoE"]
[null,"Scenario B: 7.2% CoE"]
[null,"user defined"]
[null,"user defined - annual change"]
[null,5]
[null,"Source for repex"]
[null,"Immediate change-over"]
[null,"1 PC change-over"]
[null,"2 PC change-over"]
[null,1]
[null,"Source for ET asset life"]
[null,"ET at 20"]
[null,"ET all at 45"]
[null,"ET new at 45"]
[null,"SP 1 PC"]
[null,"user defined"]
[null,"ET new at 45 SOD"]
[null,5]
[null,"Source for GD asset life"]
[null,"GD straight line"]
[null,"GD all at 45 SOD"]
[null,"GD new at 45 SOD"]
[]
[]
[null,2]
[null,"GD backlog depreciation"]
[null,"Exclude backlog depreciation"]
[null,"Include backlog depreciation"]
[null,2]
[null,"Totex Capitalisation %"]
[null,"based on short term forecasts"]
[null,"user defined"]
[null,2]
[null,"Allocation to tax pools"]
[null,"Ofgem working assumptions"]
[null,"user defined"]
[null,2]
[null,"Dividends"]
[null,"Ofgem working assumptions"]
[null,"user defined"]
[null,1]
[null,"Equity issue"]
[null,"Ofgem working assumptions"]
[null,"user defined"]
[null,2]
[null,"Cost of debt profile"]
[null,"Index latest value"]
[null,"TPCR4RO/GDPCR"]
[null,"User scenario 1"]
[null,"User scenario 2"]
[null,"User scenario 3"]
[null,1]
[null,"Select input data"]
[null,"Operator view"]
[null,"Ofgem view"]
[]
[null,2]
[null,"Include TIRG in RAV"]
[null,"exclude TIRG"]
[null,"include TIRG"]
[]
[null,2]
[null,"Model TOI with separate life"]
[null,"TOI normal life"]
[null,"TOI own life"]
[]
[null,1]
[null,"Base or Best?"]
[null,"Base"]
[null,"Best"]
[]
[null,1]

{"sheet":"User input","index":3,"n_rows":185,"n_cols":124,"rows_kept":185,"cut":false,"hidden":false,"merged":[]}
["User interface tab",null,null,"Selections are detailed on this tab with the options for each selection"]
[null,null,null,"The drop down selections are scenarios - additional scenarios can be added by Ofgem with prior agreement"]
["User input tab",null,null,"Things to tweak for transition"]
[]
[1,"ET","Asset life transition",null,null,null,null,null,null,null,null,"Selection box for depreciation life ET",null,null,null,"User interface tab"]
[null,"option 1","ET at 20"]
[null,"option 2","ET all at 45"]
[null,"option 3","ET new at 45",null,null,null,null,null,null,"TOI Depreciation lives",null,null,20,{"$f":"N12","v":23.125},{"$f":"O12","v":26.25},29.375,32.5,35.625,38.75,41.875,45,45]
[null,"option 4","SP 1 PC","Allows an equal percentage change to the deprecation rate per year to transition from 20 to 45 years in 1 Price Control"]
[null,"option 5","user defined as below"]
[null,null,"Year ending 31 March",null,"2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"CHOOSE(UserInterface!$B$51,N13,N14,N15,45,45,45,45,45,45,45,45,45,45,45)","v":23.125},{"$f":"CHOOSE(UserInterface!$B$51,O13,O14,O15,45,45,45,45,45,45,45,45,45,45,45)","v":26.25},{"$f":"CHOOSE(UserInterface!$B$51,P13,P14,P15,45,45,45,45,45,45,45,45,45,45,45)","v":29.375},{"$f":"CHOOSE(UserInterface!$B$51,Q13,Q14,Q15,45,45,45,45,45,45,45,45,45,45,45)","v":32.5},{"$f":"CHOOSE(UserInterface!$B$51,R13,R14,R15,45,45,45,45,45,45,45,45,45,45,45)","v":35.625},{"$f":"CHOOSE(UserInterface!$B$51,S13,S14,S15,45,45,45,45,45,45,45,45,45,45,45)","v":38.75},{"$f":"CHOOSE(UserInterface!$B$51,T13,T14,T15,45,45,45,45,45,45,45,45,45,45,45)","v":41.875},{"$f":"CHOOSE(UserInterface!$B$51,U13,U14,U15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,V13,V14,V15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,W13,W14,W15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,X13,X14,X15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,Y13,Y14,Y15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,Z13,Z14,Z15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AA13,AA14,AA15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AB13,AB14,AB15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AC13,AC14,AC15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AD13,AD14,AD15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AE13,AE14,AE15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AF13,AF14,AF15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AG13,AG14,AG15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AH13,AH14,AH15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AI13,AI14,AI15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AJ13,AJ14,AJ15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AK13,AK14,AK15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AL13,AL14,AL15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AM13,AM14,AM15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AN13,AN14,AN15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AO13,AO14,AO15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AP13,AP14,AP15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AQ13,AQ14,AQ15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AR13,AR14,AR15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AS13,AS14,AS15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AT13,AT14,AT15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AU13,AU14,AU15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AV13,AV14,AV15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AW13,AW14,AW15,45,45,45,45,45,45,45,45,45,45,45)","v":45},{"$f":"CHOOSE(UserInterface!$B$51,AX13,AX14,AX15,45,45,45,45,45,45,45,45,45,45,45)","v":45}]
[null,null,null,null,null,null,null,null,null,null,null,"SHETL",null,21.5625,23.125,24.6875,26.25,27.8125,29.375,30.9375,32.5,34.0625,35.625,37.1875,38.75,40.3125,41.875,43.4375,45,{"$f":"'[3]User input'!AD12","v":45},{"$f":"'[3]User input'!AE12","v":45},{"$f":"'[3]User input'!AF12","v":45},{"$f":"'[3]User input'!AG12","v":45},{"$f":"'[3]User input'!AH12","v":45},{"$f":"'[3]User input'!AI12","v":45},{"$f":"'[3]User input'!AJ12","v":45},{"$f":"'[3]User input'!AK12","v":45},{"$f":"'[3]User input'!AL12","v":45},{"$f":"'[3]User input'!AM12","v":45},{"$f":"'[3]User input'!AN12","v":45},{"$f":"'[3]User input'!AO12","v":45},{"$f":"'[3]User input'!AP12","v":45},{"$f":"'[3]User input'!AQ12","v":45},{"$f":"'[3]User input'!AR12","v":45},{"$f":"'[3]User input'!AS12","v":45},{"$f":"'[3]User input'!AT12","v":45},{"$f":"'[3]User input'!AU12","v":45},{"$f":"'[3]User input'!AV12","v":45},{"$f":"'[3]User input'!AW12","v":45},{"$f":"'[3]User input'!AX12","v":45},{"$f":"'[3]User input'!AY12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"SPTL",null,{"$f":"+'[4]User input'!N12","v":23.125},{"$f":"+'[4]User input'!O12","v":26.25},{"$f":"+'[4]User input'!P12","v":29.375},{"$f":"+'[4]User input'!Q12","v":32.5},{"$f":"+'[4]User input'!R12","v":35.625},{"$f":"+'[4]User input'!S12","v":38.75},{"$f":"+'[4]User input'!T12","v":41.875},{"$f":"+'[4]User input'!U12","v":45},{"$f":"U14","v":45},{"$f":"V14","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,null,null,null,null,null,null,null,null,null,null,"NGET_TO",null,{"$f":"'[5]Alternative Depreciation'!AB10","v":21.5625},{"$f":"'[5]Alternative Depreciation'!AC10","v":23.125},{"$f":"'[5]Alternative Depreciation'!AD10","v":24.6875},{"$f":"'[5]Alternative Depreciation'!AE10","v":26.25},{"$f":"'[5]Alternative Depreciation'!AF10","v":27.8125},{"$f":"'[5]Alternative Depreciation'!AG10","v":29.375},{"$f":"'[5]Alternative Depreciation'!AH10","v":30.9375},{"$f":"'[5]Alternative Depreciation'!AI10","v":32.5},{"$f":"'[5]Alternative Depreciation'!AJ10","v":34.0625},{"$f":"'[5]Alternative Depreciation'!AK10","v":35.625},{"$f":"'[5]Alternative Depreciation'!AL10","v":37.1875},{"$f":"'[5]Alternative Depreciation'!AM10","v":38.75},{"$f":"'[5]Alternative Depreciation'!AN10","v":40.3125},{"$f":"'[5]Alternative Depreciation'!AO10","v":41.875},{"$f":"'[5]Alternative Depreciation'!AP10","v":43.4375},{"$f":"'[5]Alternative Depreciation'!AQ10","v":45},{"$f":"AC15","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,null,null,null,null,null,null,null,null,null,null,"NGET_SO",null,{"$f":"'[5]ESO RAV'!AB12","v":7},{"$f":"'[5]ESO RAV'!AC12","v":7},{"$f":"'[5]ESO RAV'!AD12","v":7},{"$f":"'[5]ESO RAV'!AE12","v":7},{"$f":"'[5]ESO RAV'!AF12","v":7},{"$f":"'[5]ESO RAV'!AG12","v":7},{"$f":"'[5]ESO RAV'!AH12","v":7},{"$f":"'[5]ESO RAV'!AI12","v":7},{"$f":"'[5]ESO RAV'!AJ12","v":7},{"$f":"'[5]ESO RAV'!AK12","v":7},{"$f":"'[5]ESO RAV'!AL12","v":7},{"$f":"'[5]ESO RAV'!AM12","v":7},{"$f":"'[5]ESO RAV'!AN12","v":7},{"$f":"'[5]ESO RAV'!AO12","v":7},{"$f":"'[5]ESO RAV'!AP12","v":7},{"$f":"'[5]ESO RAV'!AQ12","v":7},{"$f":"AC16","v":7},{"$f":"AD16","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7]
[]
[]
[2,"GD","Depreciation catch up - the additional depreciation on asset additions 2002-2013",null,null,null,null,null,null,null,null,"Selection box for depreciation life GD",null,null,null,"User interface tab"]
[null,null,"option 1","leave in RAV (add back in) and allow to work out in normal way"]
[null,null,"option 2","leave in RAV and release over a shorter period"]
[3,"GD","Repex - Transition to 100% capitalisation",null,null,null,null,null,null,null,null,"Selection box for step change Repex",null,null,null,"User interface tab"]
[null,null,"option 1","immediate change"]
[null,null,"option 2","1 PC change-over",null,"Allows an equal percentage change to the capitalisation rate rate per year to transition from 50% to 100% years in 1 Price Control"]
[null,null,"option 3","2 PC change-over",null,"Allows an equal percentage change to the capitalisation rate rate per year to transition from 50% to 100% years in 2 Price Controls"]
[4,"All","Totex - capitalisation %",null,null,null,null,null,null,null,null,"Totex - capitalisation %",null,null,null,"User interface tab"]
[null,null,"option 1","based on short term forecasts"]
[null,null,"option 2","user defined - enter appropriate values"]
[null,null,"Year ending 31 March",null,"2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31"]
[null,"user defined",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,N31,N32,N33,N34,N35,N36,N37,N38,N39,N40,N41,N42,N43,N44)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,O31,O32,O33,O34,O35,O36,O37,O38,O39,O40,O41,O42,O43,O44)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,P31,P32,P33,P34,P35,P36,P37,P38,P39,P40,P41,P42,P43,P44)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,Q31,Q32,Q33,Q34,Q35,Q36,Q37,Q38,Q39,Q40,Q41,Q42,Q43,Q44)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,R31,R32,R33,R34,R35,R36,R37,R38,R39,R40,R41,R42,R43,R44)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,S31,S32,S33,S34,S35,S36,S37,S38,S39,S40,S41,S42,S43,S44)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,T31,T32,T33,T34,T35,T36,T37,T38,T39,T40,T41,T42,T43,T44)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,U31,U32,U33,U34,U35,U36,U37,U38,U39,U40,U41,U42,U43,U44)","v":0.9},{"$f":"U30","v":0.9},{"$f":"V30","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Things to tweak from common assumptions",null,null,null,null,null,null,null,null,null,null,"SHETL",null,0.9,{"$f":"N31","v":0.9},{"$f":"O31","v":0.9},0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,"SPTL",null,0.9,{"$f":"N32","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,"NGET_TO",null,0.86247072352386078,0.86247072352386078,0.86247072352386078,0.86247072352386078,0.86247072352386078,0.86247072352386078,0.86247072352386078,0.86247072352386078]
[null,null,null,null,null,null,null,null,null,null,null,"NGET_SO",null,0.29957024761725842,0.29957024761725842,0.29957024761725842,0.29957024761725842,0.29957024761725842,0.29957024761725842,0.29957024761725842,0.29957024761725842]
[null,null,null,null,null,null,null,null,null,null,null,"NGGT_TO",null,0.71940000000000004,0.71940000000000004,0.71940000000000004,0.71940000000000004,0.71940000000000004,0.71940000000000004,0.71940000000000004,0.71940000000000004]
[null,null,null,null,null,null,null,null,null,null,null,"NGGT_SO",null,0.42537106013955711,0.42537106013955711,0.42537106013955711,0.42537106013955711,0.42537106013955711,0.42537106013955711,0.42537106013955711,0.42537106013955711]
[null,"Derived from:",null,"East of England - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input",null,null,null,null,null,null,null,"East",null,0.57641612121280505,0.57641612121280505,0.57641612121280505,0.57641612121280505,0.57641612121280505,0.57641612121280505,0.57641612121280505,0.57641612121280505]
[null,null,null,"London - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input",null,null,null,null,null,null,null,"London",null,0.54913492810762565,0.54913492810762565,0.54913492810762565,0.54913492810762565,0.54913492810762565,0.54913492810762565,0.54913492810762565,0.54913492810762565]
[null,null,null,"North West - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input",null,null,null,null,null,null,null,"North_West",null,0.54857803273137151,0.54857803273137151,0.54857803273137151,0.54857803273137151,0.54857803273137151,0.54857803273137151,0.54857803273137151,0.54857803273137151]
[null,null,null,"West Midlands - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input",null,null,null,null,null,null,null,"West_Midlands",null,0.55885466060699696,0.55885466060699696,0.55885466060699696,0.55885466060699696,0.55885466060699696,0.55885466060699696,0.55885466060699696,0.55885466060699696]
[null,null,null,"Northern Gas Networks - RIIO-GD1 - Financial Model Submission - 17112011.xlsm\\User input",null,null,null,null,null,null,null,"Northern",null,0.45342749877688737,0.56624835907920779,0.53395965289874092,0.54923089287884641,0.52306799945351179,0.53714525139224656,0.53622403025079568,0.54639713421755975]
[null,null,null,"Scotland Gas Netowrks - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input",null,null,null,null,null,null,null,"Scotland",null,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64]
[null,null,null,"Southern Gas Netowrks - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input",null,null,null,null,null,null,null,"Southern",null,0.64,0.64,0.64,0.64,0.64,0.64,0.64,0.64]
[null,null,null,"Wales and west Utilities - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input",null,null,null,null,null,null,null,"Wales_&_West",null,0.4573049301368724,0.47440430639922077,0.46749153623995493,0.50127674581610138,0.52939737927858244,0.54651773400109482,0.56762932111696962,0.60102636032440171]
[5,"All","Cost of equity",null,null,null,null,null,null,null,null,"Selection box for equity risk premium",null,null,null,"User interface tab"]
[null,"option 1","TPCR4/GDPCR 4.5%/4.75% ERP"]
[null,"option 2","Scenario A: ERP 4.0%"]
[null,"option 3","Scenario B: ERP -0.25%"]
[null,"option 4","user defined - enter appropriate values",null,null,null,null,null,"option 5","user defined - annual change",null,null,"2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,N51,N52,N53,N54,N55,N56,N57,N58,N59,N60,N61,N62,N63,N64,N65)","v":7.0000000000000007E-2},{"$f":"CHOOSE(UserInterface!$B$51,O51,O52,O53,O54,O55,O56,O57,O58,O59,O60,O61,O62,O63,O64,O65)","v":7.0000000000000007E-2},{"$f":"CHOOSE(UserInterface!$B$51,P51,P52,P53,P54,P55,P56,P57,P58,P59,P60,P61,P62,P63,P64,P65)","v":7.0000000000000007E-2},{"$f":"CHOOSE(UserInterface!$B$51,Q51,Q52,Q53,Q54,Q55,Q56,Q57,Q58,Q59,Q60,Q61,Q62,Q63,Q64,Q65)","v":7.0000000000000007E-2},{"$f":"CHOOSE(UserInterface!$B$51,R51,R52,R53,R54,R55,R56,R57,R58,R59,R60,R61,R62,R63,R64,R65)","v":7.0000000000000007E-2},{"$f":"CHOOSE(UserInterface!$B$51,S51,S52,S53,S54,S55,S56,S57,S58,S59,S60,S61,S62,S63,S64,S65)","v":7.0000000000000007E-2},{"$f":"CHOOSE(UserInterface!$B$51,T51,T52,T53,T54,T55,T56,T57,T58,T59,T60,T61,T62,T63,T64,T65)","v":7.0000000000000007E-2},{"$f":"CHOOSE(UserInterface!$B$51,U51,U52,U53,U54,U55,U56,U57,U58,U59,U60,U61,U62,U63,U64,U65)","v":7.0000000000000007E-2}]
[null,null,"SHETL",7.0000000000000007E-2,null,null,null,null,null,null,null,"SHETL",null,7.0000000000000007E-2,{"$f":"N51","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"Q51","v":7.0000000000000007E-2},{"$f":"R51","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"SPTL",7.0000000000000007E-2,null,null,null,null,null,null,null,"SPTL",null,{"$f":"D52","v":7.0000000000000007E-2},{"$f":"N52","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"NGET_TO",7.0000000000000007E-2,null,null,null,null,null,null,null,"NGET_TO",null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"NGET_SO",7.0000000000000007E-2,null,null,null,null,null,null,null,"NGET_SO",null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"NGGT_TO",{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},null,null,null,null,null,null,null,"NGGT_TO",null,{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2}]
[null,null,"NGGT_SO",{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},null,null,null,null,null,null,null,"NGGT_SO",null,{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2},{"$f":"[6]Scenarios!$E$11","v":7.4999999999999997E-2}]
[null,null,"East",7.1999999999999995E-2,null,null,null,null,null,null,null,"East",null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2]
[null,null,"London",7.1999999999999995E-2,null,null,null,null,null,null,null,"London",null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2]
[null,null,"North_West",7.1999999999999995E-2,null,null,null,null,null,null,null,"North_West",null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2]
[null,null,"West_Midlands",7.1999999999999995E-2,null,null,null,null,null,null,null,"West_Midlands",null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2]
[null,null,"Northern",7.1999999999999995E-2,null,null,null,null,null,null,null,"Northern",null,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2,7.1999999999999995E-2]
[null,null,"Scotland",7.4999999999999997E-2,null,null,null,null,null,null,null,"Scotland",null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"Southern",7.4999999999999997E-2,null,null,null,null,null,null,null,"Southern",null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,"Wales_&_West",7.4999999999999997E-2,null,null,null,null,null,null,null,"Wales_&_West",null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,null,null,null,null,null,null,null,null,null,"default",null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[6,"All","Notional Gearing",null,null,null,null,null,null,null,null,"Selection box for gearing scenarios",null,null,null,"User interface tab"]
[null,"option 1","TPCR4/GDPCR 60%/62.5% gearing"]
[null,"option 2","Scenario 1: gearing 60:50:70:70:70%"]
[null,"option 3","Scenario 2: gearing 40:40:70:80:80%"]
[null,"option 4","Scenario 3: gearing 60:50:70:80:80%"]
[null,"option 5",0.5]
[null,"option 6",0.6]
[null,"option 7",0.7]
[null,"option 8","user defined - enter appropriate values",null,null,null,null,null,"option 9","user defined - annual change",null,null,null,"2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,N77,N78,N79,N80,N81,N82,N83,N84,N85,N86,N87,N88,N89,N90,N91)","v":0.55000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,O77,O78,O79,O80,O81,O82,O83,O84,O85,O86,O87,O88,O89,O90,O91)","v":0.55000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,P77,P78,P79,P80,P81,P82,P83,P84,P85,P86,P87,P88,P89,P90,P91)","v":0.55000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,Q77,Q78,Q79,Q80,Q81,Q82,Q83,Q84,Q85,Q86,Q87,Q88,Q89,Q90,Q91)","v":0.55000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,R77,R78,R79,R80,R81,R82,R83,R84,R85,R86,R87,R88,R89,R90,R91)","v":0.55000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,S77,S78,S79,S80,S81,S82,S83,S84,S85,S86,S87,S88,S89,S90,S91)","v":0.55000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,T77,T78,T79,T80,T81,T82,T83,T84,T85,T86,T87,T88,T89,T90,T91)","v":0.55000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,U77,U78,U79,U80,U81,U82,U83,U84,U85,U86,U87,U88,U89,U90,U91)","v":0.55000000000000004}]
[null,null,"SHETL",0.6,null,null,null,null,null,null,null,null,"SHETL",0.55000000000000004,{"$f":"N77","v":0.55000000000000004},{"$f":"O77","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,"SPTL",{"$f":"'[4]User input'!$D$48","v":0.5},null,null,null,null,null,null,null,null,"SPTL",0.55000000000000004,{"$f":"N78","v":0.55000000000000004},{"$f":"O78","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,"NGET_TO",0.6,null,null,null,null,null,null,null,null,"NGET_TO",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,"NGET_SO",0.6,null,null,null,null,null,null,null,null,"NGET_SO",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,"NGGT_TO",0.6,null,null,null,null,null,null,null,null,"NGGT_TO",{"$f":"[6]Scenarios!$E$7","v":0.55000000000000004},{"$f":"[6]Scenarios!$E$7","v":0.55000000000000004},{"$f":"[6]Scenarios!$E$7","v":0.55000000000000004},{"$f":"[6]Scenarios!$E$7","v":0.55000000000000004},{"$f":"[6]Scenarios!$E$7","v":0.55000000000000004},{"$f":"[6]Scenarios!$E$7","v":0.55000000000000004},{"$f":"[6]Scenarios!$E$7","v":0.55000000000000004},{"$f":"[6]Scenarios!$E$7","v":0.55000000000000004}]
[null,null,"NGGT_SO",0.6,null,null,null,null,null,null,null,null,"NGGT_SO",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,"East",0.53,null,null,null,null,null,null,null,null,"East",0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,"London",0.53,null,null,null,null,null,null,null,null,"London",0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,"North_West",0.53,null,null,null,null,null,null,null,null,"North_West",0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,"West_Midlands",0.53,null,null,null,null,null,null,null,null,"West_Midlands",0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,"Northern",0.625,null,null,null,null,null,null,null,null,"Northern",0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[null,null,"Scotland",0.625,null,null,null,null,null,null,null,null,"Scotland",0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[null,null,"Southern",0.625,null,null,null,null,null,null,null,null,"Southern",0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[null,null,"Wales_&_West",0.625,null,null,null,null,null,null,null,null,"Wales_&_West",0.625,0.625,0.625,0.625,0.625,0.625,0.625,0.625]
[null,null,null,null,null,null,null,null,null,null,null,null,"default",0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.6]
[]
[7,"All","Tax pool allocations",null,null,null,null,null,null,null,null,"Allocation to tax pools",null,null,null,"User interface tab"]
[null,"option 1","Ofgem working assumptions"]
[null,"option 2","user defined"]
[null,null,null,null,"live","Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total",null,"Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total"]
[null,"Allocation of costs to tax pools",null,null,null,null,null,null,null,null,null,null,null,"Source","email Bob Davey (Ofgem) to Steve Kennedy (SSE) 20/12/11",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Derived from:",null,"East of England - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\CommonInputs",null,null,null,null,null,null,null,"London - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\CommonInputs",null,null,null,null,null,null,null,"North West - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\CommonInputs",null,null,null,null,null,null,null,"West Midlands - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\CommonInputs",null,null,null,null,null,null,null,"Northern Gas Networks - RIIO-GD1 - Financial Model Submission - 17112011.xlsm\\User input",null,null,null,null,null,null,null,"Scotland Gas Netowrks - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input",null,null,null,null,null,null,null,"Southern Gas Netowrks - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input",null,null,null,null,null,null,null,"Wales and west Utilities - RIIO-GD1 - Financial Model Submission 30112011.xlsm\\User input"]
[null,"Load Related",null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,N98,V98,AD98,AL98,AT98,BB98,BJ98,BR98,BZ98,CH98,CP98,CX98,DF98,DN98)","v":5.4423896301426774E-3},{"$f":"CHOOSE(UserInterface!$B$51,O98,W98,AE98,AM98,AU98,BC98,BK98,BS98,CA98,CI98,CQ98,CY98,DG98,DO98)","v":0.9813260277590351},{"$f":"CHOOSE(UserInterface!$B$51,P98,X98,AF98,AN98,AV98,BD98,BL98,BT98,CB98,CJ98,CR98,CZ98,DH98,DP98)","v":1.3231582610821989E-2},{"$f":"CHOOSE(UserInterface!$B$51,Q98,Y98,AG98,AO98,AW98,BE98,BM98,BU98,CC98,CK98,CS98,DA98,DI98,DQ98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,R98,Z98,AH98,AP98,AX98,BF98,BN98,BV98,CD98,CL98,CT98,DB98,DJ98,DR98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,S98,AA98,AI98,AQ98,AY98,BG98,BO98,BW98,CE98,CM98,CU98,DC98,DK98,DS98)","v":0},{"$f":"SUM(F98:K98)","v":0.99999999999999978},"SHETL",4.2000000000000003E-2,0.89100000000000001,0.05,0,0,1.7000000000000001E-2,1,"SPTL",{"$f":"'[4]User input'!F59","v":5.4423896301426774E-3},{"$f":"'[4]User input'!G59","v":0.9813260277590351},{"$f":"'[4]User input'!H59","v":1.3231582610821989E-2},{"$f":"'[4]User input'!I59","v":0},{"$f":"'[4]User input'!J59","v":0},{"$f":"'[4]User input'!K59","v":0},{"$f":"SUM(V98:AA98)","v":0.99999999999999978},"NGET_TO",{"$f":"'[5]Capital Allowances Calc'!E24","v":8.4599999999999995E-2},{"$f":"'[5]Capital Allowances Calc'!F24","v":0.9052},{"$f":"'[5]Capital Allowances Calc'!G24","v":0},{"$f":"'[5]Capital Allowances Calc'!H24","v":-1.29E-2},{"$f":"'[5]Capital Allowances Calc'!I24","v":0},{"$f":"'[5]Capital Allowances Calc'!J24","v":2.3099999999999999E-2},{"$f":"SUM(AD98:AI98)","v":1},"NGET_SO",{"$f":"'[5]ESO Tax'!$AB$11","v":0.43},{"$f":"'[5]ESO Tax'!$AB$10","v":0.56999999999999995},{"$f":"'[5]ESO Tax'!$AB$12","v":0},{"$f":"'[5]ESO Tax'!$AB$9","v":0},0,{"$f":"'[5]ESO Tax'!$AB$13","v":0},{"$f":"SUM(AL98:AQ98)","v":1},"NGGT_TO",{"$f":"'[6]Capital Allowances'!Y15","v":0},{"$f":"'[6]Capital Allowances'!Z15","v":0.9},{"$f":"'[6]Capital Allowances'!AA15","v":0},{"$f":"'[6]Capital Allowances'!AB15","v":0},{"$f":"'[6]Capital Allowances'!AC15","v":0},{"$f":"'[6]Capital Allowances'!AD15","v":0.1},{"$f":"SUM(AT98:AY98)","v":1},"NGGT_SO",{"$f":"'[6]GSO Tax'!$AB$9","v":0},{"$f":"'[6]GSO Tax'!$AB$10","v":0},{"$f":"'[6]GSO Tax'!$AB$12","v":0},{"$f":"'[6]GSO Tax'!$AB$9","v":0},0,{"$f":"'[6]GSO Tax'!$AB$13","v":0},{"$f":"SUM(BB98:BG98)","v":0},"East",0.59293899794273419,0.32796411307232542,0,0,1.4274239006228489E-2,6.4822649978711899E-2,{"$f":"SUM(BJ98:BO98)","v":1},"London",0.46192495943129264,0.45308420917340481,0,0,1.8349781156016418E-2,6.664105023928614E-2,{"$f":"SUM(BR98:BW98)","v":1},"North_West",0.51223207976108864,0.40494355966274165,0,0,1.5226963347367522E-2,6.7597397228802203E-2,{"$f":"SUM(BZ98:CE98)","v":1},"West_Midlands",0.57115547735228944,0.28915033816519647,0,0,1.5947998667267548E-2,0.12374618581524653,{"$f":"SUM(CH98:CM98)","v":1},"Northern",0.2128315590691697,0.78716844093083027,0,0,0,0,{"$f":"SUM(CP98:CU98)","v":1},"Scotland",5.4423896301426774E-3,0.9813260277590351,1.3231582610821989E-2,0,0,0,{"$f":"SUM(CX98:DC98)","v":0.99999999999999978},"Southern",5.4423896301426774E-3,0.9813260277590351,1.3231582610821989E-2,0,0,0,{"$f":"SUM(DF98:DK98)","v":0.99999999999999978},"Wales_&_West",0.29250358056300069,0.68668010644150945,6.7766559013861128E-3,0,0,1.4039657094103753E-2,{"$f":"SUM(DN98:DS98)","v":0.99999999999999989}]
[null,"Non-Load Related - asset replacement",null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,N99,V99,AD99,AL99,AT99,BB99,BJ99,BR99,BZ99,CH99,CP99,CX99,DF99,DN99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,O99,W99,AE99,AM99,AU99,BC99,BK99,BS99,CA99,CI99,CQ99,CY99,DG99,DO99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,P99,X99,AF99,AN99,AV99,BD99,BL99,BT99,CB99,CJ99,CR99,CZ99,DH99,DP99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,Q99,Y99,AG99,AO99,AW99,BE99,BM99,BU99,CC99,CK99,CS99,DA99,DI99,DQ99)","v":1},{"$f":"CHOOSE(UserInterface!$B$51,R99,Z99,AH99,AP99,AX99,BF99,BN99,BV99,CD99,CL99,CT99,DB99,DJ99,DR99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,S99,AA99,AI99,AQ99,AY99,BG99,BO99,BW99,CE99,CM99,CU99,DC99,DK99,DS99)","v":0},{"$f":"SUM(F99:K99)","v":1},"SHETL",9.9000000000000005E-2,8.2000000000000003E-2,1.7000000000000001E-2,0.80200000000000005,0,0,1,"SPTL",{"$f":"'[4]User input'!F60","v":0},{"$f":"'[4]User input'!G60","v":0},{"$f":"'[4]User input'!H60","v":0},1,{"$f":"'[4]User input'!J60","v":0},{"$f":"'[4]User input'!K60","v":0},{"$f":"SUM(V99:AA99)","v":1},"NGET_TO",{"$f":"'[5]Capital Allowances Calc'!E25","v":2.2200000000000001E-2},{"$f":"'[5]Capital Allowances Calc'!F25","v":0.46350000000000002},{"$f":"'[5]Capital Allowances Calc'!G25","v":2.5000000000000001E-3},{"$f":"'[5]Capital Allowances Calc'!H25","v":0.50529999999999997},{"$f":"'[5]Capital Allowances Calc'!I25","v":0},{"$f":"'[5]Capital Allowances Calc'!J25","v":6.4999999999999997E-3},{"$f":"SUM(AD99:AI99)","v":1},"NGET_SO",{"$f":"'[5]ESO Tax'!$AB$11","v":0.43},{"$f":"'[5]ESO Tax'!$AB$10","v":0.56999999999999995},{"$f":"'[5]ESO Tax'!$AB$12","v":0},{"$f":"'[5]ESO Tax'!$AB$9","v":0},0,{"$f":"'[5]ESO Tax'!$AB$13","v":0},{"$f":"SUM(AL99:AQ99)","v":1},"NGGT_TO",{"$f":"'[6]Capital Allowances'!Y16","v":0.6411},{"$f":"'[6]Capital Allowances'!Z16","v":0.33210000000000001},{"$f":"'[6]Capital Allowances'!AA16","v":0},{"$f":"'[6]Capital Allowances'!AB16","v":0},{"$f":"'[6]Capital Allowances'!AC16","v":2.6800000000000001E-2},{"$f":"'[6]Capital Allowances'!AD16","v":0},{"$f":"SUM(AT99:AY99)","v":1},"NGGT_SO",{"$f":"'[6]GSO Tax'!$AB$11","v":1},{"$f":"'[6]GSO Tax'!$AB$10","v":0},{"$f":"'[6]GSO Tax'!$AB$12","v":0},{"$f":"'[6]GSO Tax'!$AB$9","v":0},0,{"$f":"'[6]GSO Tax'!$AB$13","v":0},{"$f":"SUM(BB99:BG99)","v":1},"East",0.59293899794273419,0.32796411307232542,0,0,1.4274239006228489E-2,6.4822649978711899E-2,{"$f":"SUM(BJ99:BO99)","v":1},"London",0.46192495943129264,0.45308420917340481,0,0,1.8349781156016418E-2,6.664105023928614E-2,{"$f":"SUM(BR99:BW99)","v":1},"North_West",0.51223207976108864,0.40494355966274165,0,0,1.5226963347367522E-2,6.7597397228802203E-2,{"$f":"SUM(BZ99:CE99)","v":1},"West_Midlands",0.57115547735228944,0.28915033816519647,0,0,1.5947998667267548E-2,0.12374618581524653,{"$f":"SUM(CH99:CM99)","v":1},"Northern",0.2128315590691697,0.78716844093083027,0,0,0,0,{"$f":"SUM(CP99:CU99)","v":1},"Scotland",0,0,0,1,0,0,{"$f":"SUM(CX99:DC99)","v":1},"Southern",0,0,0,1,0,0,{"$f":"SUM(DF99:DK99)","v":1},"Wales_&_West",0,1,0,0,0,0,{"$f":"SUM(DN99:DS99)","v":1}]
[null,"Non-Load Related - other",null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,N100,V100,AD100,AL100,AT100,BB100,BJ100,BR100,BZ100,CH100,CP100,CX100,DF100,DN100)","v":0.10954875936750175},{"$f":"CHOOSE(UserInterface!$B$51,O100,W100,AE100,AM100,AU100,BC100,BK100,BS100,CA100,CI100,CQ100,CY100,DG100,DO100)","v":0.80836898909283716},{"$f":"CHOOSE(UserInterface!$B$51,P100,X100,AF100,AN100,AV100,BD100,BL100,BT100,CB100,CJ100,CR100,CZ100,DH100,DP100)","v":7.6197087987128029E-2},{"$f":"CHOOSE(UserInterface!$B$51,Q100,Y100,AG100,AO100,AW100,BE100,BM100,BU100,CC100,CK100,CS100,DA100,DI100,DQ100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,R100,Z100,AH100,AP100,AX100,BF100,BN100,BV100,CD100,CL100,CT100,DB100,DJ100,DR100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,S100,AA100,AI100,AQ100,AY100,BG100,BO100,BW100,CE100,CM100,CU100,DC100,DK100,DS100)","v":5.88516355253296E-3},{"$f":"SUM(F100:K100)","v":0.99999999999999989},"SHETL",9.9000000000000005E-2,8.2000000000000003E-2,1.7000000000000001E-2,0.80200000000000005,0,0,1,"SPTL",{"$f":"'[4]User input'!F61","v":0.10954875936750175},{"$f":"'[4]User input'!G61","v":0.80836898909283716},{"$f":"'[4]User input'!H61","v":7.6197087987128029E-2},{"$f":"'[4]User input'!I61","v":0},{"$f":"'[4]User input'!J61","v":0},{"$f":"'[4]User input'!K61","v":5.88516355253296E-3},{"$f":"SUM(V100:AA100)","v":0.99999999999999989},"NGET_TO",{"$f":"'[5]Capital Allowances Calc'!E24","v":8.4599999999999995E-2},{"$f":"'[5]Capital Allowances Calc'!F24","v":0.9052},{"$f":"'[5]Capital Allowances Calc'!G24","v":0},{"$f":"'[5]Capital Allowances Calc'!H24","v":-1.29E-2},{"$f":"'[5]Capital Allowances Calc'!I24","v":0},{"$f":"'[5]Capital Allowances Calc'!J24","v":2.3099999999999999E-2},{"$f":"SUM(AD100:AI100)","v":1},"NGET_SO",{"$f":"'[5]ESO Tax'!$AB$11","v":0.43},{"$f":"'[5]ESO Tax'!$AB$10","v":0.56999999999999995},{"$f":"'[5]ESO Tax'!$AB$12","v":0},{"$f":"'[5]ESO Tax'!$AB$9","v":0},0,{"$f":"'[5]ESO Tax'!$AB$13","v":0},{"$f":"SUM(AL100:AQ100)","v":1},"NGGT_TO",{"$f":"'[6]Capital Allowances'!Y16","v":0.6411},{"$f":"'[6]Capital Allowances'!Z16","v":0.33210000000000001},{"$f":"'[6]Capital Allowances'!AA16","v":0},{"$f":"'[6]Capital Allowances'!AB16","v":0},{"$f":"'[6]Capital Allowances'!AC16","v":2.6800000000000001E-2},{"$f":"'[6]Capital Allowances'!AD16","v":0},{"$f":"SUM(AT100:AY100)","v":1},"NGGT_SO",{"$f":"'[6]GSO Tax'!$AB$11","v":1},{"$f":"'[6]GSO Tax'!$AB$10","v":0},{"$f":"'[6]GSO Tax'!$AB$12","v":0},{"$f":"'[6]GSO Tax'!$AB$9","v":0},0,{"$f":"'[6]GSO Tax'!$AB$13","v":0},{"$f":"SUM(BB100:BG100)","v":1},"East",0.59293899794273419,0.32796411307232542,0,0,1.4274239006228489E-2,6.4822649978711899E-2,{"$f":"SUM(BJ100:BO100)","v":1},"London",0.46192495943129264,0.45308420917340481,0,0,1.8349781156016418E-2,6.664105023928614E-2,{"$f":"SUM(BR100:BW100)","v":1},"North_West",0.51223207976108864,0.40494355966274165,0,0,1.5226963347367522E-2,6.7597397228802203E-2,{"$f":"SUM(BZ100:CE100)","v":1},"West_Midlands",0.57115547735228944,0.28915033816519647,0,0,1.5947998667267548E-2,0.12374618581524653,{"$f":"SUM(CH100:CM100)","v":1},"Northern",0.2128315590691697,0.78716844093083027,0,0,0,0,{"$f":"SUM(CP100:CU100)","v":1},"Scotland",0.10954875936750175,0.80836898909283716,7.6197087987128029E-2,0,0,5.88516355253296E-3,{"$f":"SUM(CX100:DC100)","v":0.99999999999999989},"Southern",0.10954875936750175,0.80836898909283716,7.6197087987128029E-2,0,0,5.88516355253296E-3,{"$f":"SUM(DF100:DK100)","v":0.99999999999999989},"Wales_&_West",0.29250358056300069,0.68668010644150945,6.7766559013861128E-3,0,0,1.4039657094103753E-2,{"$f":"SUM(DN100:DS100)","v":0.99999999999999989}]
[null,"Network operating costs",null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,N101,V101,AD101,AL101,AT101,BB101,BJ101,BR101,BZ101,CH101,CP101,CX101,DF101,DN101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,O101,W101,AE101,AM101,AU101,BC101,BK101,BS101,CA101,CI101,CQ101,CY101,DG101,DO101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,P101,X101,AF101,AN101,AV101,BD101,BL101,BT101,CB101,CJ101,CR101,CZ101,DH101,DP101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,Q101,Y101,AG101,AO101,AW101,BE101,BM101,BU101,CC101,CK101,CS101,DA101,DI101,DQ101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,R101,Z101,AH101,AP101,AX101,BF101,BN101,BV101,CD101,CL101,CT101,DB101,DJ101,DR101)","v":1},{"$f":"CHOOSE(UserInterface!$B$51,S101,AA101,AI101,AQ101,AY101,BG101,BO101,BW101,CE101,CM101,CU101,DC101,DK101,DS101)","v":0},{"$f":"SUM(F101:K101)","v":1},"SHETL",0,0,0,0,1,0,1,"SPTL",{"$f":"'[4]User input'!F62","v":0},{"$f":"'[4]User input'!G62","v":0},{"$f":"'[4]User input'!H62","v":0},{"$f":"'[4]User input'!I62","v":0},{"$f":"'[4]User input'!J62","v":1},{"$f":"'[4]User input'!K62","v":0},{"$f":"SUM(V101:AA101)","v":1},"NGET_TO",0,0,0,0,1,0,{"$f":"SUM(AD101:AI101)","v":1},"NGET_SO",0,0,0,0,1,0,{"$f":"SUM(AL101:AQ101)","v":1},"NGGT_TO",0,0,0,0,1,0,{"$f":"SUM(AT101:AY101)","v":1},"NGGT_SO",0,0,0,0,1,0,{"$f":"SUM(BB101:BG101)","v":1},"East",0,0,0,1.2712644863644281E-2,0.98728735513635568,0,{"$f":"SUM(BJ101:BO101)","v":1},"London",0,0,0,8.7802595709479715E-3,0.99121974042905203,0,{"$f":"SUM(BR101:BW101)","v":1},"North_West",0,0,0,1.3052521474843348E-2,0.98694747852515663,0,{"$f":"SUM(BZ101:CE101)","v":1},"West_Midlands",0,0,0,7.9746893371950428E-3,0.99202531066280497,0,{"$f":"SUM(CH101:CM101)","v":1},"Northern",0,0,0,0,1,0,{"$f":"SUM(CP101:CU101)","v":1},"Scotland",0,0,0,0,1,0,{"$f":"SUM(CX101:DC101)","v":1},"Southern",0,0,0,0,1,0,{"$f":"SUM(DF101:DK101)","v":1},"Wales_&_West",0,0,0,0,1,0,{"$f":"SUM(DN101:DS101)","v":1}]
[null,"Non Operational Capex",null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,N102,V102,AD102,AL102,AT102,BB102,BJ102,BR102,BZ102,CH102,CP102,CX102,DF102,DN102)","v":1},{"$f":"CHOOSE(UserInterface!$B$51,O102,W102,AE102,AM102,AU102,BC102,BK102,BS102,CA102,CI102,CQ102,CY102,DG102,DO102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,P102,X102,AF102,AN102,AV102,BD102,BL102,BT102,CB102,CJ102,CR102,CZ102,DH102,DP102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,Q102,Y102,AG102,AO102,AW102,BE102,BM102,BU102,CC102,CK102,CS102,DA102,DI102,DQ102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,R102,Z102,AH102,AP102,AX102,BF102,BN102,BV102,CD102,CL102,CT102,DB102,DJ102,DR102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,S102,AA102,AI102,AQ102,AY102,BG102,BO102,BW102,CE102,CM102,CU102,DC102,DK102,DS102)","v":0},{"$f":"SUM(F102:K102)","v":1},"SHETL",0.97770000000000001,0,0,0,0,2.2200000000000001E-2,0.99990000000000001,"SPTL",{"$f":"'[4]User input'!F63","v":1},{"$f":"'[4]User input'!G63","v":0},{"$f":"'[4]User input'!H63","v":0},{"$f":"'[4]User input'!I63","v":0},{"$f":"'[4]User input'!J63","v":0},{"$f":"'[4]User input'!K63","v":0},{"$f":"SUM(V102:AA102)","v":1},"NGET_TO",{"$f":"'[5]Capital Allowances Calc'!E27","v":0.41099999999999998},{"$f":"'[5]Capital Allowances Calc'!F27","v":0.1527},{"$f":"'[5]Capital Allowances Calc'!G27","v":0},{"$f":"'[5]Capital Allowances Calc'!H27","v":0.43619999999999998},{"$f":"'[5]Capital Allowances Calc'!I27","v":0},{"$f":"'[5]Capital Allowances Calc'!J27","v":1E-4},{"$f":"SUM(AD102:AI102)","v":1},"NGET_SO",{"$f":"'[5]ESO Tax'!$AB$11","v":0.43},{"$f":"'[5]ESO Tax'!$AB$10","v":0.56999999999999995},{"$f":"'[5]ESO Tax'!$AB$12","v":0},{"$f":"'[5]ESO Tax'!$AB$9","v":0},0,{"$f":"'[5]ESO Tax'!$AB$13","v":0},{"$f":"SUM(AL102:AQ102)","v":1},"NGGT_TO",{"$f":"'[6]Capital Allowances'!Y16","v":0.6411},{"$f":"'[6]Capital Allowances'!Z16","v":0.33210000000000001},{"$f":"'[6]Capital Allowances'!AA16","v":0},{"$f":"'[6]Capital Allowances'!AB16","v":0},{"$f":"'[6]Capital Allowances'!AC16","v":2.6800000000000001E-2},{"$f":"'[6]Capital Allowances'!AD16","v":0},{"$f":"SUM(AT102:AY102)","v":1},"NGGT_SO",{"$f":"'[6]GSO Tax'!$AB$11","v":1},{"$f":"'[6]GSO Tax'!$AB$10","v":0},{"$f":"'[6]GSO Tax'!$AB$12","v":0},{"$f":"'[6]GSO Tax'!$AB$9","v":0},0,{"$f":"'[6]GSO Tax'!$AB$13","v":0},{"$f":"SUM(BB102:BG102)","v":1},"East",0,0,0,0,0,0,{"$f":"SUM(BJ102:BO102)","v":0},"London",0,0,0,0,0,0,{"$f":"SUM(BR102:BW102)","v":0},"North_West",0,0,0,0,0,0,{"$f":"SUM(BZ102:CE102)","v":0},"West_Midlands",0,0,0,0,0,0,{"$f":"SUM(CH102:CM102)","v":0},"Northern",0.2128315590691697,0.78716844093083027,0,0,0,0,{"$f":"SUM(CP102:CU102)","v":1},"Scotland",1,0,0,0,0,0,{"$f":"SUM(CX102:DC102)","v":1},"Southern",1,0,0,0,0,0,{"$f":"SUM(DF102:DK102)","v":1},"Wales_&_West",0.29250358056300069,0.68668010644150945,6.7766559013861128E-3,0,0,1.4039657094103753E-2,{"$f":"SUM(DN102:DS102)","v":0.99999999999999989}]
["Things to tweak other"]
[8,"All","Equity issuance - Variation of trigger level (default £500m)"]
[null,null,"£m nominal",500]
[9,"All","Dividend % of nominal Equity RAV"]
[null,null,null,0.05]
[10,"All","Pension true ups"]
[null,null,"See 'Pensions T' and 'Pensions GD' sheets"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["10A","TO","SPTL best case gearing",null,null,null,null,null,null,null,null,null,null,0.5345799544962031,0.49627290515615108,0.52682671069671172,0.53868547032740843,0.5441440920615116,0.54814016249581909,0.54910033734897701,0.53150153071282802]
[]
[]
[]
[]
[]
[]
[]
[]
[11,"GD","Smoothing period for recovery of backlog dperciation (years)",null,null,null,null,null,null,8]
[]
[12,"All","Dividends",null,"please input negative numbers"]
[null,null,"Year ending 31 March",null,"2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,M139,M140,M141,M142,M143,M144,M145,M146,M147,M148,M149,M150,M151,M152)","v":-198.6214941670907},{"$f":"CHOOSE(UserInterface!$B$51,N139,N140,N141,N142,N143,N144,N145,N146,N147,N148,N149,N150,N151,N152)","v":-227.1866890658174},{"$f":"CHOOSE(UserInterface!$B$51,O139,O140,O141,O142,O143,O144,O145,O146,O147,O148,O149,O150,O151,O152)","v":-261.94807704240884},{"$f":"CHOOSE(UserInterface!$B$51,P139,P140,P141,P142,P143,P144,P145,P146,P147,P148,P149,P150,P151,P152)","v":-295.50876227502937},{"$f":"CHOOSE(UserInterface!$B$51,Q139,Q140,Q141,Q142,Q143,Q144,Q145,Q146,Q147,Q148,Q149,Q150,Q151,Q152)","v":-325.52424264504663},{"$f":"CHOOSE(UserInterface!$B$51,R139,R140,R141,R142,R143,R144,R145,R146,R147,R148,R149,R150,R151,R152)","v":-353.4328009035371},{"$f":"CHOOSE(UserInterface!$B$51,S139,S140,S141,S142,S143,S144,S145,S146,S147,S148,S149,S150,S151,S152)","v":-386.78103386423049},{"$f":"CHOOSE(UserInterface!$B$51,T139,T140,T141,T142,T143,T144,T145,T146,T147,T148,T149,T150,T151,T152)","v":-418.96186301726311},{"$f":"CHOOSE(UserInterface!$B$51,U139,U140,U141,U142,U143,U144,U145,U146,U147,U148,U149,U150,U151,U152)","v":-452.03962639143128},{"$f":"CHOOSE(UserInterface!$B$51,V139,V140,V141,V142,V143,V144,V145,V146,V147,V148,V149,V150,V151,V152)","v":-484.20249625736619},{"$f":"CHOOSE(UserInterface!$B$51,W139,W140,W141,W142,W143,W144,W145,W146,W147,W148,W149,W150,W151,W152)","v":-515.68165764625655},{"$f":"CHOOSE(UserInterface!$B$51,X139,X140,X141,X142,X143,X144,X145,X146,X147,X148,X149,X150,X151,X152)","v":-546.53367661205755},{"$f":"CHOOSE(UserInterface!$B$51,Y139,Y140,Y141,Y142,Y143,Y144,Y145,Y146,Y147,Y148,Y149,Y150,Y151,Y152)","v":-576.82001744908155},{"$f":"CHOOSE(UserInterface!$B$51,Z139,Z140,Z141,Z142,Z143,Z144,Z145,Z146,Z147,Z148,Z149,Z150,Z151,Z152)","v":-606.86110593703665},{"$f":"CHOOSE(UserInterface!$B$51,AA139,AA140,AA141,AA142,AA143,AA144,AA145,AA146,AA147,AA148,AA149,AA150,AA151,AA152)","v":-636.99124564592739},{"$f":"CHOOSE(UserInterface!$B$51,AB139,AB140,AB141,AB142,AB143,AB144,AB145,AB146,AB147,AB148,AB149,AB150,AB151,AB152)","v":-667.15851738957429},{"$f":"CHOOSE(UserInterface!$B$51,AC139,AC140,AC141,AC142,AC143,AC144,AC145,AC146,AC147,AC148,AC149,AC150,AC151,AC152)","v":-697.63154168690426},{"$f":"CHOOSE(UserInterface!$B$51,AD139,AD140,AD141,AD142,AD143,AD144,AD145,AD146,AD147,AD148,AD149,AD150,AD151,AD152)","v":-728.44873600874917},{"$f":"CHOOSE(UserInterface!$B$51,AE139,AE140,AE141,AE142,AE143,AE144,AE145,AE146,AE147,AE148,AE149,AE150,AE151,AE152)","v":-759.97243980538065},{"$f":"CHOOSE(UserInterface!$B$51,AF139,AF140,AF141,AF142,AF143,AF144,AF145,AF146,AF147,AF148,AF149,AF150,AF151,AF152)","v":-792.49978169289261},{"$f":"CHOOSE(UserInterface!$B$51,AG139,AG140,AG141,AG142,AG143,AG144,AG145,AG146,AG147,AG148,AG149,AG150,AG151,AG152)","v":-826.07145053165937},{"$f":"CHOOSE(UserInterface!$B$51,AH139,AH140,AH141,AH142,AH143,AH144,AH145,AH146,AH147,AH148,AH149,AH150,AH151,AH152)","v":-861.11256920536675},{"$f":"CHOOSE(UserInterface!$B$51,AI139,AI140,AI141,AI142,AI143,AI144,AI145,AI146,AI147,AI148,AI149,AI150,AI151,AI152)","v":-895.82000056573224},{"$f":"CHOOSE(UserInterface!$B$51,AJ139,AJ140,AJ141,AJ142,AJ143,AJ144,AJ145,AJ146,AJ147,AJ148,AJ149,AJ150,AJ151,AJ152)","v":-930.19393781009535},{"$f":"CHOOSE(UserInterface!$B$51,AK139,AK140,AK141,AK142,AK143,AK144,AK145,AK146,AK147,AK148,AK149,AK150,AK151,AK152)","v":-964.22971568482444},{"$f":"CHOOSE(UserInterface!$B$51,AL139,AL140,AL141,AL142,AL143,AL144,AL145,AL146,AL147,AL148,AL149,AL150,AL151,AL152)","v":-997.91790909983854},{"$f":"CHOOSE(UserInterface!$B$51,AM139,AM140,AM141,AM142,AM143,AM144,AM145,AM146,AM147,AM148,AM149,AM150,AM151,AM152)","v":-1031.2444119373083},{"$f":"CHOOSE(UserInterface!$B$51,AN139,AN140,AN141,AN142,AN143,AN144,AN145,AN146,AN147,AN148,AN149,AN150,AN151,AN152)","v":-1064.1904971226679},{"$f":"CHOOSE(UserInterface!$B$51,AO139,AO140,AO141,AO142,AO143,AO144,AO145,AO146,AO147,AO148,AO149,AO150,AO151,AO152)","v":-1096.7328589267265},{"$f":"CHOOSE(UserInterface!$B$51,AP139,AP140,AP141,AP142,AP143,AP144,AP145,AP146,AP147,AP148,AP149,AP150,AP151,AP152)","v":-1128.8436383754924},{"$f":"CHOOSE(UserInterface!$B$51,AQ139,AQ140,AQ141,AQ142,AQ143,AQ144,AQ145,AQ146,AQ147,AQ148,AQ149,AQ150,AQ151,AQ152)","v":-1160.4904325587027},{"$f":"CHOOSE(UserInterface!$B$51,AR139,AR140,AR141,AR142,AR143,AR144,AR145,AR146,AR147,AR148,AR149,AR150,AR151,AR152)","v":-1191.6362885484796},{"$f":"CHOOSE(UserInterface!$B$51,AS139,AS140,AS141,AS142,AS143,AS144,AS145,AS146,AS147,AS148,AS149,AS150,AS151,AS152)","v":-1222.2404048419694},{"$f":"CHOOSE(UserInterface!$B$51,AT139,AT140,AT141,AT142,AT143,AT144,AT145,AT146,AT147,AT148,AT149,AT150,AT151,AT152)","v":-1252.2579275114329},{"$f":"CHOOSE(UserInterface!$B$51,AU139,AU140,AU141,AU142,AU143,AU144,AU145,AU146,AU147,AU148,AU149,AU150,AU151,AU152)","v":-1281.6408740413617},{"$f":"CHOOSE(UserInterface!$B$51,AV139,AV140,AV141,AV142,AV143,AV144,AV145,AV146,AV147,AV148,AV149,AV150,AV151,AV152)","v":-1310.3572705892841},{"$f":"CHOOSE(UserInterface!$B$51,AW139,AW140,AW141,AW142,AW143,AW144,AW145,AW146,AW147,AW148,AW149,AW150,AW151,AW152)","v":-1338.3239810401103},{"$f":"CHOOSE(UserInterface!$B$51,AX139,AX140,AX141,AX142,AX143,AX144,AX145,AX146,AX147,AX148,AX149,AX150,AX151,AX152)","v":-1365.5301016727369}]
[null,null,null,null,null,null,null,null,null,null,null,"SHETL",-198.6214941670907,-227.1866890658174,-261.94807704240884,-295.50876227502937,-325.52424264504663,-353.4328009035371,-386.78103386423049,-418.96186301726311,-452.03962639143128,-484.20249625736619,-515.68165764625655,-546.53367661205755,-576.82001744908155,-606.86110593703665,-636.99124564592739,-667.15851738957429,-697.63154168690426,-728.44873600874917,-759.97243980538065,-792.49978169289261,-826.07145053165937,-861.11256920536675,-895.82000056573224,-930.19393781009535,-964.22971568482444,-997.91790909983854,-1031.2444119373083,-1064.1904971226679,-1096.7328589267265,-1128.8436383754924,-1160.4904325587027,-1191.6362885484796,-1222.2404048419694,-1252.2579275114329,-1281.6408740413617,-1310.3572705892841,-1338.3239810401103,-1365.5301016727369]
[null,null,null,null,null,null,null,null,null,null,null,"SPTL",-198.6214941670907,-227.1866890658174,-261.94807704240884,-295.50876227502937,-325.52424264504663,-353.4328009035371,-386.78103386423049,-418.96186301726311,-452.03962639143128,-484.20249625736619,-515.68165764625655,-546.53367661205755,-576.82001744908155,-606.86110593703665,-636.99124564592739,-667.15851738957429,-697.63154168690426,-728.44873600874917,-759.97243980538065,-792.49978169289261,-826.07145053165937,-861.11256920536675,-895.82000056573224,-930.19393781009535,-964.22971568482444,-997.91790909983854,-1031.2444119373083,-1064.1904971226679,-1096.7328589267265,-1128.8436383754924,-1160.4904325587027,-1191.6362885484796,-1222.2404048419694,-1252.2579275114329,-1281.6408740413617,-1310.3572705892841,-1338.3239810401103,-1365.5301016727369]
[null,null,null,null,null,null,null,null,null,null,null,"NGET_TO",-198.6214941670907,-227.1866890658174,-261.94807704240884,-295.50876227502937,-325.52424264504663,-353.4328009035371,-386.78103386423049,-418.96186301726311,-452.03962639143128,-484.20249625736619,-515.68165764625655,-546.53367661205755,-576.82001744908155,-606.86110593703665,-636.99124564592739,-667.15851738957429,-697.63154168690426,-728.44873600874917,-759.97243980538065,-792.49978169289261,-826.07145053165937,-861.11256920536675,-895.82000056573224,-930.19393781009535,-964.22971568482444,-997.91790909983854,-1031.2444119373083,-1064.1904971226679,-1096.7328589267265,-1128.8436383754924,-1160.4904325587027,-1191.6362885484796,-1222.2404048419694,-1252.2579275114329,-1281.6408740413617,-1310.3572705892841,-1338.3239810401103,-1365.5301016727369]
[null,null,null,null,null,null,null,null,null,null,null,"NGET_SO",-198.6214941670907,-227.1866890658174,-261.94807704240884,-295.50876227502937,-325.52424264504663,-353.4328009035371,-386.78103386423049,-418.96186301726311,-452.03962639143128,-484.20249625736619,-515.68165764625655,-546.53367661205755,-576.82001744908155,-606.86110593703665,-636.99124564592739,-667.15851738957429,-697.63154168690426,-728.44873600874917,-759.97243980538065,-792.49978169289261,-826.07145053165937,-861.11256920536675,-895.82000056573224,-930.19393781009535,-964.22971568482444,-997.91790909983854,-1031.2444119373083,-1064.1904971226679,-1096.7328589267265,-1128.8436383754924,-1160.4904325587027,-1191.6362885484796,-1222.2404048419694,-1252.2579275114329,-1281.6408740413617,-1310.3572705892841,-1338.3239810401103,-1365.5301016727369]
[null,null,null,null,null,null,null,null,null,null,null,"NGGT_TO",-198.6214941670907,-227.1866890658174,-261.94807704240884,-295.50876227502937,-325.52424264504663,-353.4328009035371,-386.78103386423049,-418.96186301726311,-452.03962639143128,-484.20249625736619,-515.68165764625655,-546.53367661205755,-576.82001744908155,-606.86110593703665,-636.99124564592739,-667.15851738957429,-697.63154168690426,-728.44873600874917,-759.97243980538065,-792.49978169289261,-826.07145053165937,-861.11256920536675,-895.82000056573224,-930.19393781009535,-964.22971568482444,-997.91790909983854,-1031.2444119373083,-1064.1904971226679,-1096.7328589267265,-1128.8436383754924,-1160.4904325587027,-1191.6362885484796,-1222.2404048419694,-1252.2579275114329,-1281.6408740413617,-1310.3572705892841,-1338.3239810401103,-1365.5301016727369]
[null,null,null,null,null,null,null,null,null,null,null,"NGGT_SO",-198.6214941670907,-227.1866890658174,-261.94807704240884,-295.50876227502937,-325.52424264504663,-353.4328009035371,-386.78103386423049,-418.96186301726311,-452.03962639143128,-484.20249625736619,-515.68165764625655,-546.53367661205755,-576.82001744908155,-606.86110593703665,-636.99124564592739,-667.15851738957429,-697.63154168690426,-728.44873600874917,-759.97243980538065,-792.49978169289261,-826.07145053165937,-861.11256920536675,-895.82000056573224,-930.19393781009535,-964.22971568482444,-997.91790909983854,-1031.2444119373083,-1064.1904971226679,-1096.7328589267265,-1128.8436383754924,-1160.4904325587027,-1191.6362885484796,-1222.2404048419694,-1252.2579275114329,-1281.6408740413617,-1310.3572705892841,-1338.3239810401103,-1365.5301016727369]
[null,null,null,null,null,null,null,null,null,null,null,"East",-69.634197556385843,-72.455412390613361,-76.088781183230211,-79.739574052738675,-83.219850763110117,-87.053959435262428,-90.854675935085339,-94.686721609444291]
[null,null,null,null,null,null,null,null,null,null,null,"London",-45.28444478242784,-46.991197808505575,-49.506109046336327,-52.279982123519666,-55.77124834335234,-58.651664640067068,-61.92209727104693,-65.254136199230174]
[null,null,null,null,null,null,null,null,null,null,null,"North_West",-47.873119616161766,-49.752290766136866,-52.240356352453659,-54.873969753110288,-57.719020240720276,-60.389511331192047,-63.010506696840338,-65.846072604510354]
[null,null,null,null,null,null,null,null,null,null,null,"West_Midlands",-36.380719662698354,-37.848118952988337,-39.656703430670753,-41.525994048914995,-43.435167629934426,-45.375877802474172,-47.517943062883653,-49.709730951641021]
[null,null,null,null,null,null,null,null,null,null,null,"Northern",-35.921153734961557,-38.300823142768074,-40.415303148963872,-42.681344747372464,-44.555919478907462,-46.592164784163771,-48.495182907008058,-50.460641325798896]
[null,null,null,null,null,null,null,null,null,null,null,"Scotland",{"$f":"+'[7]User input'!$N$117","v":97.344069785870971},{"$f":"+'[7]User input'!$O$117","v":-33.885894767114166},{"$f":"+'[7]User input'!$P$117","v":-36.15432532890329},{"$f":"+'[7]User input'!$Q$117","v":-36.995130824845944},{"$f":"+'[7]User input'!$R$117","v":-41.068090328689543},{"$f":"+'[7]User input'!$S$117","v":-44.146197121748692},{"$f":"+'[7]User input'!$T$117","v":-52.050064820830542},{"$f":"+'[7]User input'!$U$117","v":-52.477102073726542}]
[null,null,null,null,null,null,null,null,null,null,null,"Southern",121.43651839118922,-80.236669058457551,-84.605671037321045,-91.674233363700125,-91.440995535513281,-86.525986502545578,-95.477926808531862,-109.77539621786639]
[null,null,null,null,null,null,null,null,null,null,null,"Wales_&_West",-33.143958470365988,-36.485305910778379,-44.04946832939163,-52.691529205841334,-41.642253015271081,-44.727909124731923,-50.407974904068169,-54.71839507118375]
[]
[13,"All","Equity issue"]
[null,null,"Year ending 31 March",null,"2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,M157,M158,M159,M160,M161,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,N157,N158,N159,N160,N161,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,O157,O158,O159,O160,O161,0,0,0,0,0,0,0,0,0,0)","v":183.87796574538064},{"$f":"CHOOSE(UserInterface!$B$51,P157,P158,P159,P160,P161,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,Q157,Q158,Q159,Q160,Q161,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,R157,R158,R159,R160,R161,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,S157,S158,S159,S160,S161,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,T157,T158,T159,T160,T161,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,U157,U158,U159,U160,U161,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,V157,V163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,W157,W163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,X157,X163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,Y157,Y163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,Z157,Z163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AA157,AA163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AB157,AB163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AC157,AC163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AD157,AD163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AE157,AE163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AF157,AF163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AG157,AG163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AH157,AH163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AI157,AI163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AJ157,AJ163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AK157,AK163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AL157,AL163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AM157,AM163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AN157,AN163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AO157,AO163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AP157,AP163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AQ157,AQ163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AR157,AR163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AS157,AS163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AT157,AT163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AU157,AU163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AV157,AV163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AW157,AW163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,AX157,AX163,0,0,0,0,0,0,0,0,0,0,0,0,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"SHETL",0,{"$f":"IF(Notes!N117>CommonInputs!N26,(Notes!N117-CommonInputs!N26)*Notes!N115,0)","v":0},{"$f":"IF(Notes!O117>CommonInputs!O26,(Notes!O117-CommonInputs!O26)*Notes!O115,0)","v":68.422100809971653},{"$f":"IF(Notes!P117>CommonInputs!P26,(Notes!P117-CommonInputs!P26)*Notes!P115,0)","v":0},{"$f":"IF(Notes!Q117>CommonInputs!Q26,(Notes!Q117-CommonInputs!Q26)*Notes!Q115,0)","v":0},{"$f":"IF(Notes!R117>CommonInputs!R26,(Notes!R117-CommonInputs!R26)*Notes!R115,0)","v":0},{"$f":"IF(Notes!S117>CommonInputs!S26,(Notes!S117-CommonInputs!S26)*Notes!S115,0)","v":0},{"$f":"IF(Notes!T117>CommonInputs!T26,(Notes!T117-CommonInputs!T26)*Notes!T115,0)","v":0},{"$f":"IF(Notes!U117>CommonInputs!U26,(Notes!U117-CommonInputs!U26)*Notes!U115,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"SPTL",0,{"$f":"IF(Notes!N117>N125,(Notes!N117-N125)*Notes!N115,0)","v":0},{"$f":"IF(Notes!O117>O125,(Notes!O117-O125)*Notes!O115,0)","v":183.87796574538064},{"$f":"IF(Notes!P117>P125,(Notes!P117-P125)*Notes!P115,0)","v":0},{"$f":"IF(Notes!Q117>Q125,(Notes!Q117-Q125)*Notes!Q115,0)","v":0},{"$f":"IF(Notes!R117>R125,(Notes!R117-R125)*Notes!R115,0)","v":0},{"$f":"IF(Notes!S117>S125,(Notes!S117-S125)*Notes!S115,0)","v":0},{"$f":"IF(Notes!T117>T125,(Notes!T117-T125)*Notes!T115,0)","v":0},{"$f":"IF(Notes!U117>U125,(Notes!U117-U125)*Notes!U115,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"NGET_TO",{"$f":"'[5]Cashflow Calc'!AA59-'[5]ESO Net Debt'!AA56","v":0},{"$f":"'[5]Cashflow Calc'!AB59-'[5]ESO Net Debt'!AB56","v":-13.438594852204925},{"$f":"'[5]Cashflow Calc'!AC59-'[5]ESO Net Debt'!AC56","v":1100},{"$f":"'[5]Cashflow Calc'!AD59-'[5]ESO Net Debt'!AD56","v":0},{"$f":"'[5]Cashflow Calc'!AE59-'[5]ESO Net Debt'!AE56","v":0},{"$f":"'[5]Cashflow Calc'!AF59-'[5]ESO Net Debt'!AF56","v":1300},{"$f":"'[5]Cashflow Calc'!AG59-'[5]ESO Net Debt'!AG56","v":0},{"$f":"'[5]Cashflow Calc'!AH59-'[5]ESO Net Debt'!AH56","v":0},{"$f":"'[5]Cashflow Calc'!AI59-'[5]ESO Net Debt'!AI56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"NGET_SO",{"$f":"'[5]ESO Net Debt'!AA56","v":0},{"$f":"'[5]ESO Net Debt'!AB56","v":35},{"$f":"'[5]ESO Net Debt'!AC56","v":0},{"$f":"'[5]ESO Net Debt'!AD56","v":0},{"$f":"'[5]ESO Net Debt'!AE56","v":0},{"$f":"'[5]ESO Net Debt'!AF56","v":0},{"$f":"'[5]ESO Net Debt'!AG56","v":0},{"$f":"'[5]ESO Net Debt'!AH56","v":0},{"$f":"'[5]ESO Net Debt'!AI56","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"NGGT_TO",{"$f":"'[6]Cashflow Calc'!AA$67-'[6]GSO Net Debt'!AA$54","v":0},{"$f":"'[6]Cashflow Calc'!AB$67-'[6]GSO Net Debt'!AB$54","v":-84.20715818328938},{"$f":"'[6]Cashflow Calc'!AC$67-'[6]GSO Net Debt'!AC$54","v":0},{"$f":"'[6]Cashflow Calc'!AD$67-'[6]GSO Net Debt'!AD$54","v":260},{"$f":"'[6]Cashflow Calc'!AE$67-'[6]GSO Net Debt'!AE$54","v":0},{"$f":"'[6]Cashflow Calc'!AF$67-'[6]GSO Net Debt'!AF$54","v":500},{"$f":"'[6]Cashflow Calc'!AG$67-'[6]GSO Net Debt'!AG$54","v":0},{"$f":"'[6]Cashflow Calc'!AH$67-'[6]GSO Net Debt'!AH$54","v":0},{"$f":"'[6]Cashflow Calc'!AI$67-'[6]GSO Net Debt'!AI$54","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[6]GSO Net Debt'!AA$54","v":0},{"$f":"'[6]GSO Net Debt'!AB$54","v":40},{"$f":"'[6]GSO Net Debt'!AC$54","v":0},{"$f":"'[6]GSO Net Debt'!AD$54","v":40},{"$f":"'[6]GSO Net Debt'!AE$54","v":0},{"$f":"'[6]GSO Net Debt'!AF$54","v":0},{"$f":"'[6]GSO Net Debt'!AG$54","v":0},{"$f":"'[6]GSO Net Debt'!AH$54","v":0},{"$f":"'[6]GSO Net Debt'!AI$54","v":0}]
[14,"All","Deferred Revenue Expenditure Writing Down Rate (%)"]
[null,null,"Year ending 31 March",null,"2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31"]
[null,null,null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[15,"All","Cost of debt profile"]
[null,null,"Year ending 31 March",null,"2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31"]
[null,null,null,"User scenario 1",null,null,null,null,null,null,null,null,3.2000000000000001E-2,{"$f":"CHOOSE(UserInterface!$B$51,N172,N173,0.032,0.032,0.032,0.032,N174,N175,N176,N177,N178,N179,N180,N181)","v":3.2000000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$51,O172,O173,0.032,0.032,0.032,0.032,O174,O175,O176,O177,O178,O179,O180,O181)","v":3.2000000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$51,P172,P173,0.032,0.032,0.032,0.032,P174,P175,P176,P177,P178,P179,P180,P181)","v":3.2000000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$51,Q172,Q173,0.032,0.032,0.032,0.032,Q174,Q175,Q176,Q177,Q178,Q179,Q180,Q181)","v":3.2000000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$51,R172,R173,0.032,0.032,0.032,0.032,R174,R175,R176,R177,R178,R179,R180,R181)","v":3.2000000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$51,S172,S173,0.032,0.032,0.032,0.032,S174,S175,S176,S177,S178,S179,S180,S181)","v":3.2000000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$51,T172,T173,0.032,0.032,0.032,0.032,T174,T175,T176,T177,T178,T179,T180,T181)","v":3.2000000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$51,U172,U173,0.032,0.032,0.032,0.032,U174,U175,U176,U177,U178,U179,U180,U181)","v":3.2000000000000001E-2},{"$f":"U169","v":3.2000000000000001E-2},{"$f":"V169","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,null,"User scenario 2",null,null,null,null,null,null,null,null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,{"$f":"U170","v":3.2000000000000001E-2},{"$f":"V170","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,null,"User scenario 3",null,null,null,null,null,null,null,"NG",3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,{"$f":"U171","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,"SHETL",null,3.2000000000000001E-2,{"$f":"N172","v":3.2000000000000001E-2},{"$f":"O172","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,{"$f":"U172","v":3.2000000000000001E-2},3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,"SPTL",null,{"$f":"'[4]User input'!N113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!O113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!P113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!Q113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!R113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!S113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!T113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!U113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!V113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!W113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!X113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!Y113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!Z113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AA113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AB113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AC113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AD113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AE113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AF113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AG113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AH113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AI113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AJ113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AK113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AL113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AM113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AN113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AO113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AP113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AQ113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AR113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AS113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AT113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AU113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AV113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AW113","v":3.2000000000000001E-2},{"$f":"'[4]User input'!AX113","v":3.2000000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,"East",null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,"London",null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,"North_West",null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,"West_Midlands",null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Northern",null,2.9000000000000001E-2,2.81E-2,2.7900000000000001E-2,2.8000000000000001E-2,2.8199999999999999E-2,2.8299999999999999E-2,2.7199999999999998E-2,2.6100000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Scotland",null,3.5575000000000002E-2,3.5693749999999996E-2,3.6243749999999998E-2,3.7156249999999995E-2,3.7718750000000002E-2,3.691875E-2,3.7087500000000002E-2,3.8287500000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Southern",null,3.5575000000000002E-2,3.5693749999999996E-2,3.6243749999999998E-2,3.7156249999999995E-2,3.7718750000000002E-2,3.691875E-2,3.7087500000000002E-2,3.8287500000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Wales_&_West",null,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2,3.2000000000000001E-2]
[]
[16,"All","Index Linked debt %"]
[null,null,"Year ending 31 March",null,"2005-03-31","2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31","2012-03-31","2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31"]
[null,null,null,0,null,null,null,null,null,null,null,null,null,{"$f":"$D$185","v":0},{"$f":"$D$185","v":0},0,0,0,0,0,0]

{"sheet":"CommonInputs","index":4,"n_rows":96,"n_cols":60,"rows_kept":96,"cut":false,"hidden":false,"merged":[[2,7,2,11],[2,13,2,20]]}
[{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},null,"Year ending 31 March",null,{"$f":"EOMONTH($J$5,E2*12)","v":"2005-03-31"},"2006-03-31","2007-03-31","2008-03-31","2009-03-31","2010-03-31","2011-03-31",{"$f":"EOMONTH($J$5,L2*12)","v":"2012-03-31"},"2013-03-31","2014-03-31","2015-03-31","2016-03-31","2017-03-31","2018-03-31","2019-03-31","2020-03-31","2021-03-31","2022-03-31","2023-03-31","2024-03-31","2025-03-31","2026-03-31","2027-03-31","2028-03-31","2029-03-31","2030-03-31","2031-03-31","2032-03-31","2033-03-31","2034-03-31","2035-03-31","2036-03-31","2037-03-31","2038-03-31","2039-03-31","2040-03-31","2041-03-31","2042-03-31","2043-03-31","2044-03-31","2045-03-31","2046-03-31","2047-03-31","2048-03-31","2049-03-31","2050-03-31","2051-03-31","2052-03-31","2053-03-31","2054-03-31","2055-03-31","2056-03-31","2057-03-31","2058-03-31","2059-03-31","2060-03-31"]
[null,null,"Formula year",null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},{"$f":"K2+1","v":2},3,4,5,6,7,8,9,10,11,{"$f":"U2+1","v":12},13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,null,null,null,null,null,"TPCR4",null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
[null,"General inputs",null,null,"historical values of RPI are downloaded from ONS",null,null,null,null,null,"forecast values of RPI are from Ofgem - trending to the long term assumption of 2.5% per annum"]
[null,null,"Period start date",null,null,null,null,null,"StartDate","2010-03-31","StartDate"]
[null,null,"RPI (simple average year to March)",null,188.15,193.10833333333332,200.31666666666669,208.5916666666667,214.78333333333339,215.76666666666662,226.47499999999999,236.85358653110586,245.5775774540439,253.6262156695573,261.05339500573876,268.14362768571164,275.13761961003536,282.1818698860431,289.35114221606796,296.68077285572889,304.18785238015374]
[null,null,"Previous year RPI",null,182.47499999999999,188.15,{"$f":"F6","v":193.10833333333332},200.31666666666669,208.5916666666667,214.78333333333339,215.76666666666662,226.47499999999999,236.85358653110586,245.5775774540439,253.6262156695573,261.05339500573876,268.14362768571164,275.13761961003536,282.1818698860431,289.35114221606796,296.68077285572889]
[null,null,"Base year (end 31 March) RPI (for nominal - real conversions)",null,null,null,null,null,null,215.76666666666662,"BaseRPI"]
[null,null,"Nominal to real conversion factor",null,null,null,null,null,null,{"$f":"$J$8/J6","v":1},{"$f":"$J$8/K6","v":0.95271737130661938},0.91097065417808265,0.87860898744733351,0.85072698852149875,0.8265231205360245,0.80466826129302793,0.78421361270945866,0.76463688738685542,0.74569142880917538,0.72726878991781008,0.70932045766579721]
[null,null,"Forecast inflation, %",null,{"$f":"E6/E7-1","v":3.1100150705576146E-2},2.635308707591455E-2,3.7327924739999352E-2,4.1309593144188472E-2,2.9683192840877393E-2,4.57825715837612E-3,{"$f":"K6/K7-1","v":4.9629229105515371E-2},{"$f":"L6/L7-1","v":4.5826632215943741E-2},3.6832842815290645E-2,3.277432043656181E-2,2.92839575616195E-2,2.7160086080539214E-2,2.6083006277968668E-2,2.560264309181659E-2,2.5406566101926042E-2,2.5331265615629261E-2,2.5303559284158395E-2]
[null,null,"Inflation index (annual)",null,null,null,null,null,null,1,{"$f":"K6/K7","v":1.0496292291055154},{"$f":"L6/L7","v":1.0458266322159437},1.0368328428152906,1.0327743204365618,1.0292839575616195,1.0271600860805392,1.0260830062779687,1.0256026430918166,1.025406566101926,1.0253312656156293,1.0253035592841584]
[null,null,"Inflation since start year (compound)",null,null,null,null,null,null,1,{"$f":"K6/$J6","v":1.0496292291055154},{"$f":"L6/$J6","v":1.0977302017508384},1.1381627257255242,1.1754652356074031,1.2098875096820894,1.2427481585928242,1.2751627666153349,1.3078103038129607,1.3410372727455646,1.3750074441019418,1.4098000264799342]
[null,null,"Formula year start for Price control",null,null,null,null,null,null,3,"PCStart"]
[null,null,"Length of price control period (years)",null,null,null,null,null,null,5,"PCPeriod",null,1.1467800513774469,"04/05 to 09/10 conversion factor"]
[null,null,"Formula year after which Ofgem calcs start",null,null,null,null,null,null,0,"DateSwitch"]
[null,null,"FBPQ base price conversion factor (09/10 to Nominal)",null,null,null,null,null,null,1,{"$f":"K6/$J6","v":1.0496292291055154},{"$f":"L6/$J6","v":1.0977302017508384},1.1381627257255242,1.1754652356074031,1.2098875096820894,1.2427481585928242,1.2751627666153349,1.3078103038129607,1.3410372727455646,1.3750074441019418,1.4098000264799342]
[]
[]
[]
[]
[null,"Cost of Capital Data",null,null,null,null,null,null,null,null,"forecast values are from Ofgem"]
[]
[null,null,"Cost of debt",null,{"$f":"IF(UserInterface!$I$2=\"GD\",0.0465,0.0445)","v":4.4499999999999998E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0465,0.0445)","v":4.4499999999999998E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0465,0.0445)","v":4.4499999999999998E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0465,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0325)","v":3.2500000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,X38,X39,X40,X41,X42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,Y38,Y39,Y40,Y41,Y42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,Z38,Z39,Z40,Z41,Z42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AA38,AA39,AA40,AA41,AA42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AB38,AB39,AB40,AB41,AB42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AC38,AC39,AC40,AC41,AC42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AD38,AD39,AD40,AD41,AD42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AE38,AE39,AE40,AE41,AE42)","v":3.0300000000000001E-2}]
[null,null,"Cost of equity",null,{"$f":"IF(UserInterface!$I$2=\"GD\",0.0625,0.0625)","v":6.25E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0625,0.0625)","v":6.25E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0625,0.0625)","v":6.25E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0625,0.07)","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0725,0.07)","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0725,0.07)","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0725,0.07)","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0725,0.07)","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0725,0.07)","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$B$71=5,CommonInputs!AH34,CHOOSE(UserInterface!$B$51,$P34,$P35,$P36,$P37,$P38,$P39,$P47,$P47,$P47,$P47,$P47,$P47,$P47,$P47))","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$B$71=5,CommonInputs!AI34,CHOOSE(UserInterface!$B$51,$P34,$P35,$P36,$P37,$P38,$P39,$P47,$P47,$P47,$P47,$P47,$P47,$P47,$P47))","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$B$71=5,CommonInputs!AJ34,CHOOSE(UserInterface!$B$51,$P34,$P35,$P36,$P37,$P38,$P39,$P47,$P47,$P47,$P47,$P47,$P47,$P47,$P47))","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$B$71=5,CommonInputs!AK34,CHOOSE(UserInterface!$B$51,$P34,$P35,$P36,$P37,$P38,$P39,$P47,$P47,$P47,$P47,$P47,$P47,$P47,$P47))","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$B$71=5,CommonInputs!AL34,CHOOSE(UserInterface!$B$51,$P34,$P35,$P36,$P37,$P38,$P39,$P47,$P47,$P47,$P47,$P47,$P47,$P47,$P47))","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$B$71=5,CommonInputs!AM34,CHOOSE(UserInterface!$B$51,$P34,$P35,$P36,$P37,$P38,$P39,$P47,$P47,$P47,$P47,$P47,$P47,$P47,$P47))","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$B$71=5,CommonInputs!AN34,CHOOSE(UserInterface!$B$51,$P34,$P35,$P36,$P37,$P38,$P39,$P47,$P47,$P47,$P47,$P47,$P47,$P47,$P47))","v":7.0000000000000007E-2},{"$f":"IF(UserInterface!$B$71=5,CommonInputs!AO34,CHOOSE(UserInterface!$B$51,$P34,$P35,$P36,$P37,$P38,$P39,$P47,$P47,$P47,$P47,$P47,$P47,$P47,$P47))","v":7.0000000000000007E-2}]
[]
[null,null,"Assumed gearing (debt/(debt+equity)), %",null,{"$f":"IF(UserInterface!$I$2=\"GD\",0.625,0.6)","v":0.6},{"$f":"IF(UserInterface!$I$2=\"GD\",0.625,0.6)","v":0.6},{"$f":"IF(UserInterface!$I$2=\"GD\",0.625,0.6)","v":0.6},{"$f":"IF(UserInterface!$I$2=\"GD\",0.625,0.6)","v":0.6},{"$f":"IF(UserInterface!$I$2=\"GD\",0.625,0.6)","v":0.6},{"$f":"IF(UserInterface!$I$2=\"GD\",0.625,0.6)","v":0.6},{"$f":"IF(UserInterface!$I$2=\"GD\",0.625,0.6)","v":0.6},{"$f":"IF(UserInterface!$I$2=\"GD\",0.625,0.6)","v":0.6},{"$f":"IF(UserInterface!$I$2=\"GD\",0.625,0.6)","v":0.6},{"$f":"IF(UserInterface!$B$62=9,CommonInputs!AH38,CHOOSE(UserInterface!$B$51,$E34,$E35,$E36,$E37,$E38,$E39,$E40,$E41,$E42,$E43,$E44,$E45,$E46,$E47))","v":0.55000000000000004},{"$f":"IF(UserInterface!$B$62=9,CommonInputs!AI38,CHOOSE(UserInterface!$B$51,$E34,$E35,$E36,$E37,$E38,$E39,$E40,$E41,$E42,$E43,$E44,$E45,$E46,$E47))","v":0.55000000000000004},{"$f":"IF(UserInterface!$B$62=9,CommonInputs!AJ38,CHOOSE(UserInterface!$B$51,$E34,$E35,$E36,$E37,$E38,$E39,$E40,$E41,$E42,$E43,$E44,$E45,$E46,$E47))","v":0.55000000000000004},{"$f":"IF(UserInterface!$B$62=9,CommonInputs!AK38,CHOOSE(UserInterface!$B$51,$E34,$E35,$E36,$E37,$E38,$E39,$E40,$E41,$E42,$E43,$E44,$E45,$E46,$E47))","v":0.55000000000000004},{"$f":"IF(UserInterface!$B$62=9,CommonInputs!AL38,CHOOSE(UserInterface!$B$51,$E34,$E35,$E36,$E37,$E38,$E39,$E40,$E41,$E42,$E43,$E44,$E45,$E46,$E47))","v":0.55000000000000004},{"$f":"IF(UserInterface!$B$62=9,CommonInputs!AM38,CHOOSE(UserInterface!$B$51,$E34,$E35,$E36,$E37,$E38,$E39,$E40,$E41,$E42,$E43,$E44,$E45,$E46,$E47))","v":0.55000000000000004},{"$f":"IF(UserInterface!$B$62=9,CommonInputs!AN38,CHOOSE(UserInterface!$B$51,$E34,$E35,$E36,$E37,$E38,$E39,$E40,$E41,$E42,$E43,$E44,$E45,$E46,$E47))","v":0.55000000000000004},{"$f":"IF(UserInterface!$B$62=9,CommonInputs!AO38,CHOOSE(UserInterface!$B$51,$E34,$E35,$E36,$E37,$E38,$E39,$E40,$E41,$E42,$E43,$E44,$E45,$E46,$E47))","v":0.55000000000000004}]
[null,"reflects latest budget proposals","Corporation tax rate, %",null,0.3,0.3,0.3,0.3,0.28000000000000003,0.28000000000000003,0.28000000000000003,{"$f":"K27-0.02","v":0.26},0.24,{"$f":"M27-0.01","v":0.22999999999999998},{"$f":"N27-0.01","v":0.21999999999999997},{"$f":"O27","v":0.21999999999999997},0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21999999999999997,0.21999999999999997]
[null,null,"Pre-tax cost of capital",null,{"$f":"E26*E23+(1-E26)*E24/(1-E27)","v":6.2414285714285714E-2},6.2414285714285714E-2,6.2414285714285714E-2,6.25E-2,6.1388888888888896E-2,6.1388888888888896E-2,6.1388888888888896E-2,6.0337837837837846E-2,5.6342105263157902E-2,{"$f":"N26*N23+(1-N26)*N24/(1-N27)","v":5.7574090909090908E-2},{"$f":"O26*O23+(1-O26)*O24/(1-O27)","v":5.7049615384615393E-2},5.7049615384615393E-2,5.7049615384615393E-2,5.7049615384615393E-2,5.7049615384615393E-2,5.7049615384615393E-2,5.7049615384615393E-2]
[null,null,"Post-tax cost of capital",null,{"$f":"E28*(1-E27)","v":4.369E-2},{"$f":"F28*(1-F27)","v":4.369E-2},4.369E-2,4.3749999999999997E-2,4.4200000000000003E-2,4.4200000000000003E-2,4.4200000000000003E-2,4.4650000000000002E-2,4.2820000000000004E-2,4.4332049999999998E-2,4.4498700000000009E-2,4.4498700000000009E-2,4.4498700000000009E-2,4.4498700000000009E-2,4.4498700000000009E-2,4.4498700000000009E-2,4.4498700000000009E-2]
[null,null,"Vanilla WACC",null,{"$f":"E23*E26+E24*(1-E26)","v":5.1699999999999996E-2},{"$f":"F23*F26+F24*(1-F26)","v":5.1699999999999996E-2},5.1699999999999996E-2,5.0500000000000003E-2,5.0500000000000003E-2,5.0500000000000003E-2,5.0500000000000003E-2,5.0500000000000003E-2,4.7500000000000001E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2]
[null,null,"Minimum equity issuance threshold, (£m Nominal)",null,null,null,null,null,null,100,null,"equity issuance costs",null,0.05,null,null,"Dividend policy",null,"Ofgem working assumptions",null,null,0.05]
[null,null,null,null,"live","gearing scenario",null,null,null,null,null,null,null,null,null,"live","cost of equity scenario",null,null,null,null,null,"cost of debt scenario",null,null,null,null,null,null,null,null,null,"cost of equity annual change scenario"]
[null,null,null,null,{"$f":"UserInterface!B62","v":9},1,2,3,4,5,6,7,8,null,null,{"$f":"UserInterface!B71","v":5},1,2,3,4,5,null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[null,null,"SHETL",null,{"$f":"OFFSET($E34,0,MATCH($E$33,$F$33:$M$33,0))","v":{"$error":"#N/A"}},0.6,0.6,0.4,0.6,0.5,0.6,0.7,{"$f":"'User input'!D77","v":0.6},null,null,{"$f":"OFFSET($P34,0,MATCH($P$33,$Q$33:$U$33,0))","v":7.0000000000000007E-2},7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D51","v":7.0000000000000007E-2},7.0000000000000007E-2,null,"Index Linked debt %",{"$f":"'User input'!N185","v":0},{"$f":"'User input'!O185","v":0},{"$f":"'User input'!P185","v":0},{"$f":"'User input'!Q185","v":0},{"$f":"'User input'!R185","v":0},{"$f":"'User input'!S185","v":0},{"$f":"'User input'!T185","v":0},{"$f":"'User input'!U185","v":0},null,"User scenario 1",{"$f":"'User input'!N50","v":7.0000000000000007E-2},{"$f":"'User input'!O50","v":7.0000000000000007E-2},{"$f":"'User input'!P50","v":7.0000000000000007E-2},{"$f":"'User input'!Q50","v":7.0000000000000007E-2},{"$f":"'User input'!R50","v":7.0000000000000007E-2},{"$f":"'User input'!S50","v":7.0000000000000007E-2},{"$f":"'User input'!T50","v":7.0000000000000007E-2},{"$f":"'User input'!U50","v":7.0000000000000007E-2}]
[null,null,"SPTL",null,{"$f":"OFFSET($E35,0,MATCH($E$33,$F$33:$M$33,0))","v":{"$error":"#N/A"}},0.6,0.5,0.4,0.5,0.5,0.6,0.7,{"$f":"'User input'!D78","v":0.5},null,null,{"$f":"OFFSET($P35,0,MATCH($P$33,$Q$33:$U$33,0))","v":7.0000000000000007E-2},7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D52","v":7.0000000000000007E-2},7.0000000000000007E-2,null,"Nominal cost of debt weighted for IL debt",{"$f":"X36*(1-X34)+X37*X34","v":6.406738234578957E-2},{"$f":"Y36*(1-Y34)+Y37*Y34","v":6.047126147573656E-2},5.8283036688779655E-2,5.7173321368191088E-2,5.6678403177498726E-2,5.6476385054814449E-2,5.6398802963782746E-2,5.6370257130468282E-2]
[null,null,"NGET_TO",null,{"$error":"#N/A"},0.6,0.7,0.7,0.7,0.5,0.6,0.7,0.55000000000000004,null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"[5]Scenarios!$E$11","v":7.4999999999999997E-2},7.0000000000000007E-2,null,"Nominal cost of debt",{"$f":"(1+X37)*(1+N10)-1","v":6.406738234578957E-2},{"$f":"(1+Y37)*(1+O10)-1","v":6.047126147573656E-2},5.8283036688779655E-2,5.7173321368191088E-2,5.6678403177498726E-2,5.6476385054814449E-2,5.6398802963782746E-2,5.6370257130468282E-2,null,"gearing annual change scenario"]
[null,null,"NGET_SO",null,{"$error":"#N/A"},0.6,0.7,0.7,0.7,0.5,0.6,0.7,{"$f":"'User input'!D80","v":0.6},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D54","v":7.0000000000000007E-2},7.0000000000000007E-2,null,"Real cost of debt",{"$f":"CHOOSE(UserInterface!$B$118,X38,X39,X40,X41,X42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,Y38,Y39,Y40,Y41,Y42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,Z38,Z39,Z40,Z41,Z42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AA38,AA39,AA40,AA41,AA42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AB38,AB39,AB40,AB41,AB42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AC38,AC39,AC40,AC41,AC42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AD38,AD39,AD40,AD41,AD42)","v":3.0300000000000001E-2},{"$f":"CHOOSE(UserInterface!$B$118,AE38,AE39,AE40,AE41,AE42)","v":3.0300000000000001E-2},null,null,"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[null,null,"NGGT_TO",null,{"$error":"#N/A"},0.6,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D81","v":0.6},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D55","v":7.4999999999999997E-2},7.0000000000000007E-2,null,"Index latest",3.0300000000000001E-2,3.0300000000000001E-2,3.0300000000000001E-2,3.0300000000000001E-2,3.0300000000000001E-2,3.0300000000000001E-2,3.0300000000000001E-2,3.0300000000000001E-2,null,"User scenario 1",{"$f":"'User input'!N76","v":0.55000000000000004},{"$f":"'User input'!O76","v":0.55000000000000004},{"$f":"'User input'!P76","v":0.55000000000000004},{"$f":"'User input'!Q76","v":0.55000000000000004},{"$f":"'User input'!R76","v":0.55000000000000004},{"$f":"'User input'!S76","v":0.55000000000000004},{"$f":"'User input'!T76","v":0.55000000000000004},{"$f":"'User input'!U76","v":0.55000000000000004}]
[null,null,"NGGT_SO",null,{"$error":"#N/A"},0.6,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D82","v":0.6},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D56","v":7.4999999999999997E-2},7.0000000000000007E-2,null,"TPCR4RO/GDPCR",{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2},{"$f":"IF(UserInterface!$I$2=\"GD\",0.0355,0.0375)","v":3.7499999999999999E-2}]
[null,null,"East",null,{"$error":"#N/A"},0.625,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D83","v":0.53},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D57","v":7.1999999999999995E-2},7.0000000000000007E-2,null,"User scenario 1",{"$f":"'User input'!N169","v":3.2000000000000001E-2},{"$f":"'User input'!O169","v":3.2000000000000001E-2},{"$f":"'User input'!P169","v":3.2000000000000001E-2},{"$f":"'User input'!Q169","v":3.2000000000000001E-2},{"$f":"'User input'!R169","v":3.2000000000000001E-2},{"$f":"'User input'!S169","v":3.2000000000000001E-2},{"$f":"'User input'!T169","v":3.2000000000000001E-2},{"$f":"'User input'!U169","v":3.2000000000000001E-2}]
[null,null,"London",null,{"$error":"#N/A"},0.625,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D84","v":0.53},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D58","v":7.1999999999999995E-2},7.0000000000000007E-2,null,"User scenario 2",{"$f":"'User input'!N170","v":3.2000000000000001E-2},{"$f":"'User input'!O170","v":3.2000000000000001E-2},{"$f":"'User input'!P170","v":3.2000000000000001E-2},{"$f":"'User input'!Q170","v":3.2000000000000001E-2},{"$f":"'User input'!R170","v":3.2000000000000001E-2},{"$f":"'User input'!S170","v":3.2000000000000001E-2},{"$f":"'User input'!T170","v":3.2000000000000001E-2},{"$f":"'User input'!U170","v":3.2000000000000001E-2}]
[null,null,"North_West",null,{"$error":"#N/A"},0.625,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D85","v":0.53},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D59","v":7.1999999999999995E-2},7.0000000000000007E-2,null,"User scenario 3",{"$f":"'User input'!N171","v":3.2000000000000001E-2},{"$f":"'User input'!O171","v":3.2000000000000001E-2},{"$f":"'User input'!P171","v":3.2000000000000001E-2},{"$f":"'User input'!Q171","v":3.2000000000000001E-2},{"$f":"'User input'!R171","v":3.2000000000000001E-2},{"$f":"'User input'!S171","v":3.2000000000000001E-2},{"$f":"'User input'!T171","v":3.2000000000000001E-2},{"$f":"'User input'!U171","v":3.2000000000000001E-2}]
[null,null,"West_Midlands",null,{"$error":"#N/A"},0.625,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D86","v":0.53},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D60","v":7.1999999999999995E-2},7.0000000000000007E-2]
[null,null,"Northern",null,{"$error":"#N/A"},0.625,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D87","v":0.625},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D61","v":7.1999999999999995E-2},7.0000000000000007E-2]
[null,null,"Scotland",null,{"$error":"#N/A"},0.625,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D88","v":0.625},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D62","v":7.4999999999999997E-2},7.0000000000000007E-2]
[null,null,"Southern",null,{"$error":"#N/A"},0.625,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D89","v":0.625},null,null,7.0000000000000007E-2,7.0000000000000007E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D63","v":7.4999999999999997E-2},7.0000000000000007E-2]
[null,null,"Wales_&_West",null,{"$error":"#N/A"},0.625,0.7,0.8,0.8,0.5,0.6,0.7,{"$f":"'User input'!D90","v":0.625},null,null,7.2499999999999995E-2,7.2499999999999995E-2,0.06,7.1999999999999995E-2,{"$f":"'User input'!D64","v":7.4999999999999997E-2},7.2499999999999995E-2]
[]
[null,"Writing Down Allowances"]
[null,"reflects latest budget proposals","Industrial Buildings (%)",null,0.04,0.04,0.04,0.04,0.03,0.02,0.01,0,0,0,0,0,0,0,0,0,0]
[null,null,"Long life assets (%)",null,0.06,0.06,0.06,0.06,0.1,0.1,0.1,0.1,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[null,"source - Grid","Deferred Revenue Expenditure (%)",null,{"$f":"'User input'!E165","v":0.03},{"$f":"'User input'!F165","v":0.03},{"$f":"'User input'!G165","v":0.03},{"$f":"'User input'!H165","v":0.03},{"$f":"'User input'!I165","v":0.03},{"$f":"'User input'!J165","v":0.03},{"$f":"'User input'!K165","v":0.03},{"$f":"'User input'!L165","v":0.03},{"$f":"'User input'!M165","v":0.03},{"$f":"'User input'!N165","v":0.03},{"$f":"'User input'!O165","v":0.03},{"$f":"'User input'!P165","v":0.03},{"$f":"'User input'!Q165","v":0.03},{"$f":"'User input'!R165","v":0.03},{"$f":"'User input'!S165","v":0.03},{"$f":"'User input'!T165","v":0.03},{"$f":"'User input'!U165","v":0.03}]
[null,null,"Plant pool (%)",null,0.25,0.25,0.25,0.25,0.2,0.2,0.2,0.2,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002,0.18000000000000002]
[]
[null,null,null,null,"live","Plant pool","Longlife","IBA","Deferred Revenue","Revenue","NQ","total"]
[null,"Allocation of costs to tax pools - master"]
[null,"Load Related",null,null,null,{"$f":"IF(UserInterface!$B$103=2,'User input'!F98,IF(UserInterface!$I$2=\"GD\",CommonInputs!F69,CommonInputs!F64))","v":5.4423896301426774E-3},{"$f":"IF(UserInterface!$B$103=2,'User input'!G98,IF(UserInterface!$I$2=\"GD\",CommonInputs!G69,CommonInputs!G64))","v":0.9813260277590351},{"$f":"IF(UserInterface!$B$103=2,'User input'!H98,IF(UserInterface!$I$2=\"GD\",CommonInputs!H69,CommonInputs!H64))","v":1.3231582610821989E-2},{"$f":"IF(UserInterface!$B$103=2,'User input'!I98,IF(UserInterface!$I$2=\"GD\",CommonInputs!I69,CommonInputs!I64))","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!J98,IF(UserInterface!$I$2=\"GD\",CommonInputs!J69,CommonInputs!J64))","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!K98,IF(UserInterface!$I$2=\"GD\",CommonInputs!K69,CommonInputs!K64))","v":0},{"$f":"SUM(F57:K57)","v":0.99999999999999978}]
[null,"Non-Load Related - asset replacement",null,null,null,{"$f":"IF(UserInterface!$B$103=2,'User input'!F99,IF(UserInterface!$I$2=\"GD\",CommonInputs!F70,CommonInputs!F65))","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!G99,IF(UserInterface!$I$2=\"GD\",CommonInputs!G70,CommonInputs!G65))","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!H99,IF(UserInterface!$I$2=\"GD\",CommonInputs!H70,CommonInputs!H65))","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!I99,IF(UserInterface!$I$2=\"GD\",CommonInputs!I70,CommonInputs!I65))","v":1},{"$f":"IF(UserInterface!$B$103=2,'User input'!J99,IF(UserInterface!$I$2=\"GD\",CommonInputs!J70,CommonInputs!J65))","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!K99,IF(UserInterface!$I$2=\"GD\",CommonInputs!K70,CommonInputs!K65))","v":0},{"$f":"SUM(F58:K58)","v":1}]
[null,"Non-Load Related - other",null,null,null,{"$f":"IF(UserInterface!$B$103=2,'User input'!F100,F73)","v":0.10954875936750175},{"$f":"IF(UserInterface!$B$103=2,'User input'!G100,G73)","v":0.80836898909283716},{"$f":"IF(UserInterface!$B$103=2,'User input'!H100,H73)","v":7.6197087987128029E-2},{"$f":"IF(UserInterface!$B$103=2,'User input'!I100,I73)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!J100,J73)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!K100,K73)","v":5.88516355253296E-3},{"$f":"SUM(F59:K59)","v":0.99999999999999989}]
[null,"Network operating costs",null,null,null,{"$f":"IF(UserInterface!$B$103=2,'User input'!F101,F74)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!G101,G74)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!H101,H74)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!I101,I74)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!J101,J74)","v":1},{"$f":"IF(UserInterface!$B$103=2,'User input'!K101,K74)","v":0},{"$f":"SUM(F60:K60)","v":1}]
[null,"Non Operational Capex",null,null,null,{"$f":"IF(UserInterface!$B$103=2,'User input'!F102,F75)","v":1},{"$f":"IF(UserInterface!$B$103=2,'User input'!G102,G75)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!H102,H75)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!I102,I75)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!J102,J75)","v":0},{"$f":"IF(UserInterface!$B$103=2,'User input'!K102,K75)","v":0},{"$f":"SUM(F61:K61)","v":1}]
[]
[null,"Allocation of costs to tax pools - ET, GT",null,null,null,"Ofgem working assumptions"]
[null,"Load Related",null,null,null,9.3836124581134842E-3,0.91260557990063873,3.8940246673844069E-2,3.1469660444448953E-2,0,7.6009005229546976E-3,{"$f":"SUM(F64:K64)","v":1}]
[null,"Non-Load Related - asset replacement",null,null,null,0,0.19,0.03,0.78,0,0,{"$f":"SUM(F65:K65)","v":1}]
[]
[null,"Allocations to tax pools - GD",null,null,null,"Ofgem working assumptions"]
[null,null,null,null,null,"General pool","Longlife","IBA","Deferred Revenue","Revenue","Non Qualifying","Total"]
[null,"Mains, governors connections",null,null,null,0,1,0,0,0,0,{"$f":"SUM(F69:K69)","v":1}]
[null,"Other capex - plant & buildings",null,null,null,0.5103668261562998,0.1855396065922382,0,0,0,0.30409356725146197,{"$f":"SUM(F70:K70)","v":1}]
[]
[null,"Allocations to tax pools - all",null,null,null,"Ofgem working assumptions"]
[null,"Non-Load Related - other",null,null,null,{"$f":"0.19638688350501","v":0.19638688350500999},0.33302016581430249,8.7029308337757266E-2,0.38320077588506013,0,3.6286645786907067E-4,{"$f":"SUM(F73:K73)","v":0.999999999999999}]
[null,"Network operating costs",null,null,null,0,3.736034071626676E-2,0,7.428671240366623E-2,0.88835294688006694,0,{"$f":"SUM(F74:K74)","v":0.99999999999999989}]
[null,"Non Operational Capex",null,null,null,0.90100000000000002,2.256214311336029E-2,7.0000000000000001E-3,1.3984509466437179E-3,0,6.8000000000000005E-2,{"$f":"SUM(F75:K75)","v":0.99996059406000404}]
[]
[null,"TOI Depreciation lives",null,null,null,null,null,null,null,null,null,null,{"$f":"'User input'!M8","v":20},{"$f":"'User input'!N8","v":23.125},{"$f":"'User input'!O8","v":26.25},{"$f":"'User input'!P8","v":29.375},{"$f":"'User input'!Q8","v":32.5},{"$f":"'User input'!R8","v":35.625},{"$f":"'User input'!S8","v":38.75},{"$f":"'User input'!T8","v":41.875},{"$f":"'User input'!U8","v":45},{"$f":"'User input'!V8","v":45}]
[null,"Regulatory Depreciation Profiles"]
[null,"live",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$84=5,M84,IF(UserInterface!$B$84=4,M83,IF(UserInterface!$B$84=3,M82,IF(UserInterface!$B$84=2,M81,M80))))","v":20},{"$f":"IF(UserInterface!$B$84=5,N84,IF(UserInterface!$B$84=4,N83,IF(UserInterface!$B$84=3,N82,IF(UserInterface!$B$84=2,N81,N80))))","v":23.125},{"$f":"IF(UserInterface!$B$84=5,O84,IF(UserInterface!$B$84=4,O83,IF(UserInterface!$B$84=3,O82,IF(UserInterface!$B$84=2,O81,O80))))","v":26.25},{"$f":"IF(UserInterface!$B$84=5,P84,IF(UserInterface!$B$84=4,P83,IF(UserInterface!$B$84=3,P82,IF(UserInterface!$B$84=2,P81,P80))))","v":29.375},{"$f":"IF(UserInterface!$B$84=5,Q84,IF(UserInterface!$B$84=4,Q83,IF(UserInterface!$B$84=3,Q82,IF(UserInterface!$B$84=2,Q81,Q80))))","v":32.5},{"$f":"IF(UserInterface!$B$84=5,R84,IF(UserInterface!$B$84=4,R83,IF(UserInterface!$B$84=3,R82,IF(UserInterface!$B$84=2,R81,R80))))","v":35.625},{"$f":"IF(UserInterface!$B$84=5,S84,IF(UserInterface!$B$84=4,S83,IF(UserInterface!$B$84=3,S82,IF(UserInterface!$B$84=2,S81,S80))))","v":38.75},{"$f":"IF(UserInterface!$B$84=5,T84,IF(UserInterface!$B$84=4,T83,IF(UserInterface!$B$84=3,T82,IF(UserInterface!$B$84=2,T81,T80))))","v":41.875},{"$f":"IF(UserInterface!$B$84=5,U84,IF(UserInterface!$B$84=4,U83,IF(UserInterface!$B$84=3,U82,IF(UserInterface!$B$84=2,U81,U80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,V84,IF(UserInterface!$B$84=4,V83,IF(UserInterface!$B$84=3,V82,IF(UserInterface!$B$84=2,V81,V80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,W84,IF(UserInterface!$B$84=4,W83,IF(UserInterface!$B$84=3,W82,IF(UserInterface!$B$84=2,W81,W80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,X84,IF(UserInterface!$B$84=4,X83,IF(UserInterface!$B$84=3,X82,IF(UserInterface!$B$84=2,X81,X80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,Y84,IF(UserInterface!$B$84=4,Y83,IF(UserInterface!$B$84=3,Y82,IF(UserInterface!$B$84=2,Y81,Y80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,Z84,IF(UserInterface!$B$84=4,Z83,IF(UserInterface!$B$84=3,Z82,IF(UserInterface!$B$84=2,Z81,Z80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AA84,IF(UserInterface!$B$84=4,AA83,IF(UserInterface!$B$84=3,AA82,IF(UserInterface!$B$84=2,AA81,AA80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AB84,IF(UserInterface!$B$84=4,AB83,IF(UserInterface!$B$84=3,AB82,IF(UserInterface!$B$84=2,AB81,AB80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AC84,IF(UserInterface!$B$84=4,AC83,IF(UserInterface!$B$84=3,AC82,IF(UserInterface!$B$84=2,AC81,AC80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AD84,IF(UserInterface!$B$84=4,AD83,IF(UserInterface!$B$84=3,AD82,IF(UserInterface!$B$84=2,AD81,AD80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AE84,IF(UserInterface!$B$84=4,AE83,IF(UserInterface!$B$84=3,AE82,IF(UserInterface!$B$84=2,AE81,AE80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AF84,IF(UserInterface!$B$84=4,AF83,IF(UserInterface!$B$84=3,AF82,IF(UserInterface!$B$84=2,AF81,AF80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AG84,IF(UserInterface!$B$84=4,AG83,IF(UserInterface!$B$84=3,AG82,IF(UserInterface!$B$84=2,AG81,AG80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AH84,IF(UserInterface!$B$84=4,AH83,IF(UserInterface!$B$84=3,AH82,IF(UserInterface!$B$84=2,AH81,AH80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AI84,IF(UserInterface!$B$84=4,AI83,IF(UserInterface!$B$84=3,AI82,IF(UserInterface!$B$84=2,AI81,AI80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AJ84,IF(UserInterface!$B$84=4,AJ83,IF(UserInterface!$B$84=3,AJ82,IF(UserInterface!$B$84=2,AJ81,AJ80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AK84,IF(UserInterface!$B$84=4,AK83,IF(UserInterface!$B$84=3,AK82,IF(UserInterface!$B$84=2,AK81,AK80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AL84,IF(UserInterface!$B$84=4,AL83,IF(UserInterface!$B$84=3,AL82,IF(UserInterface!$B$84=2,AL81,AL80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AM84,IF(UserInterface!$B$84=4,AM83,IF(UserInterface!$B$84=3,AM82,IF(UserInterface!$B$84=2,AM81,AM80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AN84,IF(UserInterface!$B$84=4,AN83,IF(UserInterface!$B$84=3,AN82,IF(UserInterface!$B$84=2,AN81,AN80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AO84,IF(UserInterface!$B$84=4,AO83,IF(UserInterface!$B$84=3,AO82,IF(UserInterface!$B$84=2,AO81,AO80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AP84,IF(UserInterface!$B$84=4,AP83,IF(UserInterface!$B$84=3,AP82,IF(UserInterface!$B$84=2,AP81,AP80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AQ84,IF(UserInterface!$B$84=4,AQ83,IF(UserInterface!$B$84=3,AQ82,IF(UserInterface!$B$84=2,AQ81,AQ80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AR84,IF(UserInterface!$B$84=4,AR83,IF(UserInterface!$B$84=3,AR82,IF(UserInterface!$B$84=2,AR81,AR80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AS84,IF(UserInterface!$B$84=4,AS83,IF(UserInterface!$B$84=3,AS82,IF(UserInterface!$B$84=2,AS81,AS80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AT84,IF(UserInterface!$B$84=4,AT83,IF(UserInterface!$B$84=3,AT82,IF(UserInterface!$B$84=2,AT81,AT80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AU84,IF(UserInterface!$B$84=4,AU83,IF(UserInterface!$B$84=3,AU82,IF(UserInterface!$B$84=2,AU81,AU80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AV84,IF(UserInterface!$B$84=4,AV83,IF(UserInterface!$B$84=3,AV82,IF(UserInterface!$B$84=2,AV81,AV80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AW84,IF(UserInterface!$B$84=4,AW83,IF(UserInterface!$B$84=3,AW82,IF(UserInterface!$B$84=2,AW81,AW80))))","v":45},{"$f":"IF(UserInterface!$B$84=5,AX84,IF(UserInterface!$B$84=4,AX83,IF(UserInterface!$B$84=3,AX82,IF(UserInterface!$B$84=2,AX81,AX80))))","v":45}]
[null,"ET at 20",null,null,null,null,null,null,null,null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20]
[null,"ET all at 45",null,null,null,null,null,null,null,null,null,null,20,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,"ET new at 45",null,null,null,null,null,null,null,null,null,null,20,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,"SP suggestion - 1 price control, each year keeps its first year depreciation rate throughout its life",null,null,null,null,null,null,null,null,null,null,20,{"$f":"M83","v":20},{"$f":"N83+3.125","v":23.125},26.25,29.375,32.5,35.625,38.75,41.875,45,{"$f":"V83","v":45},45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45,45]
[null,"user defined",null,null,null,null,null,null,null,null,null,null,{"$f":"'User input'!M12","v":20},{"$f":"'User input'!N12","v":23.125},{"$f":"'User input'!O12","v":26.25},{"$f":"'User input'!P12","v":29.375},{"$f":"'User input'!Q12","v":32.5},{"$f":"'User input'!R12","v":35.625},{"$f":"'User input'!S12","v":38.75},{"$f":"'User input'!T12","v":41.875},{"$f":"'User input'!U12","v":45},{"$f":"'User input'!V12","v":45},{"$f":"'User input'!W12","v":45},{"$f":"'User input'!X12","v":45},{"$f":"'User input'!Y12","v":45},{"$f":"'User input'!Z12","v":45},{"$f":"'User input'!AA12","v":45},{"$f":"'User input'!AB12","v":45},{"$f":"'User input'!AC12","v":45},{"$f":"'User input'!AD12","v":45},{"$f":"'User input'!AE12","v":45},{"$f":"'User input'!AF12","v":45},{"$f":"'User input'!AG12","v":45},{"$f":"'User input'!AH12","v":45},{"$f":"'User input'!AI12","v":45},{"$f":"'User input'!AJ12","v":45},{"$f":"'User input'!AK12","v":45},{"$f":"'User input'!AL12","v":45},{"$f":"'User input'!AM12","v":45},{"$f":"'User input'!AN12","v":45},{"$f":"'User input'!AO12","v":45},{"$f":"'User input'!AP12","v":45},{"$f":"'User input'!AQ12","v":45},{"$f":"'User input'!AR12","v":45},{"$f":"'User input'!AS12","v":45},{"$f":"'User input'!AT12","v":45},{"$f":"'User input'!AU12","v":45},{"$f":"'User input'!AV12","v":45},{"$f":"'User input'!AW12","v":45},{"$f":"'User input'!AX12","v":45}]
[]
[]
[null,"Repex profile - % capex"]
[null,"live",null,null,{"$f":"CHOOSE(UserInterface!$B$76,E89,E90,E91)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$76,F89,F90,F91)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$76,G89,G90,G91)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$76,H89,H90,H91)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$76,I89,I90,I91)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$76,J89,J90,J91)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$76,K89,K90,K91)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$76,L89,L90,L91)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$76,M89,M90,M91)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$76,N89,N90,N91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,O89,O90,O91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,P89,P90,P91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,Q89,Q90,Q91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,R89,R90,R91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,S89,S90,S91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,T89,T90,T91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,U89,U90,U91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,V89,V90,V91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,W89,W90,W91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,X89,X90,X91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,Y89,Y90,Y91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,Z89,Z90,Z91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AA89,AA90,AA91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AB89,AB90,AB91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AC89,AC90,AC91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AD89,AD90,AD91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AE89,AE90,AE91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AF89,AF90,AF91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AG89,AG90,AG91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AH89,AH90,AH91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AI89,AI90,AI91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AJ89,AJ90,AJ91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AK89,AK90,AK91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AL89,AL90,AL91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AM89,AM90,AM91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AN89,AN90,AN91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AO89,AO90,AO91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AP89,AP90,AP91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AQ89,AQ90,AQ91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AR89,AR90,AR91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AS89,AS90,AS91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AT89,AT90,AT91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AU89,AU90,AU91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AV89,AV90,AV91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AW89,AW90,AW91)","v":1},{"$f":"CHOOSE(UserInterface!$B$76,AX89,AX90,AX91)","v":1}]
[null,"Immediate change-over",null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"1 PC change-over",null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"M90+0.5/8","v":0.5625},{"$f":"N90+0.5/8","v":0.625},0.6875,0.75,0.8125,0.875,0.9375,1,{"$f":"U90","v":1},{"$f":"V90","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"2 PC change-over",null,null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"M91+0.5/16","v":0.53125},{"$f":"N91+0.5/16","v":0.5625},0.59375,0.625,0.65625,0.6875,0.71875,0.75,0.78125,0.8125,0.84375,0.875,0.90625,0.9375,0.96875,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Totex profile - % capex"]
[null,"live",null,null,{"$f":"CHOOSE(UserInterface!$B$99,E95,E96)","v":0},{"$f":"CHOOSE(UserInterface!$B$99,F95,F96)","v":0},{"$f":"CHOOSE(UserInterface!$B$99,G95,G96)","v":0},{"$f":"CHOOSE(UserInterface!$B$99,H95,H96)","v":0},{"$f":"CHOOSE(UserInterface!$B$99,I95,I96)","v":0},{"$f":"CHOOSE(UserInterface!$B$99,J95,J96)","v":0},{"$f":"CHOOSE(UserInterface!$B$99,K95,K96)","v":0},{"$f":"CHOOSE(UserInterface!$B$99,L95,L96)","v":0},{"$f":"CHOOSE(UserInterface!$B$99,M95,M96)","v":0},{"$f":"CHOOSE(UserInterface!$B$99,N95,N96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,O95,O96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,P95,P96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,Q95,Q96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,R95,R96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,S95,S96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,T95,T96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,U95,U96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,V95,V96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,W95,W96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,X95,X96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,Y95,Y96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,Z95,Z96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AA95,AA96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AB95,AB96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AC95,AC96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AD95,AD96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AE95,AE96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AF95,AF96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AG95,AG96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AH95,AH96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AI95,AI96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AJ95,AJ96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AK95,AK96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AL95,AL96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AM95,AM96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AN95,AN96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AO95,AO96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AP95,AP96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AQ95,AQ96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AR95,AR96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AS95,AS96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AT95,AT96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AU95,AU96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AV95,AV96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AW95,AW96)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$99,AX95,AX96)","v":0.9}]
[null,"based on short term forecasts",null,null,{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523},{"$f":"IQI!$E$34","v":0.80167069127584523}]
[null,"user defined",null,null,{"$f":"'User input'!E30","v":0},{"$f":"'User input'!F30","v":0},{"$f":"'User input'!G30","v":0},{"$f":"'User input'!H30","v":0},{"$f":"'User input'!I30","v":0},{"$f":"'User input'!J30","v":0},{"$f":"'User input'!K30","v":0},{"$f":"'User input'!L30","v":0},{"$f":"'User input'!M30","v":0},{"$f":"'User input'!N30","v":0.9},{"$f":"'User input'!O30","v":0.9},{"$f":"'User input'!P30","v":0.9},{"$f":"'User input'!Q30","v":0.9},{"$f":"'User input'!R30","v":0.9},{"$f":"'User input'!S30","v":0.9},{"$f":"'User input'!T30","v":0.9},{"$f":"'User input'!U30","v":0.9},{"$f":"'User input'!V30","v":0.9},{"$f":"'User input'!W30","v":0.9},{"$f":"'User input'!X30","v":0.9},{"$f":"'User input'!Y30","v":0.9},{"$f":"'User input'!Z30","v":0.9},{"$f":"'User input'!AA30","v":0.9},{"$f":"'User input'!AB30","v":0.9},{"$f":"'User input'!AC30","v":0.9},{"$f":"'User input'!AD30","v":0.9},{"$f":"'User input'!AE30","v":0.9},{"$f":"'User input'!AF30","v":0.9},{"$f":"'User input'!AG30","v":0.9},{"$f":"'User input'!AH30","v":0.9},{"$f":"'User input'!AI30","v":0.9},{"$f":"'User input'!AJ30","v":0.9},{"$f":"'User input'!AK30","v":0.9},{"$f":"'User input'!AL30","v":0.9},{"$f":"'User input'!AM30","v":0.9},{"$f":"'User input'!AN30","v":0.9},{"$f":"'User input'!AO30","v":0.9},{"$f":"'User input'!AP30","v":0.9},{"$f":"'User input'!AQ30","v":0.9},{"$f":"'User input'!AR30","v":0.9},{"$f":"'User input'!AS30","v":0.9},{"$f":"'User input'!AT30","v":0.9},{"$f":"'User input'!AU30","v":0.9},{"$f":"'User input'!AV30","v":0.9},{"$f":"'User input'!AW30","v":0.9},{"$f":"'User input'!AX30","v":0.9}]

{"sheet":"SHETL","index":5,"n_rows":967,"n_cols":59,"rows_kept":967,"cut":false,"hidden":false,"merged":[]}
["SHETL",null,"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,V2*12)","v":"2022-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,W2*12)","v":"2023-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,X2*12)","v":"2024-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Y2*12)","v":"2025-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Z2*12)","v":"2026-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AA2*12)","v":"2027-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AB2*12)","v":"2028-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AC2*12)","v":"2029-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AD2*12)","v":"2030-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AE2*12)","v":"2031-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AF2*12)","v":"2032-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AG2*12)","v":"2033-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AH2*12)","v":"2034-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AI2*12)","v":"2035-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AJ2*12)","v":"2036-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AK2*12)","v":"2037-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AL2*12)","v":"2038-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AM2*12)","v":"2039-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AN2*12)","v":"2040-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AO2*12)","v":"2041-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AP2*12)","v":"2042-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AQ2*12)","v":"2043-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AR2*12)","v":"2044-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AS2*12)","v":"2045-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AT2*12)","v":"2046-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AU2*12)","v":"2047-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AV2*12)","v":"2048-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AW2*12)","v":"2049-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AX2*12)","v":"2050-03-31"}]
[null,null,null,null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["FBPQ"]
[null,null,null,null,null,null,null,null,null,"'Q:\\TPCR4 RO FP\\Input files\\[RIIOT1_2011_SHETL_FinancialDataTables_vFinal.xlsm]Input to Model'!J7",null,"sources"]
[null,null,null,null,null,null,null,null,null,"------>","<--------","------>","<--------","'P&L'!M10"]
["Profit & Loss Account (All figures £m, nominal)",null,null,null,null,null,null,null,null,"'Q:\\TPCR4 RO FP\\[RO updated input files RRP actuals 1011.xlsx]SHETL'"]
[null,"Turnover",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J7","v":63.7},{"$f":"+[9]SHETL!K7","v":79},{"$f":"+[9]SHETL!L7","v":101.9552006931093},{"$f":"'Fin Statements'!M10","v":236.49375515944911}]
[null,"Operational costs incurred",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J8","v":16.399999999999999},{"$f":"+[9]SHETL!K8","v":17.560479999999998},{"$f":"+[9]SHETL!L8","v":21.908532644318875},{"$f":"-SUM('Fin Statements'!M12:M17)","v":58.195718410206702}]
[null,"Other operating income (-ve)",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J9","v":0},{"$f":"+[9]SHETL!K9","v":0},{"$f":"+[9]SHETL!L9","v":0},0]
[null,"Depreciation/ amortisation",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J10","v":11.5},{"$f":"+[9]SHETL!K10","v":14.4},{"$f":"+[9]SHETL!L10","v":21.556870654465857},{"$f":"-'Fin Statements'!M18","v":28.608333333333331}]
[null,"(Profit)/loss on disposal of fixed assets",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J11","v":0},{"$f":"+[9]SHETL!K11","v":0},{"$f":"+[9]SHETL!L11","v":0},0]
[null,"Exceptional Items",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J12","v":0},{"$f":"+[9]SHETL!K12","v":0},{"$f":"+[9]SHETL!L12","v":0},0]
[null,"Interest Payable",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J13","v":9.1999999999999993},{"$f":"+[9]SHETL!K13","v":8.1},{"$f":"+[9]SHETL!L13","v":23.993903746581005},{"$f":"-'Fin Statements'!M25","v":37.373560036217398}]
[null,"Other finance costs",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J14","v":0},{"$f":"+[9]SHETL!K14","v":0},{"$f":"+[9]SHETL!L14","v":0},0]
[null,"Interest Receivable (-ve)",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J15","v":0},{"$f":"+[9]SHETL!K15","v":0},{"$f":"+[9]SHETL!L15","v":0},{"$f":"'Fin Statements'!M24","v":0}]
[null,"Current tax",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J16","v":4.8897000000000022},{"$f":"+[9]SHETL!K16","v":7.4975536569663275},{"$f":"+[9]SHETL!L16","v":2.8547893918189167},{"$f":"-'Fin Statements'!M28","v":11.646762478508697}]
[null,"Deferred tax",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J17","v":2.5},{"$f":"+[9]SHETL!K17","v":0.5735119430336737},{"$f":"+[9]SHETL!L17","v":4.6748096232610772},{"$f":"-'Fin Statements'!M29","v":13.352581696794791}]
[null,"Dividends",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J18","v":0},{"$f":"+[9]SHETL!K18","v":-30},{"$f":"+[9]SHETL!L18","v":-20.509520898808258},{"$f":"-'Fin Statements'!M32","v":28.962926808155913}]
[null,"Amortization of customer contributions",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J19","v":0},{"$f":"+[9]SHETL!K19","v":-0.5},{"$f":"+[9]SHETL!L19","v":-0.5},0]
[null,"Operating profit before Finance costs and tax",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J20","v":35.800000000000004},{"$f":"+[9]SHETL!K20","v":47.539520000000003},{"$f":"+[9]SHETL!L20","v":58.989797394324569},{"$f":"M7-M8-M10-M19","v":149.68970341590909}]
[null,"Other recognised gains and losses",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J21","v":0},{"$f":"+[9]SHETL!K21","v":0},{"$f":"+[9]SHETL!L21","v":0},0]
[null,"Transfer to reserves",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J22","v":19.210300000000004},{"$f":"+[9]SHETL!K22","v":1.368454400000001},{"$f":"+[9]SHETL!L22","v":6.9567737338553108},{"$f":"M20-M16-M18-M13-M17","v":58.353872396232298}]
[]
["Balance sheet (All figures £m, nominal)"]
[]
["Non Current Assets"]
[null,"Tangible assets / Property Plant & Equipment",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J27","v":348.70000000000005},{"$f":"+[9]SHETL!K27","v":452.85871999999995},{"$f":"+[9]SHETL!L27","v":671.51795552416843},{"$f":"'Fin Statements'!M39","v":1517.9259961439232}]
[null,"Other non current",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J28","v":0},{"$f":"+[9]SHETL!K28","v":0},{"$f":"+[9]SHETL!L28","v":0},0]
["Current Assets"]
[null,"Stock",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J30","v":0},{"$f":"+[9]SHETL!K30","v":0},{"$f":"+[9]SHETL!L30","v":0},0]
[null,"Trade Debtors",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J31","v":15.2},{"$f":"+[9]SHETL!K31","v":0.2},{"$f":"+[9]SHETL!L31","v":0.2},0.2]
[null,"Loans from other group companies",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J32","v":0},{"$f":"+[9]SHETL!K32","v":0},{"$f":"+[9]SHETL!L32","v":0},0]
[null,"Other debtors",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J33","v":0},{"$f":"+[9]SHETL!K33","v":0},{"$f":"+[9]SHETL!L33","v":0},0]
[null,"Cash at bank",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J34","v":0},{"$f":"+[9]SHETL!K34","v":0},{"$f":"+[9]SHETL!L34","v":0},0]
[null,"Investments",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J35","v":0},{"$f":"+[9]SHETL!K35","v":0},{"$f":"+[9]SHETL!L35","v":0},0]
[null,"Pension surplus ",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J36","v":0},{"$f":"+[9]SHETL!K36","v":0},{"$f":"+[9]SHETL!L36","v":0},0]
[null,"Other current assets",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J37","v":0},{"$f":"+[9]SHETL!K37","v":0},{"$f":"+[9]SHETL!L37","v":0},0]
[null,"Current assets: Other",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J38","v":0},{"$f":"+[9]SHETL!K38","v":0},{"$f":"+[9]SHETL!L38","v":0},0]
["Creditors: amounts falling due within one year"]
[null," - Overdrafts",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J40","v":0},{"$f":"+[9]SHETL!K40","v":46.1},{"$f":"+[9]SHETL!L40","v":46.1},0]
[null," - External loans ",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J41","v":23.2},{"$f":"+[9]SHETL!K41","v":0},{"$f":"+[9]SHETL!L41","v":0},{"$f":"'Fin Statements'!M57","v":0}]
[null," - Loans due to other Group companies",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J42","v":1.3},{"$f":"+[9]SHETL!K42","v":0},{"$f":"+[9]SHETL!L42","v":0},{"$f":"'Fin Statements'!M58","v":0}]
[null,"- Trade Creditors",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J43","v":20.6},{"$f":"+[9]SHETL!K43","v":0.3},{"$f":"+[9]SHETL!L43","v":0.3},{"$f":"'Fin Statements'!M60","v":24.6}]
[null,"- Other",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J44","v":0},{"$f":"+[9]SHETL!K44","v":41.2},{"$f":"+[9]SHETL!L44","v":41.2},{"$f":"'Fin Statements'!M61","v":56.023381239254348}]
["Creditors: amounts falling due after more than one year"]
[null," - External loans ",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J46","v":25},{"$f":"+[9]SHETL!K46","v":25},{"$f":"+[9]SHETL!L46","v":25},{"$f":"'Fin Statements'!M72","v":467.57833424791113}]
[null," - Loans due to other Group companies",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J47","v":133.1},{"$f":"+[9]SHETL!K47","v":163.1},{"$f":"+[9]SHETL!L47","v":313.10000000000002},{"$f":"'Fin Statements'!M73","v":422}]
[null," - Other creditors",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J48","v":0},{"$f":"+[9]SHETL!K48","v":0},{"$f":"+[9]SHETL!L48","v":0},{"$f":"'Fin Statements'!M77","v":0}]
[null,"Customer contributions",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J49","v":10.9},{"$f":"+[9]SHETL!K49","v":25.1},{"$f":"+[9]SHETL!L49","v":24.6},{"$f":"'Fin Statements'!M75","v":0}]
[null,"Refundable customer deposits",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J50","v":0},{"$f":"+[9]SHETL!K50","v":0},{"$f":"+[9]SHETL!L50","v":0},{"$f":"+[9]SHETL!M50","v":0}]
[null,"Pension Deficit",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J51","v":0},{"$f":"+[9]SHETL!K51","v":0},{"$f":"+[9]SHETL!L51","v":0},{"$f":"'Fin Statements'!M85","v":-0.18744946863618892}]
[null,"Derivative financial liabilities",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J52","v":0},{"$f":"+[9]SHETL!K52","v":0},{"$f":"+[9]SHETL!L52","v":0},{"$f":"+[9]SHETL!M52","v":0}]
["Provisions for liabilities and charges"]
[null,"Deferred tax provision",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J54","v":37.6},{"$f":"+[9]SHETL!K54","v":38.6},{"$f":"+[9]SHETL!L54","v":43.26959785458638},{"$f":"'Fin Statements'!M82","v":137.75258169679481}]
[null,null,null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J55","v":0},{"$f":"+[9]SHETL!K55","v":0},{"$f":"+[9]SHETL!L55","v":0}]
[null,"Restructuring",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J56","v":0},{"$f":"+[9]SHETL!K56","v":0},{"$f":"+[9]SHETL!L56","v":0},{"$f":"'Fin Statements'!M84","v":0}]
[null,"Other provisions",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J57","v":0},{"$f":"+[9]SHETL!K57","v":0},{"$f":"+[9]SHETL!L57","v":0},{"$f":"'Fin Statements'!M77","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J58","v":0},{"$f":"+[9]SHETL!K58","v":0},{"$f":"+[9]SHETL!L58","v":0}]
["Shareholders funds"]
[null,"Called up ordinary share capital (including share premium)",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J60","v":4.3},{"$f":"+[9]SHETL!K60","v":4.3},{"$f":"+[9]SHETL!L60","v":61.8},{"$f":"'Fin Statements'!M92","v":200}]
[null,"Profit and Loss Account",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J61","v":19.2},{"$f":"+[9]SHETL!K61","v":1.4395200000000017},{"$f":"+[9]SHETL!L61","v":6.9589967238706301},{"$f":"'Fin Statements'!M95","v":399.75387239623228}]
[null,"Other Reserves",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J62","v":88.7},{"$f":"+[9]SHETL!K62","v":107.91919999999998},{"$f":"+[9]SHETL!L62","v":109.33951999999998},{"$f":"'Fin Statements'!M98","v":0}]
[null,"Memo-netdebt",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J63","v":0},{"$f":"+[9]SHETL!K63","v":234.2},{"$f":"+[9]SHETL!L63","v":384.20000000000005},{"$f":"'[10]SSE summary'!F55","v":723.83244769474572}]
[null,null,null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J64","v":0},{"$f":"+[9]SHETL!K64","v":0},{"$f":"+[9]SHETL!L64","v":0},{"$f":"SUM(M27:M38)-SUM(M40:M57)-SUM(M60:M62)","v":-189.39472396763335}]
["Cash flow (All figures £m, nominal)"]
[null,"Net cash inflow/(outflow) from operating activities",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J66","v":74.799999999999983},{"$f":"+[9]SHETL!K66","v":116.33952000000001},{"$f":"+[9]SHETL!L66","v":80.378754897656108},{"$f":"'Fin Statements'!M114","v":178.11058728060621}]
[null,"Interest received",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J67","v":0},{"$f":"+[9]SHETL!K67","v":0},{"$f":"+[9]SHETL!L67","v":0},{"$f":"'Fin Statements'!M117","v":0}]
[null,"Interest paid",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J68","v":-9.1999999999999993},{"$f":"+[9]SHETL!K68","v":-9.5},{"$f":"+[9]SHETL!L68","v":-23.993903746581005},{"$f":"'Fin Statements'!M118","v":-37.373560036217398}]
[null,"Issue costs of bank and other debt instruments",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J69","v":0},{"$f":"+[9]SHETL!K69","v":0},{"$f":"+[9]SHETL!L69","v":0}]
[null,"Interest element of finance lease payments",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J70","v":0},{"$f":"+[9]SHETL!K70","v":0},{"$f":"+[9]SHETL!L70","v":0}]
[null,"Dividends paid",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J71","v":0},{"$f":"+[9]SHETL!K71","v":0},{"$f":"+[9]SHETL!L71","v":0}]
[null,"Taxation",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J72","v":-7.4},{"$f":"+[9]SHETL!K72","v":-5.6},{"$f":"+[9]SHETL!L72","v":-2.6898650193439906},{"$f":"'Fin Statements'!M122","v":-13.546602832148624}]
[null,"Purchase of tangible fixed assets",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J73","v":-58.2},{"$f":"+[9]SHETL!K73","v":-101.2},{"$f":"+[9]SHETL!L73","v":-240.21610617863428},{"$f":"'Fin Statements'!M127","v":-286.53442947725648}]
[null,"Purchase of intangible assets",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J74","v":0},{"$f":"+[9]SHETL!K74","v":0},{"$f":"+[9]SHETL!L74","v":0}]
[null,"Sale of tangible fixed assets",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J75","v":0},{"$f":"+[9]SHETL!K75","v":0},{"$f":"+[9]SHETL!L75","v":0}]
[null,"Customers contributions received",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J76","v":0},{"$f":"+[9]SHETL!K76","v":0},{"$f":"+[9]SHETL!L76","v":0}]
[null,"Other",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J77","v":0},{"$f":"+[9]SHETL!K77","v":0},{"$f":"+[9]SHETL!L77","v":0}]
[null,"Equity dividends paid to shareholders",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J78","v":0},{"$f":"+[9]SHETL!K78","v":-29.96047999999999},{"$f":"+[9]SHETL!L78","v":-150.03064094571141},{"$f":"'Fin Statements'!M119","v":-28.962926808155913}]
[null,"Movement in derivative debt (+/-ve)",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J79","v":0},{"$f":"+[9]SHETL!K79","v":0},{"$f":"+[9]SHETL!L79","v":0}]
[null,"Reduction/(increase) in short-term deposits with banks",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J80","v":0},{"$f":"+[9]SHETL!K80","v":0},{"$f":"+[9]SHETL!L80","v":0}]
[null,"Issue of ordinary share capital",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J81","v":0},{"$f":"+[9]SHETL!K81","v":0},{"$f":"+[9]SHETL!L81","v":0},{"$f":"'Fin Statements'!M138","v":0}]
[null,"Other shares/reserve movements",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J82","v":0},{"$f":"+[9]SHETL!K82","v":0},{"$f":"+[9]SHETL!L82","v":0},{"$f":"'Fin Statements'!M139","v":0}]
[null,"Capital element of finance lease payments",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J83","v":0},{"$f":"+[9]SHETL!K83","v":0},{"$f":"+[9]SHETL!L83","v":0}]
[null,"(Decrease)/Increase in amounts due to Group undertakings",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J84","v":0},{"$f":"+[9]SHETL!K84","v":0},{"$f":"+[9]SHETL!L84","v":0}]
[null,"Increase in borrowings",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J85","v":0},{"$f":"+[9]SHETL!K85","v":0},{"$f":"+[9]SHETL!L85","v":0},{"$f":"-'Fin Statements'!M144","v":371.87833424791108}]
[null,"Net cash at 1 April",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J86","v":0},{"$f":"+[9]SHETL!K86","v":-2.1316282072803006E-14},{"$f":"+[9]SHETL!L86","v":3.9519999999988897E-2},{"$f":"M66+M67+M68+M72+M73+M78+M81+M85","v":183.57140237473888}]
[null,"Borrowings net of short-term deposits acquired with subsidiaries",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J87","v":0},{"$f":"+[9]SHETL!K87","v":0},{"$f":"+[9]SHETL!L87","v":0}]
[null,"Movement in deposits",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J88","v":0},{"$f":"+[9]SHETL!K88","v":0},{"$f":"+[9]SHETL!L88","v":0}]
[null,"Movement in borrowings",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J89","v":0},{"$f":"+[9]SHETL!K89","v":30},{"$f":"+[9]SHETL!L89","v":150}]
[null,"Other non-cash changes",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J90","v":0},{"$f":"+[9]SHETL!K90","v":0},{"$f":"+[9]SHETL!L90","v":0}]
[null,"Exchange adjustments",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J91","v":0},{"$f":"+[9]SHETL!K91","v":0},{"$f":"+[9]SHETL!L91","v":0}]
[null,"Net cash inflow/(outflow) from returns on investments and servicing of finance",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J92","v":0},{"$f":"+[9]SHETL!K92","v":0},{"$f":"+[9]SHETL!L92","v":0}]
[null,"Net cash inflow/(outflow) from capital expenditure and financial investment",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J93","v":0},{"$f":"+[9]SHETL!K93","v":0},{"$f":"+[9]SHETL!L93","v":0}]
[null,"Equity dividends paid to shareholders (-ve)",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J94","v":0},{"$f":"+[9]SHETL!K94","v":0},{"$f":"+[9]SHETL!L94","v":0}]
[null,"Net cash inflow/(outflow) from financing",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J95","v":0},{"$f":"+[9]SHETL!K95","v":0},{"$f":"+[9]SHETL!L95","v":0}]
[null,"Net (debt)/cash at 31 March",null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!J96","v":0},{"$f":"+[9]SHETL!K96","v":0},{"$f":"+[9]SHETL!L96","v":0},{"$f":"M63","v":723.83244769474572}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"'Q:\\TPCR4 RO FP\\Input files\\[RIIOT1_2011_SHETL_FinancialDataTables_vFinal.xlsm]Input to Model'!J7",null,"sources"]
["Capital allowances",null,null,null,null,null,null,null,null,"------>","<--------","------>","<--------","'[20111111 RO T_SHETL_FINAL_Financial_model.xlsm]SHETL'"]
[null,"Plant pool and others",null,null,null,null,null,null,null,"'Q:\\TPCR4 RO FP\\[RO updated input files RRP actuals 1011.xlsx]SHETL'"]
[null,"Opening balance b/fwd",null,null,null,null,null,null,null,3,5.8599999999999994,11.376346987951804,12.896649722044947,22.333132019110838]
[null,"Revisions",null,null,null,null,null,null,null,-0.1,-3.1,0,0,0]
[null,"Additions in the year",null,null,null,null,null,null,null,5.9600000000000017,13.454465245597774,9.377069638240739,14.338877130529248,35.791449229127139]
[null,"Disposals in the year",null,null,null,null,null,null,null,0,-1.9940315106580164,-3.77,0,0]
[null,"WDA",null,null,null,null,null,null,null,3,2.8440867469879514,3.3966833252385089,4.9023948334633545,10.462424624682836]
[null,"Long life assets",null,null,null,null,null,null,null,0,0,0]
[null,"Opening balance b/fwd",null,null,null,null,null,null,null,116.765,136.55250000000001,183.97610316033362,358.48245716195589,614.67049801501935]
[null,"Revisions",null,null,null,null,null,null,null,0,3.2,0,0,101.8]
[null,"Additions in the year",null,null,null,null,null,null,null,34.960000000000008,77.469173679332712,203.08279734726389,309.63764937610864,712.11574918243218]
[null,"Disposals in the year",null,null,null,null,null,null,null,0,-12.803781278961999,0,0,0]
[null,"WDA",null,null,null,null,null,null,null,15.172499999999999,20.441789240037071,38.705890050759756,53.449608523045164,106.14289977579612]
[null,"IBAs",null,null,null,null,null,null,null,0,0,0]
[null,"Opening balance b/fwd",null,null,null,null,null,null,null,1.8029999999999999,2.2229999999999999,0,13.872807861385398,13.872807861385398]
[null,"Revisions",null,null,null,null,null,null,null,0,-0.4,0,0,0]
[null,"Additions in the year",null,null,null,null,null,null,null,0.52,0,0,0,0]
[null,"Disposals in the year",null,null,null,null,null,null,null,0,0,0,0,0]
[null,"WDA",null,null,null,null,null,null,null,0.1,0.01,0,0,0]
[null,"Deferred revenue expenditure",null,null,null,null,null,null,null,0,0,0]
[null,"Opening balance b/fwd",null,null,null,null,null,null,null,41.271999999999998,48.491999999999997,60.534602409638552,74.066909894089761,90.913449986986649]
[null,"Revisions",null,null,null,null,null,null,null,0,1.2,0,0,-101.8]
[null,"Additions in the year",null,null,null,null,null,null,null,8.6199999999999992,12.142602409638553,15.135872544692173,18.972112232935821,20.544997489949917]
[null,"Disposals in the year",null,null,null,null,null,null,null,0,0,0,0,0]
[null,"WDA",null,null,null,null,null,null,null,1.4,1.3,1.6035650602409639,1.9782795593408153,2.4525823651642109]
[]
[]
["RAV opening balances",null,"£m09/10"]
[null,"04/05 opening balance on pre-vesting asset costs",null,null,null,{"$f":"K438*CommonInputs!J$6/CommonInputs!E$6","v":261.00713969350687},"PreVestRAV",null,"updated price base",null,227.6]
[null,"04/05 opening balance on post-vesting asset costs",null,null,null,{"$f":"K439*CommonInputs!J$6/CommonInputs!E$6","v":204.08097794313045},"PostVestRAV",null,"updated price base",null,177.96]
[null,"04/05 opening balance on pre-vesting cumulative depreciation",null,null,null,{"$f":"K440*CommonInputs!J$6/CommonInputs!E$6","v":166.05991639244698},"PreVestDepn",null,"updated price base",null,144.80537588091568]
[null,"04/05 opening balance on post-vesting cumulative depreciation",null,null,null,{"$f":"K441*CommonInputs!J$6/CommonInputs!E$6","v":31.387596369843408},"PostVestDepn",null,"updated price base",null,27.370197390635123]
[null,"04/05 opening balance on post-vesting disposals ",null,null,null,0,"PostVDisp",null,"update by 5 years"]
[null,"04/05 opening balance on post-vesting disposals depreciation",null,null,null,0,"PostVDispDepn",null,"update by 5 years"]
[null,"Interconnector value (£m, 05/06 Nominal)",null,null,null,25.1,"IntRAV",null,"update by 5 years"]
[null,"Pre-BETTA connections value (£m, 05/06 Nominal)",null,null,null,13.1,"ConRAV",null,"update by 5 years"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"sources",null,"'[UM 20111125 Draft for publication 20111125a.xlsm]SHETL'"]
[null,null,null,null,null,null,null,null,null,null,null,null,"l"]
[null,null,null,null,null,null,null,null,null,"'Q:\\TPCR4 RO FP\\Input files\\[RIIOT1_2011_SHETL_FinancialDataTables_vFinal.xlsm]Input to Model'!J7",null,null,"l"]
[null,null,null,null,null,null,null,null,null,"------>","<--------","------>","V","<--------","'[20111111 RO T_SHETL_FINAL_Financial_model.xlsm]SHETL'"]
[null,null,null,null,null,null,null,null,null,"'Q:\\TPCR4 RO FP\\[RO updated input files RRP actuals 1011.xlsx]SHETL'"]
["Excluded services (£m, 09/10 real)",null,null,null,null,null,null,{"$f":"'[8]Input to Model'!H217","v":0},{"$f":"'[8]Input to Model'!I217","v":0},{"$f":"'[8]Input to Model'!J217","v":2.2899999999999996},{"$f":"+[9]SHETL!K217","v":4.5696000000000003},{"$f":"+[9]SHETL!L217","v":5.47},{"$f":"[11]SHETL!M217","v":7.3999999999999995},10.8,14.2,22.6,26.7,27.8,30.5,31.4,32.799999999999997,{"$f":"[12]SHETL!V217","v":32.799999999999997},{"$f":"[12]SHETL!W217","v":32.799999999999997},{"$f":"[12]SHETL!X217","v":32.799999999999997},{"$f":"[12]SHETL!Y217","v":32.799999999999997},{"$f":"[12]SHETL!Z217","v":32.799999999999997},{"$f":"[12]SHETL!AA217","v":32.799999999999997},{"$f":"[12]SHETL!AB217","v":32.799999999999997},{"$f":"[12]SHETL!AC217","v":32.799999999999997},{"$f":"[12]SHETL!AD217","v":32.799999999999997},{"$f":"[12]SHETL!AE217","v":32.799999999999997},{"$f":"[12]SHETL!AF217","v":32.799999999999997},{"$f":"[12]SHETL!AG217","v":32.799999999999997},{"$f":"[12]SHETL!AH217","v":32.799999999999997},{"$f":"[12]SHETL!AI217","v":32.799999999999997},{"$f":"[12]SHETL!AJ217","v":32.799999999999997},{"$f":"[12]SHETL!AK217","v":32.799999999999997},{"$f":"[12]SHETL!AL217","v":32.799999999999997},{"$f":"[12]SHETL!AM217","v":32.799999999999997},{"$f":"[12]SHETL!AN217","v":32.799999999999997},{"$f":"[12]SHETL!AO217","v":32.799999999999997},{"$f":"[12]SHETL!AP217","v":32.799999999999997},{"$f":"[12]SHETL!AQ217","v":32.799999999999997},{"$f":"[12]SHETL!AR217","v":32.799999999999997},{"$f":"[12]SHETL!AS217","v":32.799999999999997},{"$f":"[12]SHETL!AT217","v":32.799999999999997},{"$f":"[12]SHETL!AU217","v":32.799999999999997},{"$f":"[12]SHETL!AV217","v":32.799999999999997},{"$f":"[12]SHETL!AW217","v":32.799999999999997},{"$f":"[12]SHETL!AX217","v":32.799999999999997}]
["De Minimis",null,null,null,null,null,null,{"$f":"'[8]Input to Model'!H218","v":0},{"$f":"'[8]Input to Model'!I218","v":0},{"$f":"'[8]Input to Model'!J218","v":0},{"$f":"+[9]SHETL!K218","v":0.14000000000000001},{"$f":"+[9]SHETL!L218","v":0.1},{"$f":"[11]SHETL!M218","v":0},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"[12]SHETL!V218","v":0.1},{"$f":"[12]SHETL!W218","v":0.1},{"$f":"[12]SHETL!X218","v":0.1},{"$f":"[12]SHETL!Y218","v":0.1},{"$f":"[12]SHETL!Z218","v":0.1},{"$f":"[12]SHETL!AA218","v":0.1},{"$f":"[12]SHETL!AB218","v":0.1},{"$f":"[12]SHETL!AC218","v":0.1},{"$f":"[12]SHETL!AD218","v":0.1},{"$f":"[12]SHETL!AE218","v":0.1},{"$f":"[12]SHETL!AF218","v":0.1},{"$f":"[12]SHETL!AG218","v":0.1},{"$f":"[12]SHETL!AH218","v":0.1},{"$f":"[12]SHETL!AI218","v":0.1},{"$f":"[12]SHETL!AJ218","v":0.1},{"$f":"[12]SHETL!AK218","v":0.1},{"$f":"[12]SHETL!AL218","v":0.1},{"$f":"[12]SHETL!AM218","v":0.1},{"$f":"[12]SHETL!AN218","v":0.1},{"$f":"[12]SHETL!AO218","v":0.1},{"$f":"[12]SHETL!AP218","v":0.1},{"$f":"[12]SHETL!AQ218","v":0.1},{"$f":"[12]SHETL!AR218","v":0.1},{"$f":"[12]SHETL!AS218","v":0.1},{"$f":"[12]SHETL!AT218","v":0.1},{"$f":"[12]SHETL!AU218","v":0.1},{"$f":"[12]SHETL!AV218","v":0.1},{"$f":"[12]SHETL!AW218","v":0.1},{"$f":"[12]SHETL!AX218","v":0.1}]
["Consented",null,null,null,null,null,null,{"$f":"'[8]Input to Model'!H219","v":0},{"$f":"'[8]Input to Model'!I219","v":0},{"$f":"'[8]Input to Model'!J219","v":0},{"$f":"+[9]SHETL!K219","v":0},{"$f":"+[9]SHETL!L219","v":0},{"$f":"[11]SHETL!M219","v":0},{"$f":"+[9]SHETL!N219","v":0},{"$f":"+[9]SHETL!O219","v":0},{"$f":"+[9]SHETL!P219","v":0},{"$f":"+[9]SHETL!Q219","v":0},{"$f":"+[9]SHETL!R219","v":0},{"$f":"+[9]SHETL!S219","v":0},{"$f":"+[9]SHETL!T219","v":0},{"$f":"+[9]SHETL!U219","v":0},{"$f":"+[9]SHETL!V219","v":0},{"$f":"+[9]SHETL!W219","v":0},{"$f":"+[9]SHETL!X219","v":0},{"$f":"+[9]SHETL!Y219","v":0},{"$f":"+[9]SHETL!Z219","v":0},{"$f":"+[9]SHETL!AA219","v":0},{"$f":"+[9]SHETL!AB219","v":0},{"$f":"+[9]SHETL!AC219","v":0},{"$f":"+[9]SHETL!AD219","v":0},{"$f":"+[9]SHETL!AE219","v":0},{"$f":"+[9]SHETL!AF219","v":0},{"$f":"+[9]SHETL!AG219","v":0},{"$f":"+[9]SHETL!AH219","v":0},{"$f":"+[9]SHETL!AI219","v":0},{"$f":"+[9]SHETL!AJ219","v":0},{"$f":"+[9]SHETL!AK219","v":0},{"$f":"+[9]SHETL!AL219","v":0},{"$f":"+[9]SHETL!AM219","v":0},{"$f":"+[9]SHETL!AN219","v":0},{"$f":"+[9]SHETL!AO219","v":0},{"$f":"+[9]SHETL!AP219","v":0},{"$f":"+[9]SHETL!AQ219","v":0},{"$f":"+[9]SHETL!AR219","v":0},{"$f":"+[9]SHETL!AS219","v":0},{"$f":"+[9]SHETL!AT219","v":0},{"$f":"+[9]SHETL!AU219","v":0},{"$f":"+[9]SHETL!AV219","v":0},{"$f":"+[9]SHETL!AW219","v":0},{"$f":"+[9]SHETL!AX219","v":0}]
[null,null,null,null,null,null,null,{"$f":"'[8]Input to Model'!H220","v":0},{"$f":"'[8]Input to Model'!I220","v":0},{"$f":"'[8]Input to Model'!J220","v":0},{"$f":"+[9]SHETL!K220","v":0},{"$f":"+[9]SHETL!L220","v":0},{"$f":"[11]SHETL!M220","v":0},{"$f":"+[9]SHETL!N220","v":0},{"$f":"+[9]SHETL!O220","v":0},{"$f":"+[9]SHETL!P220","v":0},{"$f":"+[9]SHETL!Q220","v":0},{"$f":"+[9]SHETL!R220","v":0},{"$f":"+[9]SHETL!S220","v":0},{"$f":"+[9]SHETL!T220","v":0},{"$f":"+[9]SHETL!U220","v":0},{"$f":"+[9]SHETL!V220","v":0},{"$f":"+[9]SHETL!W220","v":0},{"$f":"+[9]SHETL!X220","v":0},{"$f":"+[9]SHETL!Y220","v":0},{"$f":"+[9]SHETL!Z220","v":0},{"$f":"+[9]SHETL!AA220","v":0},{"$f":"+[9]SHETL!AB220","v":0},{"$f":"+[9]SHETL!AC220","v":0},{"$f":"+[9]SHETL!AD220","v":0},{"$f":"+[9]SHETL!AE220","v":0},{"$f":"+[9]SHETL!AF220","v":0},{"$f":"+[9]SHETL!AG220","v":0},{"$f":"+[9]SHETL!AH220","v":0},{"$f":"+[9]SHETL!AI220","v":0},{"$f":"+[9]SHETL!AJ220","v":0},{"$f":"+[9]SHETL!AK220","v":0},{"$f":"+[9]SHETL!AL220","v":0},{"$f":"+[9]SHETL!AM220","v":0},{"$f":"+[9]SHETL!AN220","v":0},{"$f":"+[9]SHETL!AO220","v":0},{"$f":"+[9]SHETL!AP220","v":0},{"$f":"+[9]SHETL!AQ220","v":0},{"$f":"+[9]SHETL!AR220","v":0},{"$f":"+[9]SHETL!AS220","v":0},{"$f":"+[9]SHETL!AT220","v":0},{"$f":"+[9]SHETL!AU220","v":0},{"$f":"+[9]SHETL!AV220","v":0},{"$f":"+[9]SHETL!AW220","v":0},{"$f":"+[9]SHETL!AX220","v":0}]
["Inputs as Per TO (2005-2009 in Nominal Prices, 2010-2013 in 2009/10 Prices)"]
[null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"best",null,"sources",null,"shetl submission 30/1/2012",null,null,null,null,null,null,"best less base"]
["Total costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Load related investment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load related investment ",null,null,0,0,0,0,0,0,0,0]
["Generation connection - sole-use",null,null,null,{"$f":"'[8]Input to Model'!E225","v":0},{"$f":"'[8]Input to Model'!F225","v":0},{"$f":"'[8]Input to Model'!G225","v":0},{"$f":"'[8]Input to Model'!H225","v":0},{"$f":"'[8]Input to Model'!I225","v":0},{"$f":"'[8]Input to Model'!J225","v":0},{"$f":"+[9]SHETL!K226","v":9.4282719009920619},{"$f":"+[9]SHETL!L226","v":5.8895820000000008},2.15,{"$f":"AZ226-IF(UserInterface!$B$138=1,SHETL!Y226,0)","v":7.6245000000000003},{"$f":"BA226-IF(UserInterface!$B$138=1,SHETL!Z226,0)","v":25.745650000000001},{"$f":"BB226-IF(UserInterface!$B$138=1,SHETL!AA226,0)","v":49.721600000000002},{"$f":"BC226-IF(UserInterface!$B$138=1,SHETL!AB226,0)","v":26.615200000000002},{"$f":"BD226-IF(UserInterface!$B$138=1,SHETL!AC226,0)","v":6.9513000000000007},{"$f":"BE226-IF(UserInterface!$B$138=1,SHETL!AD226,0)","v":6.1285000000000007},{"$f":"BF226-IF(UserInterface!$B$138=1,SHETL!AE226,0)","v":5.0999999999999996},{"$f":"BG226-IF(UserInterface!$B$138=1,SHETL!AF226,0)","v":4.93},"Local Enabling (Entry - Sole Use)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.6245000000000003,25.745650000000001,49.721600000000002,26.615200000000002,6.9513000000000007,6.1285000000000007,5.0999999999999996,4.93]
["Demand connection - sole-use",null,null,null,{"$f":"'[8]Input to Model'!E226","v":0},{"$f":"'[8]Input to Model'!F226","v":0},{"$f":"'[8]Input to Model'!G226","v":0},{"$f":"'[8]Input to Model'!H226","v":0},{"$f":"'[8]Input to Model'!I226","v":0},{"$f":"'[8]Input to Model'!J226","v":0},{"$f":"+[9]SHETL!K227","v":6.7153289991350453},{"$f":"+[9]SHETL!L227","v":10.332544},23.45,{"$f":"AZ227-IF(UserInterface!$B$138=1,SHETL!Y227,0)","v":27.607336643573735},{"$f":"BA227-IF(UserInterface!$B$138=1,SHETL!Z227,0)","v":13.852928679203048},{"$f":"BB227-IF(UserInterface!$B$138=1,SHETL!AA227,0)","v":7.1760000000000002},{"$f":"BC227-IF(UserInterface!$B$138=1,SHETL!AB227,0)","v":7.5},{"$f":"BD227-IF(UserInterface!$B$138=1,SHETL!AC227,0)","v":7.5},{"$f":"BE227-IF(UserInterface!$B$138=1,SHETL!AD227,0)","v":7.5},{"$f":"BF227-IF(UserInterface!$B$138=1,SHETL!AE227,0)","v":7.5},{"$f":"BG227-IF(UserInterface!$B$138=1,SHETL!AF227,0)","v":7.5},"Local Enabling (Exit - Sole Use)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27.607336643573735,13.852928679203048,7.1760000000000002,7.5,7.5,7.5,7.5,7.5]
["Infrastructure - local enabling (entry triggered) ",null,null,null,{"$f":"'[8]Input to Model'!E227","v":0},{"$f":"'[8]Input to Model'!F227","v":0},{"$f":"'[8]Input to Model'!G227","v":0},{"$f":"'[8]Input to Model'!H227","v":0},{"$f":"'[8]Input to Model'!I227","v":0},{"$f":"'[8]Input to Model'!J227","v":0},{"$f":"+[9]SHETL!K228","v":9.3777533111974396},{"$f":"+[9]SHETL!L228","v":8.6100000000000012},26.5,{"$f":"AZ228-IF(UserInterface!$B$138=1,SHETL!Y228,0)","v":23.756360636363599},{"$f":"BA228-IF(UserInterface!$B$138=1,SHETL!Z228,0)","v":38.89538409090909},{"$f":"BB228-IF(UserInterface!$B$138=1,SHETL!AA228,0)","v":84.795488894347145},{"$f":"BC228-IF(UserInterface!$B$138=1,SHETL!AB228,0)","v":51.858274380949709},{"$f":"BD228-IF(UserInterface!$B$138=1,SHETL!AC228,0)","v":14.160938181818182},{"$f":"BE228-IF(UserInterface!$B$138=1,SHETL!AD228,0)","v":5.5055272727272744},{"$f":"BF228-IF(UserInterface!$B$138=1,SHETL!AE228,0)","v":0},{"$f":"BG228-IF(UserInterface!$B$138=1,SHETL!AF228,0)","v":0},"Local Enabling (Entry)",null,null,30.240639363636401,24.157615909090907,24.124511105652857,28.737725619050295,17.93906181818182,16.294472727272726,21.8,21.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53.997,63.052999999999997,108.92,80.596000000000004,32.1,21.8,21.8,21.8]
["Infrastructure - local enabling (exit triggered) ",null,null,null,{"$f":"'[8]Input to Model'!E228","v":0},{"$f":"'[8]Input to Model'!F228","v":0},{"$f":"'[8]Input to Model'!G228","v":0},{"$f":"'[8]Input to Model'!H228","v":0},{"$f":"'[8]Input to Model'!I228","v":0},{"$f":"'[8]Input to Model'!J228","v":0},{"$f":"+[9]SHETL!K229","v":0},{"$f":"+[9]SHETL!L229","v":0},1,{"$f":"AZ229-IF(UserInterface!$B$138=1,SHETL!Y229,0)","v":5},{"$f":"BA229-IF(UserInterface!$B$138=1,SHETL!Z229,0)","v":10},{"$f":"BB229-IF(UserInterface!$B$138=1,SHETL!AA229,0)","v":15},{"$f":"BC229-IF(UserInterface!$B$138=1,SHETL!AB229,0)","v":0},{"$f":"BD229-IF(UserInterface!$B$138=1,SHETL!AC229,0)","v":0},{"$f":"BE229-IF(UserInterface!$B$138=1,SHETL!AD229,0)","v":0},{"$f":"BF229-IF(UserInterface!$B$138=1,SHETL!AE229,0)","v":0},{"$f":"BG229-IF(UserInterface!$B$138=1,SHETL!AF229,0)","v":0},"Local Enabling (Exit)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,15,0,0,0,0,0]
["Infrastructure - wider works - reactive schemes (excl TIRG /TSS)",null,null,null,{"$f":"'[8]Input to Model'!E229","v":0},{"$f":"'[8]Input to Model'!F229","v":0},{"$f":"'[8]Input to Model'!G229","v":0},{"$f":"'[8]Input to Model'!H229","v":0},{"$f":"'[8]Input to Model'!I229","v":0},{"$f":"'[8]Input to Model'!J229","v":0},{"$f":"+[9]SHETL!K230","v":4.250504644162679},{"$f":"+[9]SHETL!L230","v":14.437569},109.87,{"$f":"AZ230-IF(UserInterface!$B$138=1,SHETL!Y230,0)","v":46.088265717646436},{"$f":"BA230-IF(UserInterface!$B$138=1,SHETL!Z230,0)","v":34.154182901131435},{"$f":"BB230-IF(UserInterface!$B$138=1,SHETL!AA230,0)","v":17.637006684021742},{"$f":"BC230-IF(UserInterface!$B$138=1,SHETL!AB230,0)","v":13.361069552238803},{"$f":"BD230-IF(UserInterface!$B$138=1,SHETL!AC230,0)","v":9.2749999999999773},{"$f":"BE230-IF(UserInterface!$B$138=1,SHETL!AD230,0)","v":9.4918888888888659},{"$f":"BF230-IF(UserInterface!$B$138=1,SHETL!AE230,0)","v":8.1366666666666561},{"$f":"BG230-IF(UserInterface!$B$138=1,SHETL!AF230,0)","v":7.8249999999999886},"Wider Works (Entry)",null,null,424.88870692000012,555.23665676363646,423.38029954545448,340.31314014545455,276.95966220000003,257.89139999999998,244.22879999999998,306.37319999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470.97697263764655,589.3908396647679,441.01730622947622,353.67420969769336,286.2346622,267.38328888888884,252.36546666666663,314.19819999999993]
["Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)",null,null,null,{"$f":"'[8]Input to Model'!E230","v":0},{"$f":"'[8]Input to Model'!F230","v":0},{"$f":"'[8]Input to Model'!G230","v":0},{"$f":"'[8]Input to Model'!H230","v":0},{"$f":"'[8]Input to Model'!I230","v":0},{"$f":"'[8]Input to Model'!J230","v":0},{"$f":"+[9]SHETL!K231","v":3.4130684589889277},{"$f":"+[9]SHETL!L231","v":2.5129999999999999},0,{"$f":"AZ231-IF(UserInterface!$B$138=1,SHETL!Y231,0)","v":0},{"$f":"BA231-IF(UserInterface!$B$138=1,SHETL!Z231,0)","v":0},{"$f":"BB231-IF(UserInterface!$B$138=1,SHETL!AA231,0)","v":0},{"$f":"BC231-IF(UserInterface!$B$138=1,SHETL!AB231,0)","v":0},{"$f":"BD231-IF(UserInterface!$B$138=1,SHETL!AC231,0)","v":0},{"$f":"BE231-IF(UserInterface!$B$138=1,SHETL!AD231,0)","v":0},{"$f":"BF231-IF(UserInterface!$B$138=1,SHETL!AE231,0)","v":0},{"$f":"BG231-IF(UserInterface!$B$138=1,SHETL!AF231,0)","v":0},"Wider Works (Exit)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Infrastructure - TSS",null,null,null,{"$f":"'[8]Input to Model'!E231","v":0},{"$f":"'[8]Input to Model'!F231","v":0},{"$f":"'[8]Input to Model'!G231","v":0},{"$f":"'[8]Input to Model'!H231","v":0},{"$f":"'[8]Input to Model'!I231","v":0},{"$f":"'[8]Input to Model'!J231","v":0},{"$f":"+[9]SHETL!K232","v":-0.12256490217949234},{"$f":"+[9]SHETL!L232","v":0},0,{"$f":"AZ232-IF(UserInterface!$B$138=1,SHETL!Y232,0)","v":0},{"$f":"BA232-IF(UserInterface!$B$138=1,SHETL!Z232,0)","v":0},{"$f":"BB232-IF(UserInterface!$B$138=1,SHETL!AA232,0)","v":0},{"$f":"BC232-IF(UserInterface!$B$138=1,SHETL!AB232,0)","v":0},{"$f":"BD232-IF(UserInterface!$B$138=1,SHETL!AC232,0)","v":0},{"$f":"BE232-IF(UserInterface!$B$138=1,SHETL!AD232,0)","v":0},{"$f":"BF232-IF(UserInterface!$B$138=1,SHETL!AE232,0)","v":0},{"$f":"BG232-IF(UserInterface!$B$138=1,SHETL!AF232,0)","v":0},"Wider Works (General)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'[8]Input to Model'!E232","v":0},{"$f":"'[8]Input to Model'!F232","v":0},{"$f":"'[8]Input to Model'!G232","v":0},{"$f":"'[8]Input to Model'!H232","v":0},{"$f":"'[8]Input to Model'!I232","v":0},{"$f":"'[8]Input to Model'!J232","v":0},{"$f":"+[9]SHETL!K233","v":0},{"$f":"+[9]SHETL!L233","v":0},2,{"$f":"AZ233-IF(UserInterface!$B$138=1,SHETL!Y233,0)","v":2},{"$f":"BA233-IF(UserInterface!$B$138=1,SHETL!Z233,0)","v":0},{"$f":"BB233-IF(UserInterface!$B$138=1,SHETL!AA233,0)","v":0},{"$f":"BC233-IF(UserInterface!$B$138=1,SHETL!AB233,0)","v":0},{"$f":"BD233-IF(UserInterface!$B$138=1,SHETL!AC233,0)","v":0},{"$f":"BE233-IF(UserInterface!$B$138=1,SHETL!AD233,0)","v":0},{"$f":"BF233-IF(UserInterface!$B$138=1,SHETL!AE233,0)","v":0},{"$f":"BG233-IF(UserInterface!$B$138=1,SHETL!AF233,0)","v":0},"Infrastructure - TSS",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,0,0,0,0,0,0,0]
["Total Load Related",null,null,null,{"$f":"'[8]Input to Model'!E233","v":0},{"$f":"'[8]Input to Model'!F233","v":0},{"$f":"'[8]Input to Model'!G233","v":0},{"$f":"'[8]Input to Model'!H233","v":0},{"$f":"'[8]Input to Model'!I233","v":0},{"$f":"'[8]Input to Model'!J233","v":0},{"$f":"+[9]SHETL!K234","v":33.062362412296665},{"$f":"+[9]SHETL!L234","v":41.782694999999997},{"$f":"SUM(M226:M233)","v":164.97},{"$f":"AZ234-IF(UserInterface!$B$138=1,SHETL!Y234,0)","v":112.07646299758392},{"$f":"BA234-IF(UserInterface!$B$138=1,SHETL!Z234,0)","v":122.64814567124358},{"$f":"BB234-IF(UserInterface!$B$138=1,SHETL!AA234,0)","v":174.33009557836891},{"$f":"BC234-IF(UserInterface!$B$138=1,SHETL!AB234,0)","v":99.33454393318857},{"$f":"BD234-IF(UserInterface!$B$138=1,SHETL!AC234,0)","v":37.887238181818134},{"$f":"BE234-IF(UserInterface!$B$138=1,SHETL!AD234,0)","v":28.625916161616146},{"$f":"BF234-IF(UserInterface!$B$138=1,SHETL!AE234,0)","v":20.736666666666622},{"$f":"BG234-IF(UserInterface!$B$138=1,SHETL!AF234,0)","v":20.254999999999995},"Total load related",null,null,455.12934628363644,579.39427267272731,447.50481065110733,369.05086576450481,294.89872401818184,274.18587272727268,266.02879999999999,328.17319999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ226:AZ233)","v":567.20580928122035},{"$f":"SUM(BA226:BA233)","v":702.04241834397089},621.83490622947625,468.38540969769338,332.78596219999997,302.81178888888883,286.76546666666661,348.42819999999995]
[null,null,null,null,{"$f":"'[8]Input to Model'!E234","v":0},{"$f":"'[8]Input to Model'!F234","v":0},{"$f":"'[8]Input to Model'!G234","v":0},{"$f":"'[8]Input to Model'!H234","v":0},{"$f":"'[8]Input to Model'!I234","v":0},{"$f":"'[8]Input to Model'!J234","v":0},{"$f":"+[9]SHETL!K235","v":0},{"$f":"+[9]SHETL!L235","v":0},{"$f":"'[13]Input to Model'!M234","v":0},{"$f":"AZ235-IF(UserInterface!$B$138=1,SHETL!Y235,0)","v":0},{"$f":"BA235-IF(UserInterface!$B$138=1,SHETL!Z235,0)","v":0},{"$f":"BB235-IF(UserInterface!$B$138=1,SHETL!AA235,0)","v":0},{"$f":"BC235-IF(UserInterface!$B$138=1,SHETL!AB235,0)","v":0},{"$f":"BD235-IF(UserInterface!$B$138=1,SHETL!AC235,0)","v":0},{"$f":"BE235-IF(UserInterface!$B$138=1,SHETL!AD235,0)","v":0},{"$f":"BF235-IF(UserInterface!$B$138=1,SHETL!AE235,0)","v":0},{"$f":"BG235-IF(UserInterface!$B$138=1,SHETL!AF235,0)","v":0},null,null,null,0,0,0,0,0,0,0,0]
["NON-LOAD RELATED EXPENDITURE",null,null,null,{"$f":"'[8]Input to Model'!E235","v":0},{"$f":"'[8]Input to Model'!F235","v":0},{"$f":"'[8]Input to Model'!G235","v":0},{"$f":"'[8]Input to Model'!H235","v":0},{"$f":"'[8]Input to Model'!I235","v":0},{"$f":"'[8]Input to Model'!J235","v":0},{"$f":"+[9]SHETL!K236","v":0},{"$f":"+[9]SHETL!L236","v":0},{"$f":"'[13]Input to Model'!M235","v":0},{"$f":"AZ236-IF(UserInterface!$B$138=1,SHETL!Y236,0)","v":0},{"$f":"BA236-IF(UserInterface!$B$138=1,SHETL!Z236,0)","v":0},{"$f":"BB236-IF(UserInterface!$B$138=1,SHETL!AA236,0)","v":0},{"$f":"BC236-IF(UserInterface!$B$138=1,SHETL!AB236,0)","v":0},{"$f":"BD236-IF(UserInterface!$B$138=1,SHETL!AC236,0)","v":0},{"$f":"BE236-IF(UserInterface!$B$138=1,SHETL!AD236,0)","v":0},{"$f":"BF236-IF(UserInterface!$B$138=1,SHETL!AE236,0)","v":0},{"$f":"BG236-IF(UserInterface!$B$138=1,SHETL!AF236,0)","v":0},"NON-LOAD RELATED EXPENDITURE",null,null,0,0,0,0,0,0,0,0]
["Assets - Replacement and Refurbishment",null,null,null,{"$f":"'[8]Input to Model'!E236","v":0},{"$f":"'[8]Input to Model'!F236","v":0},{"$f":"'[8]Input to Model'!G236","v":0},{"$f":"'[8]Input to Model'!H236","v":0},{"$f":"'[8]Input to Model'!I236","v":0},{"$f":"'[8]Input to Model'!J236","v":0},{"$f":"+[9]SHETL!K237","v":0},{"$f":"+[9]SHETL!L237","v":0},{"$f":"'[13]Input to Model'!M236","v":0},{"$f":"AZ237-IF(UserInterface!$B$138=1,SHETL!Y237,0)","v":0},{"$f":"BA237-IF(UserInterface!$B$138=1,SHETL!Z237,0)","v":0},{"$f":"BB237-IF(UserInterface!$B$138=1,SHETL!AA237,0)","v":0},{"$f":"BC237-IF(UserInterface!$B$138=1,SHETL!AB237,0)","v":0},{"$f":"BD237-IF(UserInterface!$B$138=1,SHETL!AC237,0)","v":0},{"$f":"BE237-IF(UserInterface!$B$138=1,SHETL!AD237,0)","v":0},{"$f":"BF237-IF(UserInterface!$B$138=1,SHETL!AE237,0)","v":0},{"$f":"BG237-IF(UserInterface!$B$138=1,SHETL!AF237,0)","v":0},"Assets - replacement and refurbishment",null,null,0,0,0,0,0,0,0,0]
["Transformers ",null,null,null,{"$f":"'[8]Input to Model'!E237","v":0},{"$f":"'[8]Input to Model'!F237","v":0},{"$f":"'[8]Input to Model'!G237","v":0},{"$f":"'[8]Input to Model'!H237","v":0},{"$f":"'[8]Input to Model'!I237","v":0},{"$f":"'[8]Input to Model'!J237","v":0},{"$f":"+[9]SHETL!K238","v":6.8395543174698243},{"$f":"+[9]SHETL!L238","v":8.5820000000000007},3.98,{"$f":"AZ238-IF(UserInterface!$B$138=1,SHETL!Y238,0)","v":2},{"$f":"BA238-IF(UserInterface!$B$138=1,SHETL!Z238,0)","v":2.5},{"$f":"BB238-IF(UserInterface!$B$138=1,SHETL!AA238,0)","v":2.5},{"$f":"BC238-IF(UserInterface!$B$138=1,SHETL!AB238,0)","v":5},{"$f":"BD238-IF(UserInterface!$B$138=1,SHETL!AC238,0)","v":6},{"$f":"BE238-IF(UserInterface!$B$138=1,SHETL!AD238,0)","v":9},{"$f":"BF238-IF(UserInterface!$B$138=1,SHETL!AE238,0)","v":7},{"$f":"BG238-IF(UserInterface!$B$138=1,SHETL!AF238,0)","v":11},"Transformers ",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2.5,2.5,5,6,9,7,11]
["Reactors",null,null,null,{"$f":"'[8]Input to Model'!E238","v":0},{"$f":"'[8]Input to Model'!F238","v":0},{"$f":"'[8]Input to Model'!G238","v":0},{"$f":"'[8]Input to Model'!H238","v":0},{"$f":"'[8]Input to Model'!I238","v":0},{"$f":"'[8]Input to Model'!J238","v":0},{"$f":"+[9]SHETL!K239","v":0},{"$f":"+[9]SHETL!L239","v":0},0,{"$f":"AZ239-IF(UserInterface!$B$138=1,SHETL!Y239,0)","v":0},{"$f":"BA239-IF(UserInterface!$B$138=1,SHETL!Z239,0)","v":0},{"$f":"BB239-IF(UserInterface!$B$138=1,SHETL!AA239,0)","v":0},{"$f":"BC239-IF(UserInterface!$B$138=1,SHETL!AB239,0)","v":0},{"$f":"BD239-IF(UserInterface!$B$138=1,SHETL!AC239,0)","v":0},{"$f":"BE239-IF(UserInterface!$B$138=1,SHETL!AD239,0)","v":0},{"$f":"BF239-IF(UserInterface!$B$138=1,SHETL!AE239,0)","v":0},{"$f":"BG239-IF(UserInterface!$B$138=1,SHETL!AF239,0)","v":0},"Reactors",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Switchgear",null,null,null,{"$f":"'[8]Input to Model'!E239","v":0},{"$f":"'[8]Input to Model'!F239","v":0},{"$f":"'[8]Input to Model'!G239","v":0},{"$f":"'[8]Input to Model'!H239","v":0},{"$f":"'[8]Input to Model'!I239","v":0},{"$f":"'[8]Input to Model'!J239","v":0},{"$f":"+[9]SHETL!K240","v":1.786378290194887},{"$f":"+[9]SHETL!L240","v":2.0344150000000001},4.21,{"$f":"AZ240-IF(UserInterface!$B$138=1,SHETL!Y240,0)","v":3},{"$f":"BA240-IF(UserInterface!$B$138=1,SHETL!Z240,0)","v":3.5},{"$f":"BB240-IF(UserInterface!$B$138=1,SHETL!AA240,0)","v":1.1000000000000001},{"$f":"BC240-IF(UserInterface!$B$138=1,SHETL!AB240,0)","v":2},{"$f":"BD240-IF(UserInterface!$B$138=1,SHETL!AC240,0)","v":1},{"$f":"BE240-IF(UserInterface!$B$138=1,SHETL!AD240,0)","v":1.25},{"$f":"BF240-IF(UserInterface!$B$138=1,SHETL!AE240,0)","v":2},{"$f":"BG240-IF(UserInterface!$B$138=1,SHETL!AF240,0)","v":0},"Switchgear",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3.5,1.1000000000000001,2,1,1.25,2,0]
["Metering",null,null,null,{"$f":"'[8]Input to Model'!E240","v":0},{"$f":"'[8]Input to Model'!F240","v":0},{"$f":"'[8]Input to Model'!G240","v":0},{"$f":"'[8]Input to Model'!H240","v":0},{"$f":"'[8]Input to Model'!I240","v":0},{"$f":"'[8]Input to Model'!J240","v":0},{"$f":"+[9]SHETL!K241","v":1.0549610345240557},{"$f":"+[9]SHETL!L241","v":2.5846},0,{"$f":"AZ241-IF(UserInterface!$B$138=1,SHETL!Y241,0)","v":0},{"$f":"BA241-IF(UserInterface!$B$138=1,SHETL!Z241,0)","v":0},{"$f":"BB241-IF(UserInterface!$B$138=1,SHETL!AA241,0)","v":0},{"$f":"BC241-IF(UserInterface!$B$138=1,SHETL!AB241,0)","v":0},{"$f":"BD241-IF(UserInterface!$B$138=1,SHETL!AC241,0)","v":0},{"$f":"BE241-IF(UserInterface!$B$138=1,SHETL!AD241,0)","v":0},{"$f":"BF241-IF(UserInterface!$B$138=1,SHETL!AE241,0)","v":0},{"$f":"BG241-IF(UserInterface!$B$138=1,SHETL!AF241,0)","v":0},"Metering",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Protection & control",null,null,null,{"$f":"'[8]Input to Model'!E241","v":0},{"$f":"'[8]Input to Model'!F241","v":0},{"$f":"'[8]Input to Model'!G241","v":0},{"$f":"'[8]Input to Model'!H241","v":0},{"$f":"'[8]Input to Model'!I241","v":0},{"$f":"'[8]Input to Model'!J241","v":0},{"$f":"+[9]SHETL!K242","v":0.21191481751166119},{"$f":"+[9]SHETL!L242","v":0.42199999999999999},0.7,{"$f":"AZ242-IF(UserInterface!$B$138=1,SHETL!Y242,0)","v":0.7},{"$f":"BA242-IF(UserInterface!$B$138=1,SHETL!Z242,0)","v":0.7},{"$f":"BB242-IF(UserInterface!$B$138=1,SHETL!AA242,0)","v":0.7},{"$f":"BC242-IF(UserInterface!$B$138=1,SHETL!AB242,0)","v":0.7},{"$f":"BD242-IF(UserInterface!$B$138=1,SHETL!AC242,0)","v":0.7},{"$f":"BE242-IF(UserInterface!$B$138=1,SHETL!AD242,0)","v":0.7},{"$f":"BF242-IF(UserInterface!$B$138=1,SHETL!AE242,0)","v":0.7},{"$f":"BG242-IF(UserInterface!$B$138=1,SHETL!AF242,0)","v":0.7},"Protection & control",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
["Substation Other",null,null,null,{"$f":"'[8]Input to Model'!E242","v":0},{"$f":"'[8]Input to Model'!F242","v":0},{"$f":"'[8]Input to Model'!G242","v":0},{"$f":"'[8]Input to Model'!H242","v":0},{"$f":"'[8]Input to Model'!I242","v":0},{"$f":"'[8]Input to Model'!J242","v":0},{"$f":"+[9]SHETL!K243","v":0},{"$f":"+[9]SHETL!L243","v":0},1.81,{"$f":"AZ243-IF(UserInterface!$B$138=1,SHETL!Y243,0)","v":1.31},{"$f":"BA243-IF(UserInterface!$B$138=1,SHETL!Z243,0)","v":1.31},{"$f":"BB243-IF(UserInterface!$B$138=1,SHETL!AA243,0)","v":1.6099999999999999},{"$f":"BC243-IF(UserInterface!$B$138=1,SHETL!AB243,0)","v":1.65},{"$f":"BD243-IF(UserInterface!$B$138=1,SHETL!AC243,0)","v":1.65},{"$f":"BE243-IF(UserInterface!$B$138=1,SHETL!AD243,0)","v":1.65},{"$f":"BF243-IF(UserInterface!$B$138=1,SHETL!AE243,0)","v":2.5999999999999996},{"$f":"BG243-IF(UserInterface!$B$138=1,SHETL!AF243,0)","v":3.25},"Sub-station other",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.31,1.31,1.6099999999999999,1.65,1.65,1.65,2.5999999999999996,3.25]
["Overhead Lines",null,null,null,{"$f":"'[8]Input to Model'!E243","v":0},{"$f":"'[8]Input to Model'!F243","v":0},{"$f":"'[8]Input to Model'!G243","v":0},{"$f":"'[8]Input to Model'!H243","v":0},{"$f":"'[8]Input to Model'!I243","v":0},{"$f":"'[8]Input to Model'!J243","v":0},{"$f":"+[9]SHETL!K244","v":0.39614425007573623},{"$f":"+[9]SHETL!L244","v":0.5},4.0999999999999996,{"$f":"AZ244-IF(UserInterface!$B$138=1,SHETL!Y244,0)","v":7.75},{"$f":"BA244-IF(UserInterface!$B$138=1,SHETL!Z244,0)","v":6.8},{"$f":"BB244-IF(UserInterface!$B$138=1,SHETL!AA244,0)","v":8.6519999999999992},{"$f":"BC244-IF(UserInterface!$B$138=1,SHETL!AB244,0)","v":12.625},{"$f":"BD244-IF(UserInterface!$B$138=1,SHETL!AC244,0)","v":14.075000000000001},{"$f":"BE244-IF(UserInterface!$B$138=1,SHETL!AD244,0)","v":10.825000000000001},{"$f":"BF244-IF(UserInterface!$B$138=1,SHETL!AE244,0)","v":13.975000000000001},{"$f":"BG244-IF(UserInterface!$B$138=1,SHETL!AF244,0)","v":8.5749999999999993},"Overhead Lines",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.75,6.8,8.6519999999999992,12.625,14.075000000000001,10.825000000000001,13.975000000000001,8.5749999999999993]
["Underground Cables",null,null,null,{"$f":"'[8]Input to Model'!E244","v":0},{"$f":"'[8]Input to Model'!F244","v":0},{"$f":"'[8]Input to Model'!G244","v":0},{"$f":"'[8]Input to Model'!H244","v":0},{"$f":"'[8]Input to Model'!I244","v":0},{"$f":"'[8]Input to Model'!J244","v":0},{"$f":"+[9]SHETL!K245","v":0.37813591471164099},{"$f":"+[9]SHETL!L245","v":0.7},3.7,{"$f":"AZ245-IF(UserInterface!$B$138=1,SHETL!Y245,0)","v":3.7279999999999998},{"$f":"BA245-IF(UserInterface!$B$138=1,SHETL!Z245,0)","v":1},{"$f":"BB245-IF(UserInterface!$B$138=1,SHETL!AA245,0)","v":3.5},{"$f":"BC245-IF(UserInterface!$B$138=1,SHETL!AB245,0)","v":0.65},{"$f":"BD245-IF(UserInterface!$B$138=1,SHETL!AC245,0)","v":0},{"$f":"BE245-IF(UserInterface!$B$138=1,SHETL!AD245,0)","v":0},{"$f":"BF245-IF(UserInterface!$B$138=1,SHETL!AE245,0)","v":0},{"$f":"BG245-IF(UserInterface!$B$138=1,SHETL!AF245,0)","v":0},"Underground Cables",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.7279999999999998,1,3.5,0.65,0,0,0,0]
["Reactive Compensation",null,null,null,{"$f":"'[8]Input to Model'!E245","v":0},{"$f":"'[8]Input to Model'!F245","v":0},{"$f":"'[8]Input to Model'!G245","v":0},{"$f":"'[8]Input to Model'!H245","v":0},{"$f":"'[8]Input to Model'!I245","v":0},{"$f":"'[8]Input to Model'!J245","v":0},{"$f":"+[9]SHETL!K246","v":0},{"$f":"+[9]SHETL!L246","v":0},0,{"$f":"AZ246-IF(UserInterface!$B$138=1,SHETL!Y246,0)","v":0},{"$f":"BA246-IF(UserInterface!$B$138=1,SHETL!Z246,0)","v":0},{"$f":"BB246-IF(UserInterface!$B$138=1,SHETL!AA246,0)","v":0},{"$f":"BC246-IF(UserInterface!$B$138=1,SHETL!AB246,0)","v":0},{"$f":"BD246-IF(UserInterface!$B$138=1,SHETL!AC246,0)","v":0},{"$f":"BE246-IF(UserInterface!$B$138=1,SHETL!AD246,0)","v":0},{"$f":"BF246-IF(UserInterface!$B$138=1,SHETL!AE246,0)","v":0},{"$f":"BG246-IF(UserInterface!$B$138=1,SHETL!AF246,0)","v":0},"Reactive Compensation",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["HVDC",null,null,null,{"$f":"'[8]Input to Model'!E246","v":0},{"$f":"'[8]Input to Model'!F246","v":0},{"$f":"'[8]Input to Model'!G246","v":0},{"$f":"'[8]Input to Model'!H246","v":0},{"$f":"'[8]Input to Model'!I246","v":0},{"$f":"'[8]Input to Model'!J246","v":0},{"$f":"+[9]SHETL!K247","v":0},{"$f":"+[9]SHETL!L247","v":0.15000000000000002},0,{"$f":"AZ247-IF(UserInterface!$B$138=1,SHETL!Y247,0)","v":0},{"$f":"BA247-IF(UserInterface!$B$138=1,SHETL!Z247,0)","v":0},{"$f":"BB247-IF(UserInterface!$B$138=1,SHETL!AA247,0)","v":0},{"$f":"BC247-IF(UserInterface!$B$138=1,SHETL!AB247,0)","v":0},{"$f":"BD247-IF(UserInterface!$B$138=1,SHETL!AC247,0)","v":0},{"$f":"BE247-IF(UserInterface!$B$138=1,SHETL!AD247,0)","v":0},{"$f":"BF247-IF(UserInterface!$B$138=1,SHETL!AE247,0)","v":0},{"$f":"BG247-IF(UserInterface!$B$138=1,SHETL!AF247,0)","v":0},"HVDC",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Cable Tunnels",null,null,null,{"$f":"'[8]Input to Model'!E247","v":0},{"$f":"'[8]Input to Model'!F247","v":0},{"$f":"'[8]Input to Model'!G247","v":0},{"$f":"'[8]Input to Model'!H247","v":0},{"$f":"'[8]Input to Model'!I247","v":0},{"$f":"'[8]Input to Model'!J247","v":0},{"$f":"+[9]SHETL!K248","v":0},{"$f":"+[9]SHETL!L248","v":0},0,{"$f":"AZ248-IF(UserInterface!$B$138=1,SHETL!Y248,0)","v":0},{"$f":"BA248-IF(UserInterface!$B$138=1,SHETL!Z248,0)","v":0},{"$f":"BB248-IF(UserInterface!$B$138=1,SHETL!AA248,0)","v":0},{"$f":"BC248-IF(UserInterface!$B$138=1,SHETL!AB248,0)","v":0},{"$f":"BD248-IF(UserInterface!$B$138=1,SHETL!AC248,0)","v":0},{"$f":"BE248-IF(UserInterface!$B$138=1,SHETL!AD248,0)","v":0},{"$f":"BF248-IF(UserInterface!$B$138=1,SHETL!AE248,0)","v":0},{"$f":"BG248-IF(UserInterface!$B$138=1,SHETL!AF248,0)","v":0},"Cable Tunnels",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Other NLRE",null,null,null,{"$f":"'[8]Input to Model'!E248","v":0},{"$f":"'[8]Input to Model'!F248","v":0},{"$f":"'[8]Input to Model'!G248","v":0},{"$f":"'[8]Input to Model'!H248","v":0},{"$f":"'[8]Input to Model'!I248","v":0},{"$f":"'[8]Input to Model'!J248","v":0},{"$f":"+[9]SHETL!K249","v":0},{"$f":"+[9]SHETL!L249","v":0},null,{"$f":"AZ249-IF(UserInterface!$B$138=1,SHETL!Y249,0)","v":0},{"$f":"BA249-IF(UserInterface!$B$138=1,SHETL!Z249,0)","v":0},{"$f":"BB249-IF(UserInterface!$B$138=1,SHETL!AA249,0)","v":0},{"$f":"BC249-IF(UserInterface!$B$138=1,SHETL!AB249,0)","v":0},{"$f":"BD249-IF(UserInterface!$B$138=1,SHETL!AC249,0)","v":0},{"$f":"BE249-IF(UserInterface!$B$138=1,SHETL!AD249,0)","v":0},{"$f":"BF249-IF(UserInterface!$B$138=1,SHETL!AE249,0)","v":0},{"$f":"BG249-IF(UserInterface!$B$138=1,SHETL!AF249,0)","v":0},"Other NLRE",null,null,0,0,0,0,0,0,0,0]
["NOMS (Not requiring asset replacement)",null,null,null,{"$f":"'[8]Input to Model'!E249","v":0},{"$f":"'[8]Input to Model'!F249","v":0},{"$f":"'[8]Input to Model'!G249","v":0},{"$f":"'[8]Input to Model'!H249","v":0},{"$f":"'[8]Input to Model'!I249","v":0},{"$f":"'[8]Input to Model'!J249","v":0},{"$f":"+[9]SHETL!K250","v":0},{"$f":"+[9]SHETL!L250","v":0},0,{"$f":"AZ250-IF(UserInterface!$B$138=1,SHETL!Y250,0)","v":0},{"$f":"BA250-IF(UserInterface!$B$138=1,SHETL!Z250,0)","v":0},{"$f":"BB250-IF(UserInterface!$B$138=1,SHETL!AA250,0)","v":0},{"$f":"BC250-IF(UserInterface!$B$138=1,SHETL!AB250,0)","v":0},{"$f":"BD250-IF(UserInterface!$B$138=1,SHETL!AC250,0)","v":0},{"$f":"BE250-IF(UserInterface!$B$138=1,SHETL!AD250,0)","v":0},{"$f":"BF250-IF(UserInterface!$B$138=1,SHETL!AE250,0)","v":0},{"$f":"BG250-IF(UserInterface!$B$138=1,SHETL!AF250,0)","v":0},"NOMS (Not requiring asset replacement)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Weather Related Resilience",null,null,null,{"$f":"'[8]Input to Model'!E250","v":0},{"$f":"'[8]Input to Model'!F250","v":0},{"$f":"'[8]Input to Model'!G250","v":0},{"$f":"'[8]Input to Model'!H250","v":0},{"$f":"'[8]Input to Model'!I250","v":0},{"$f":"'[8]Input to Model'!J250","v":0},{"$f":"+[9]SHETL!K251","v":0},{"$f":"+[9]SHETL!L251","v":0},0,{"$f":"AZ251-IF(UserInterface!$B$138=1,SHETL!Y251,0)","v":0.78},{"$f":"BA251-IF(UserInterface!$B$138=1,SHETL!Z251,0)","v":1.07},{"$f":"BB251-IF(UserInterface!$B$138=1,SHETL!AA251,0)","v":0.65},{"$f":"BC251-IF(UserInterface!$B$138=1,SHETL!AB251,0)","v":0},{"$f":"BD251-IF(UserInterface!$B$138=1,SHETL!AC251,0)","v":0},{"$f":"BE251-IF(UserInterface!$B$138=1,SHETL!AD251,0)","v":0},{"$f":"BF251-IF(UserInterface!$B$138=1,SHETL!AE251,0)","v":0},{"$f":"BG251-IF(UserInterface!$B$138=1,SHETL!AF251,0)","v":0},"Weather Related Resilience",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.78,1.07,0.65,0,0,0,0,0]
["Security Resilience (Excl. BT21CN)",null,null,null,{"$f":"'[8]Input to Model'!E251","v":0},{"$f":"'[8]Input to Model'!F251","v":0},{"$f":"'[8]Input to Model'!G251","v":0},{"$f":"'[8]Input to Model'!H251","v":0},{"$f":"'[8]Input to Model'!I251","v":0},{"$f":"'[8]Input to Model'!J251","v":0},{"$f":"+[9]SHETL!K252","v":0},{"$f":"+[9]SHETL!L252","v":0},0,{"$f":"AZ252-IF(UserInterface!$B$138=1,SHETL!Y252,0)","v":0},{"$f":"BA252-IF(UserInterface!$B$138=1,SHETL!Z252,0)","v":0},{"$f":"BB252-IF(UserInterface!$B$138=1,SHETL!AA252,0)","v":0},{"$f":"BC252-IF(UserInterface!$B$138=1,SHETL!AB252,0)","v":0},{"$f":"BD252-IF(UserInterface!$B$138=1,SHETL!AC252,0)","v":0},{"$f":"BE252-IF(UserInterface!$B$138=1,SHETL!AD252,0)","v":0},{"$f":"BF252-IF(UserInterface!$B$138=1,SHETL!AE252,0)","v":0},{"$f":"BG252-IF(UserInterface!$B$138=1,SHETL!AF252,0)","v":0},"Security Resilience (Excl. BT21CN)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["BT21CN",null,null,null,{"$f":"'[8]Input to Model'!E252","v":0},{"$f":"'[8]Input to Model'!F252","v":0},{"$f":"'[8]Input to Model'!G252","v":0},{"$f":"'[8]Input to Model'!H252","v":0},{"$f":"'[8]Input to Model'!I252","v":0},{"$f":"'[8]Input to Model'!J252","v":0},{"$f":"+[9]SHETL!K253","v":0},{"$f":"+[9]SHETL!L253","v":0},0,{"$f":"AZ253-IF(UserInterface!$B$138=1,SHETL!Y253,0)","v":1.25},{"$f":"BA253-IF(UserInterface!$B$138=1,SHETL!Z253,0)","v":1.5},{"$f":"BB253-IF(UserInterface!$B$138=1,SHETL!AA253,0)","v":2.2000000000000002},{"$f":"BC253-IF(UserInterface!$B$138=1,SHETL!AB253,0)","v":2.2000000000000002},{"$f":"BD253-IF(UserInterface!$B$138=1,SHETL!AC253,0)","v":2.2000000000000002},{"$f":"BE253-IF(UserInterface!$B$138=1,SHETL!AD253,0)","v":2.2000000000000002},{"$f":"BF253-IF(UserInterface!$B$138=1,SHETL!AE253,0)","v":1.2},{"$f":"BG253-IF(UserInterface!$B$138=1,SHETL!AF253,0)","v":0.27500000000000002},"BT21CN",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.25,1.5,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,1.2,0.27500000000000002]
["Cyber Resilience",null,null,null,{"$f":"'[8]Input to Model'!E253","v":0},{"$f":"'[8]Input to Model'!F253","v":0},{"$f":"'[8]Input to Model'!G253","v":0},{"$f":"'[8]Input to Model'!H253","v":0},{"$f":"'[8]Input to Model'!I253","v":0},{"$f":"'[8]Input to Model'!J253","v":0},{"$f":"+[9]SHETL!K254","v":0},{"$f":"+[9]SHETL!L254","v":0},0,{"$f":"AZ254-IF(UserInterface!$B$138=1,SHETL!Y254,0)","v":0},{"$f":"BA254-IF(UserInterface!$B$138=1,SHETL!Z254,0)","v":0},{"$f":"BB254-IF(UserInterface!$B$138=1,SHETL!AA254,0)","v":0},{"$f":"BC254-IF(UserInterface!$B$138=1,SHETL!AB254,0)","v":0},{"$f":"BD254-IF(UserInterface!$B$138=1,SHETL!AC254,0)","v":0},{"$f":"BE254-IF(UserInterface!$B$138=1,SHETL!AD254,0)","v":0},{"$f":"BF254-IF(UserInterface!$B$138=1,SHETL!AE254,0)","v":0},{"$f":"BG254-IF(UserInterface!$B$138=1,SHETL!AF254,0)","v":0},"Cyber Resilience",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Proximity Resilience",null,null,null,{"$f":"'[8]Input to Model'!E254","v":0},{"$f":"'[8]Input to Model'!F254","v":0},{"$f":"'[8]Input to Model'!G254","v":0},{"$f":"'[8]Input to Model'!H254","v":0},{"$f":"'[8]Input to Model'!I254","v":0},{"$f":"'[8]Input to Model'!J254","v":0},{"$f":"+[9]SHETL!K255","v":0},{"$f":"+[9]SHETL!L255","v":0},0,{"$f":"AZ255-IF(UserInterface!$B$138=1,SHETL!Y255,0)","v":0},{"$f":"BA255-IF(UserInterface!$B$138=1,SHETL!Z255,0)","v":0},{"$f":"BB255-IF(UserInterface!$B$138=1,SHETL!AA255,0)","v":0},{"$f":"BC255-IF(UserInterface!$B$138=1,SHETL!AB255,0)","v":0},{"$f":"BD255-IF(UserInterface!$B$138=1,SHETL!AC255,0)","v":0},{"$f":"BE255-IF(UserInterface!$B$138=1,SHETL!AD255,0)","v":0},{"$f":"BF255-IF(UserInterface!$B$138=1,SHETL!AE255,0)","v":0},{"$f":"BG255-IF(UserInterface!$B$138=1,SHETL!AF255,0)","v":0},"Proximity Resilience",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Cable Tunnels (Not requiring asset replacement)   ",null,null,null,{"$f":"'[8]Input to Model'!E255","v":0},{"$f":"'[8]Input to Model'!F255","v":0},{"$f":"'[8]Input to Model'!G255","v":0},{"$f":"'[8]Input to Model'!H255","v":0},{"$f":"'[8]Input to Model'!I255","v":0},{"$f":"'[8]Input to Model'!J255","v":0},{"$f":"+[9]SHETL!K256","v":0},{"$f":"+[9]SHETL!L256","v":0},0,{"$f":"AZ256-IF(UserInterface!$B$138=1,SHETL!Y256,0)","v":0},{"$f":"BA256-IF(UserInterface!$B$138=1,SHETL!Z256,0)","v":0},{"$f":"BB256-IF(UserInterface!$B$138=1,SHETL!AA256,0)","v":0},{"$f":"BC256-IF(UserInterface!$B$138=1,SHETL!AB256,0)","v":0},{"$f":"BD256-IF(UserInterface!$B$138=1,SHETL!AC256,0)","v":0},{"$f":"BE256-IF(UserInterface!$B$138=1,SHETL!AD256,0)","v":0},{"$f":"BF256-IF(UserInterface!$B$138=1,SHETL!AE256,0)","v":0},{"$f":"BG256-IF(UserInterface!$B$138=1,SHETL!AF256,0)","v":0},"Cable Tunnels (Not requiring asset replacement)   ",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Substation Other (Not requiring asset replacement)",null,null,null,{"$f":"'[8]Input to Model'!E256","v":0},{"$f":"'[8]Input to Model'!F256","v":0},{"$f":"'[8]Input to Model'!G256","v":0},{"$f":"'[8]Input to Model'!H256","v":0},{"$f":"'[8]Input to Model'!I256","v":0},{"$f":"'[8]Input to Model'!J256","v":0},{"$f":"+[9]SHETL!K257","v":0},{"$f":"+[9]SHETL!L257","v":0},0,{"$f":"AZ257-IF(UserInterface!$B$138=1,SHETL!Y257,0)","v":0},{"$f":"BA257-IF(UserInterface!$B$138=1,SHETL!Z257,0)","v":0},{"$f":"BB257-IF(UserInterface!$B$138=1,SHETL!AA257,0)","v":0},{"$f":"BC257-IF(UserInterface!$B$138=1,SHETL!AB257,0)","v":0},{"$f":"BD257-IF(UserInterface!$B$138=1,SHETL!AC257,0)","v":0},{"$f":"BE257-IF(UserInterface!$B$138=1,SHETL!AD257,0)","v":0},{"$f":"BF257-IF(UserInterface!$B$138=1,SHETL!AE257,0)","v":0},{"$f":"BG257-IF(UserInterface!$B$138=1,SHETL!AF257,0)","v":0},"Substation Other (Not requiring asset replacement)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Other TO",null,null,null,{"$f":"'[8]Input to Model'!E257","v":0},{"$f":"'[8]Input to Model'!F257","v":0},{"$f":"'[8]Input to Model'!G257","v":0},{"$f":"'[8]Input to Model'!H257","v":0},{"$f":"'[8]Input to Model'!I257","v":0},{"$f":"'[8]Input to Model'!J257","v":0},0,0,0,{"$f":"AZ258-IF(UserInterface!$B$138=1,SHETL!Y258,0)","v":1.25},{"$f":"BA258-IF(UserInterface!$B$138=1,SHETL!Z258,0)","v":1.6},{"$f":"BB258-IF(UserInterface!$B$138=1,SHETL!AA258,0)","v":1.85},{"$f":"BC258-IF(UserInterface!$B$138=1,SHETL!AB258,0)","v":1.85},{"$f":"BD258-IF(UserInterface!$B$138=1,SHETL!AC258,0)","v":1.85},{"$f":"BE258-IF(UserInterface!$B$138=1,SHETL!AD258,0)","v":1.85},{"$f":"BF258-IF(UserInterface!$B$138=1,SHETL!AE258,0)","v":1.85},{"$f":"BG258-IF(UserInterface!$B$138=1,SHETL!AF258,0)","v":1.85},"Other TO",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.25,1.6,1.85,1.85,1.85,1.85,1.85,1.85]
["Total non-load related",null,null,null,{"$f":"'[8]Input to Model'!E258","v":0},{"$f":"'[8]Input to Model'!F258","v":0},{"$f":"'[8]Input to Model'!G258","v":0},{"$f":"'[8]Input to Model'!H258","v":0},{"$f":"'[8]Input to Model'!I258","v":0},{"$f":"'[8]Input to Model'!J258","v":0},{"$f":"+[9]SHETL!K259","v":10.667088624487807},{"$f":"+[9]SHETL!L259","v":14.973015},{"$f":"SUM(M238:M258)","v":18.5},{"$f":"AZ259-IF(UserInterface!$B$138=1,SHETL!Y259,0)","v":21.768000000000001},{"$f":"BA259-IF(UserInterface!$B$138=1,SHETL!Z259,0)","v":19.98},{"$f":"BB259-IF(UserInterface!$B$138=1,SHETL!AA259,0)","v":22.761999999999997},{"$f":"BC259-IF(UserInterface!$B$138=1,SHETL!AB259,0)","v":26.675000000000001},{"$f":"BD259-IF(UserInterface!$B$138=1,SHETL!AC259,0)","v":27.475000000000001},{"$f":"BE259-IF(UserInterface!$B$138=1,SHETL!AD259,0)","v":27.475000000000001},{"$f":"BF259-IF(UserInterface!$B$138=1,SHETL!AE259,0)","v":29.324999999999999},{"$f":"BG259-IF(UserInterface!$B$138=1,SHETL!AF259,0)","v":25.65},"Total non-load related",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ238:AZ258)","v":21.768000000000001},{"$f":"SUM(BA238:BA258)","v":19.98},22.761999999999997,26.675000000000001,27.475000000000001,27.475000000000001,29.324999999999999,25.65]
[null,null,null,null,{"$f":"'[8]Input to Model'!E259","v":0},{"$f":"'[8]Input to Model'!F259","v":0},{"$f":"'[8]Input to Model'!G259","v":0},{"$f":"'[8]Input to Model'!H259","v":0},{"$f":"'[8]Input to Model'!I259","v":0},{"$f":"'[8]Input to Model'!J259","v":0},{"$f":"+[9]SHETL!K260","v":0},{"$f":"+[9]SHETL!L260","v":0},{"$f":"+[9]SHETL!M260","v":0},{"$f":"AZ260-IF(UserInterface!$B$138=1,SHETL!Y260,0)","v":0},{"$f":"BA260-IF(UserInterface!$B$138=1,SHETL!Z260,0)","v":0},{"$f":"BB260-IF(UserInterface!$B$138=1,SHETL!AA260,0)","v":0},{"$f":"BC260-IF(UserInterface!$B$138=1,SHETL!AB260,0)","v":0},{"$f":"BD260-IF(UserInterface!$B$138=1,SHETL!AC260,0)","v":0},{"$f":"BE260-IF(UserInterface!$B$138=1,SHETL!AD260,0)","v":0},{"$f":"BF260-IF(UserInterface!$B$138=1,SHETL!AE260,0)","v":0},{"$f":"BG260-IF(UserInterface!$B$138=1,SHETL!AF260,0)","v":0},null,null,null,0,0,0,0,0,0,0,0]
["Contributions (-ve)",null,null,null,{"$f":"'[8]Input to Model'!E260","v":0},{"$f":"'[8]Input to Model'!F260","v":0},{"$f":"'[8]Input to Model'!G260","v":0},{"$f":"'[8]Input to Model'!H260","v":0},{"$f":"'[8]Input to Model'!I260","v":0},{"$f":"'[8]Input to Model'!J260","v":0},{"$f":"+[9]SHETL!K261","v":0},{"$f":"+[9]SHETL!L261","v":0},{"$f":"'[13]Input to Model'!M260","v":0},{"$f":"AZ261-IF(UserInterface!$B$138=1,SHETL!Y261,0)","v":0},{"$f":"BA261-IF(UserInterface!$B$138=1,SHETL!Z261,0)","v":0},{"$f":"BB261-IF(UserInterface!$B$138=1,SHETL!AA261,0)","v":0},{"$f":"BC261-IF(UserInterface!$B$138=1,SHETL!AB261,0)","v":0},{"$f":"BD261-IF(UserInterface!$B$138=1,SHETL!AC261,0)","v":0},{"$f":"BE261-IF(UserInterface!$B$138=1,SHETL!AD261,0)","v":0},{"$f":"BF261-IF(UserInterface!$B$138=1,SHETL!AE261,0)","v":0},{"$f":"BG261-IF(UserInterface!$B$138=1,SHETL!AF261,0)","v":0},"Contributions (-ve)",null,null,0,0,0,0,0,0,0,0]
["Load related",null,null,null,{"$f":"'[8]Input to Model'!E261","v":0},{"$f":"'[8]Input to Model'!F261","v":0},{"$f":"'[8]Input to Model'!G261","v":0},{"$f":"'[8]Input to Model'!H261","v":0},{"$f":"'[8]Input to Model'!I261","v":0},{"$f":"'[8]Input to Model'!J261","v":0},{"$f":"+[9]SHETL!K262","v":0},{"$f":"+[9]SHETL!L262","v":0},{"$f":"'[13]Input to Model'!M261","v":0},{"$f":"AZ262-IF(UserInterface!$B$138=1,SHETL!Y262,0)","v":0},{"$f":"BA262-IF(UserInterface!$B$138=1,SHETL!Z262,0)","v":0},{"$f":"BB262-IF(UserInterface!$B$138=1,SHETL!AA262,0)","v":0},{"$f":"BC262-IF(UserInterface!$B$138=1,SHETL!AB262,0)","v":0},{"$f":"BD262-IF(UserInterface!$B$138=1,SHETL!AC262,0)","v":0},{"$f":"BE262-IF(UserInterface!$B$138=1,SHETL!AD262,0)","v":0},{"$f":"BF262-IF(UserInterface!$B$138=1,SHETL!AE262,0)","v":0},{"$f":"BG262-IF(UserInterface!$B$138=1,SHETL!AF262,0)","v":0},"Load related",null,null,0,0,0,0,0,0,0,0]
["     - Generation connection sole-use capital contributions",null,null,null,{"$f":"'[8]Input to Model'!E262","v":0},{"$f":"'[8]Input to Model'!F262","v":0},{"$f":"'[8]Input to Model'!G262","v":0},{"$f":"'[8]Input to Model'!H262","v":0},{"$f":"'[8]Input to Model'!I262","v":0},{"$f":"'[8]Input to Model'!J262","v":0},{"$f":"+[9]SHETL!K263","v":-13.042963872726789},{"$f":"+[9]SHETL!L263","v":-3.7708359999999996},-2.1,{"$f":"AZ263-IF(UserInterface!$B$138=1,SHETL!Y263,0)","v":0},{"$f":"BA263-IF(UserInterface!$B$138=1,SHETL!Z263,0)","v":0},{"$f":"BB263-IF(UserInterface!$B$138=1,SHETL!AA263,0)","v":0},{"$f":"BC263-IF(UserInterface!$B$138=1,SHETL!AB263,0)","v":0},{"$f":"BD263-IF(UserInterface!$B$138=1,SHETL!AC263,0)","v":0},{"$f":"BE263-IF(UserInterface!$B$138=1,SHETL!AD263,0)","v":0},{"$f":"BF263-IF(UserInterface!$B$138=1,SHETL!AE263,0)","v":0},{"$f":"BG263-IF(UserInterface!$B$138=1,SHETL!AF263,0)","v":0},"     - Generation connection sole-use capital contributions",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["     - Demand connection sole-use capital contributions",null,null,null,{"$f":"'[8]Input to Model'!E263","v":0},{"$f":"'[8]Input to Model'!F263","v":0},{"$f":"'[8]Input to Model'!G263","v":0},{"$f":"'[8]Input to Model'!H263","v":0},{"$f":"'[8]Input to Model'!I263","v":0},{"$f":"'[8]Input to Model'!J263","v":0},{"$f":"+[9]SHETL!K264","v":-1.0174594374588806},{"$f":"+[9]SHETL!L264","v":0},-3.2,{"$f":"AZ264-IF(UserInterface!$B$138=1,SHETL!Y264,0)","v":0},{"$f":"BA264-IF(UserInterface!$B$138=1,SHETL!Z264,0)","v":0},{"$f":"BB264-IF(UserInterface!$B$138=1,SHETL!AA264,0)","v":0},{"$f":"BC264-IF(UserInterface!$B$138=1,SHETL!AB264,0)","v":0},{"$f":"BD264-IF(UserInterface!$B$138=1,SHETL!AC264,0)","v":0},{"$f":"BE264-IF(UserInterface!$B$138=1,SHETL!AD264,0)","v":0},{"$f":"BF264-IF(UserInterface!$B$138=1,SHETL!AE264,0)","v":0},{"$f":"BG264-IF(UserInterface!$B$138=1,SHETL!AF264,0)","v":0},"     - Demand connection sole-use capital contributions",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["     - Infrastructure - local enabling (entry triggered) capital contributions",null,null,null,{"$f":"'[8]Input to Model'!E264","v":0},{"$f":"'[8]Input to Model'!F264","v":0},{"$f":"'[8]Input to Model'!G264","v":0},{"$f":"'[8]Input to Model'!H264","v":0},{"$f":"'[8]Input to Model'!I264","v":0},{"$f":"'[8]Input to Model'!J264","v":0},{"$f":"+[9]SHETL!K265","v":0},{"$f":"+[9]SHETL!L265","v":0},0,{"$f":"AZ265-IF(UserInterface!$B$138=1,SHETL!Y265,0)","v":0},{"$f":"BA265-IF(UserInterface!$B$138=1,SHETL!Z265,0)","v":0},{"$f":"BB265-IF(UserInterface!$B$138=1,SHETL!AA265,0)","v":0},{"$f":"BC265-IF(UserInterface!$B$138=1,SHETL!AB265,0)","v":0},{"$f":"BD265-IF(UserInterface!$B$138=1,SHETL!AC265,0)","v":0},{"$f":"BE265-IF(UserInterface!$B$138=1,SHETL!AD265,0)","v":0},{"$f":"BF265-IF(UserInterface!$B$138=1,SHETL!AE265,0)","v":0},{"$f":"BG265-IF(UserInterface!$B$138=1,SHETL!AF265,0)","v":0},"     - Infrastructure - local enabling (entry triggered) capital contributions",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["     - Infrastructure - local enabling (exit triggered) capital contributions",null,null,null,{"$f":"'[8]Input to Model'!E265","v":0},{"$f":"'[8]Input to Model'!F265","v":0},{"$f":"'[8]Input to Model'!G265","v":0},{"$f":"'[8]Input to Model'!H265","v":0},{"$f":"'[8]Input to Model'!I265","v":0},{"$f":"'[8]Input to Model'!J265","v":0},{"$f":"+[9]SHETL!K266","v":0},{"$f":"+[9]SHETL!L266","v":0},0,{"$f":"AZ266-IF(UserInterface!$B$138=1,SHETL!Y266,0)","v":0},{"$f":"BA266-IF(UserInterface!$B$138=1,SHETL!Z266,0)","v":0},{"$f":"BB266-IF(UserInterface!$B$138=1,SHETL!AA266,0)","v":0},{"$f":"BC266-IF(UserInterface!$B$138=1,SHETL!AB266,0)","v":0},{"$f":"BD266-IF(UserInterface!$B$138=1,SHETL!AC266,0)","v":0},{"$f":"BE266-IF(UserInterface!$B$138=1,SHETL!AD266,0)","v":0},{"$f":"BF266-IF(UserInterface!$B$138=1,SHETL!AE266,0)","v":0},{"$f":"BG266-IF(UserInterface!$B$138=1,SHETL!AF266,0)","v":0},"     - Infrastructure - local enabling (exit triggered) capital contributions",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["     - Infrastructure - wider works - capital contributions",null,null,null,{"$f":"'[8]Input to Model'!E266","v":0},{"$f":"'[8]Input to Model'!F266","v":0},{"$f":"'[8]Input to Model'!G266","v":0},{"$f":"'[8]Input to Model'!H266","v":0},{"$f":"'[8]Input to Model'!I266","v":0},{"$f":"'[8]Input to Model'!J266","v":0},{"$f":"+[9]SHETL!K267","v":0},{"$f":"+[9]SHETL!L267","v":0},0,{"$f":"AZ267-IF(UserInterface!$B$138=1,SHETL!Y267,0)","v":0},{"$f":"BA267-IF(UserInterface!$B$138=1,SHETL!Z267,0)","v":0},{"$f":"BB267-IF(UserInterface!$B$138=1,SHETL!AA267,0)","v":0},{"$f":"BC267-IF(UserInterface!$B$138=1,SHETL!AB267,0)","v":0},{"$f":"BD267-IF(UserInterface!$B$138=1,SHETL!AC267,0)","v":0},{"$f":"BE267-IF(UserInterface!$B$138=1,SHETL!AD267,0)","v":0},{"$f":"BF267-IF(UserInterface!$B$138=1,SHETL!AE267,0)","v":0},{"$f":"BG267-IF(UserInterface!$B$138=1,SHETL!AF267,0)","v":0},"     - Infrastructure - wider works - capital contributions",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Non Load Related",null,null,null,{"$f":"'[8]Input to Model'!E267","v":0},{"$f":"'[8]Input to Model'!F267","v":0},{"$f":"'[8]Input to Model'!G267","v":0},{"$f":"'[8]Input to Model'!H267","v":0},{"$f":"'[8]Input to Model'!I267","v":0},{"$f":"'[8]Input to Model'!J267","v":0},{"$f":"+[9]SHETL!K268","v":0},{"$f":"+[9]SHETL!L268","v":0},0,{"$f":"AZ268-IF(UserInterface!$B$138=1,SHETL!Y268,0)","v":0},{"$f":"BA268-IF(UserInterface!$B$138=1,SHETL!Z268,0)","v":0},{"$f":"BB268-IF(UserInterface!$B$138=1,SHETL!AA268,0)","v":0},{"$f":"BC268-IF(UserInterface!$B$138=1,SHETL!AB268,0)","v":0},{"$f":"BD268-IF(UserInterface!$B$138=1,SHETL!AC268,0)","v":0},{"$f":"BE268-IF(UserInterface!$B$138=1,SHETL!AD268,0)","v":0},{"$f":"BF268-IF(UserInterface!$B$138=1,SHETL!AE268,0)","v":0},{"$f":"BG268-IF(UserInterface!$B$138=1,SHETL!AF268,0)","v":0},"Non Load related",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'[8]Input to Model'!E268","v":0},{"$f":"'[8]Input to Model'!F268","v":0},{"$f":"'[8]Input to Model'!G268","v":0},{"$f":"'[8]Input to Model'!H268","v":0},{"$f":"'[8]Input to Model'!I268","v":0},{"$f":"'[8]Input to Model'!J268","v":0},{"$f":"+[9]SHETL!K269","v":0},{"$f":"+[9]SHETL!L269","v":0},{"$f":"'[13]Input to Model'!M268","v":0},{"$f":"AZ269-IF(UserInterface!$B$138=1,SHETL!Y269,0)","v":0},{"$f":"BA269-IF(UserInterface!$B$138=1,SHETL!Z269,0)","v":0},{"$f":"BB269-IF(UserInterface!$B$138=1,SHETL!AA269,0)","v":0},{"$f":"BC269-IF(UserInterface!$B$138=1,SHETL!AB269,0)","v":0},{"$f":"BD269-IF(UserInterface!$B$138=1,SHETL!AC269,0)","v":0},{"$f":"BE269-IF(UserInterface!$B$138=1,SHETL!AD269,0)","v":0},{"$f":"BF269-IF(UserInterface!$B$138=1,SHETL!AE269,0)","v":0},{"$f":"BG269-IF(UserInterface!$B$138=1,SHETL!AF269,0)","v":0},null,null,null,0,0,0,0,0,0,0,0]
["Non Operational Capex",null,null,null,{"$f":"'[8]Input to Model'!E269","v":0},{"$f":"'[8]Input to Model'!F269","v":0},{"$f":"'[8]Input to Model'!G269","v":0},{"$f":"'[8]Input to Model'!H269","v":0},{"$f":"'[8]Input to Model'!I269","v":0},{"$f":"'[8]Input to Model'!J269","v":0},{"$f":"+[9]SHETL!K270","v":0.30000000000000004},{"$f":"+[9]SHETL!L270","v":0.4},0.1,{"$f":"AZ270-IF(UserInterface!$B$138=1,SHETL!Y270,0)","v":0.7},{"$f":"BA270-IF(UserInterface!$B$138=1,SHETL!Z270,0)","v":2.8000000000000003},{"$f":"BB270-IF(UserInterface!$B$138=1,SHETL!AA270,0)","v":2.7},{"$f":"BC270-IF(UserInterface!$B$138=1,SHETL!AB270,0)","v":0.2},{"$f":"BD270-IF(UserInterface!$B$138=1,SHETL!AC270,0)","v":0.2},{"$f":"BE270-IF(UserInterface!$B$138=1,SHETL!AD270,0)","v":0.2},{"$f":"BF270-IF(UserInterface!$B$138=1,SHETL!AE270,0)","v":0.2},{"$f":"BG270-IF(UserInterface!$B$138=1,SHETL!AF270,0)","v":0.2},"Non Operational capex",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,2.8000000000000003,2.7,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,{"$f":"'[8]Input to Model'!E270","v":0},{"$f":"'[8]Input to Model'!F270","v":0},{"$f":"'[8]Input to Model'!G270","v":0},{"$f":"'[8]Input to Model'!H270","v":0},{"$f":"'[8]Input to Model'!I270","v":0},{"$f":"'[8]Input to Model'!J270","v":0},{"$f":"+[9]SHETL!K271","v":0},{"$f":"+[9]SHETL!L271","v":0},0,{"$f":"AZ271-IF(UserInterface!$B$138=1,SHETL!Y271,0)","v":0},{"$f":"BA271-IF(UserInterface!$B$138=1,SHETL!Z271,0)","v":0},{"$f":"BB271-IF(UserInterface!$B$138=1,SHETL!AA271,0)","v":0},{"$f":"BC271-IF(UserInterface!$B$138=1,SHETL!AB271,0)","v":0},{"$f":"BD271-IF(UserInterface!$B$138=1,SHETL!AC271,0)","v":0},{"$f":"BE271-IF(UserInterface!$B$138=1,SHETL!AD271,0)","v":0},{"$f":"BF271-IF(UserInterface!$B$138=1,SHETL!AE271,0)","v":0},{"$f":"BG271-IF(UserInterface!$B$138=1,SHETL!AF271,0)","v":0},null,null,null,0,0,0,0,0,0,0,0]
["RPEs (LR Capex)",null,null,null,{"$f":"'[8]Input to Model'!E271","v":0},{"$f":"'[8]Input to Model'!F271","v":0},{"$f":"'[8]Input to Model'!G271","v":0},{"$f":"'[8]Input to Model'!H271","v":0},{"$f":"'[8]Input to Model'!I271","v":0},{"$f":"'[8]Input to Model'!J271","v":0},{"$f":"+[9]SHETL!K272","v":0},{"$f":"+[9]SHETL!L272","v":0},-1.2716572670539359,{"$f":"AZ272-IF(UserInterface!$B$138=1,SHETL!Y272,0)","v":0.22875907140341933},{"$f":"BA272-IF(UserInterface!$B$138=1,SHETL!Z272,0)","v":1.6089198307810637},{"$f":"BB272-IF(UserInterface!$B$138=1,SHETL!AA272,0)","v":3.9578271213971163},{"$f":"BC272-IF(UserInterface!$B$138=1,SHETL!AB272,0)","v":3.6895497207108328},{"$f":"BD272-IF(UserInterface!$B$138=1,SHETL!AC272,0)","v":1.9436424001127008},{"$f":"BE272-IF(UserInterface!$B$138=1,SHETL!AD272,0)","v":1.8378605810378197},{"$f":"BF272-IF(UserInterface!$B$138=1,SHETL!AE272,0)","v":1.5734960213138365},{"$f":"BG272-IF(UserInterface!$B$138=1,SHETL!AF272,0)","v":1.8345540115728838},"RPEs (LR Capex)",null,null,2.3130744047165877,9.8858502697487225,12.305669960023419,15.895066663232178,17.365124105828013,20.549417658821305,24.277794693348451,35.386263057081621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.541833476120007,11.494770100529786,16.263497081420535,19.584616383943011,19.308766505940714,22.387278239859125,25.851290714662287,37.220817068654505]
["RPEs (NLR Capex)",null,null,null,{"$f":"'[8]Input to Model'!E272","v":0},{"$f":"'[8]Input to Model'!F272","v":0},{"$f":"'[8]Input to Model'!G272","v":0},{"$f":"'[8]Input to Model'!H272","v":0},{"$f":"'[8]Input to Model'!I272","v":0},{"$f":"'[8]Input to Model'!J272","v":0},{"$f":"+[9]SHETL!K273","v":0},{"$f":"+[9]SHETL!L273","v":0},-0.20862599340000135,{"$f":"AZ273-IF(UserInterface!$B$138=1,SHETL!Y273,0)","v":-4.4863449536760421E-2},{"$f":"BA273-IF(UserInterface!$B$138=1,SHETL!Z273,0)","v":0.14705040969542651},{"$f":"BB273-IF(UserInterface!$B$138=1,SHETL!AA273,0)","v":0.34680178694864344},{"$f":"BC273-IF(UserInterface!$B$138=1,SHETL!AB273,0)","v":0.75489630264581531},{"$f":"BD273-IF(UserInterface!$B$138=1,SHETL!AC273,0)","v":1.1415663493153207},{"$f":"BE273-IF(UserInterface!$B$138=1,SHETL!AD273,0)","v":1.5107773278133132},{"$f":"BF273-IF(UserInterface!$B$138=1,SHETL!AE273,0)","v":2.012189030509993},{"$f":"BG273-IF(UserInterface!$B$138=1,SHETL!AF273,0)","v":2.1146037536385025},"RPEs (NLR Capex)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4.4863449536760421E-2,0.14705040969542651,0.34680178694864344,0.75489630264581531,1.1415663493153207,1.5107773278133132,2.012189030509993,2.1146037536385025]
["RPEs (Non Op Capex)",null,null,null,{"$f":"'[8]Input to Model'!E273","v":0},{"$f":"'[8]Input to Model'!F273","v":0},{"$f":"'[8]Input to Model'!G273","v":0},{"$f":"'[8]Input to Model'!H273","v":0},{"$f":"'[8]Input to Model'!I273","v":0},{"$f":"'[8]Input to Model'!J273","v":0},{"$f":"+[9]SHETL!K274","v":0},{"$f":"+[9]SHETL!L274","v":0},-3.0700000000001283E-4,{"$f":"AZ274-IF(UserInterface!$B$138=1,SHETL!Y274,0)","v":5.5273609999998861E-3},{"$f":"BA274-IF(UserInterface!$B$138=1,SHETL!Z274,0)","v":5.3152647883999302E-2},{"$f":"BB274-IF(UserInterface!$B$138=1,SHETL!AA274,0)","v":7.6015628082277784E-2},{"$f":"BC274-IF(UserInterface!$B$138=1,SHETL!AB274,0)","v":8.3039874998034786E-3},{"$f":"BD274-IF(UserInterface!$B$138=1,SHETL!AC274,0)","v":1.1011939337300892E-2},{"$f":"BE274-IF(UserInterface!$B$138=1,SHETL!AD274,0)","v":1.3755094548685776E-2},{"$f":"BF274-IF(UserInterface!$B$138=1,SHETL!AE274,0)","v":1.6533910777818673E-2},{"$f":"BG274-IF(UserInterface!$B$138=1,SHETL!AF274,0)","v":1.9348851617930277E-2},"RPEs (Non-Op Capex)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5273609999998861E-3,5.3152647883999302E-2,7.6015628082277784E-2,8.3039874998034786E-3,1.1011939337300892E-2,1.3755094548685776E-2,1.6533910777818673E-2,1.9348851617930277E-2]
["Total TO Capex",null,null,null,{"$f":"'[8]Input to Model'!E274","v":0},{"$f":"'[8]Input to Model'!F274","v":0},{"$f":"'[8]Input to Model'!G274","v":0},{"$f":"'[8]Input to Model'!H274","v":0},{"$f":"'[8]Input to Model'!I274","v":0},{"$f":"'[8]Input to Model'!J274","v":0},{"$f":"+[9]SHETL!K275","v":29.969027726598799},{"$f":"+[9]SHETL!L275","v":53.384873999999996},{"$f":"SUM(M259:M268)+M234+SUM(M269:M274)","v":176.78940973954604},{"$f":"AZ275-IF(UserInterface!$B$138=1,SHETL!Y275,0)","v":134.73388598045057},{"$f":"BA275-IF(UserInterface!$B$138=1,SHETL!Z275,0)","v":147.2372685596041},{"$f":"BB275-IF(UserInterface!$B$138=1,SHETL!AA275,0)","v":204.17274011479697},{"$f":"BC275-IF(UserInterface!$B$138=1,SHETL!AB275,0)","v":130.66229394404508},{"$f":"BD275-IF(UserInterface!$B$138=1,SHETL!AC275,0)","v":68.658458870583502},{"$f":"BE275-IF(UserInterface!$B$138=1,SHETL!AD275,0)","v":59.66330916501596},{"$f":"BF275-IF(UserInterface!$B$138=1,SHETL!AE275,0)","v":53.863885629268282},{"$f":"BG275-IF(UserInterface!$B$138=1,SHETL!AF275,0)","v":50.07350661682932},"Total TO Capex",null,null,{"$f":"SUM(Y234:Y274)","v":457.44242068835302},{"$f":"SUM(Z234:Z274)","v":589.28012294247605},459.81048061113074,384.94593242773698,312.26384812400983,294.73529038609399,290.30659469334842,363.55946305708159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ270:AZ274)+AZ259+AZ234","v":592.17630666880359},{"$f":"SUM(BA270:BA274)+BA259+BA234","v":736.51739150208016},663.98322072592771,515.60822637178205,380.92230699459333,354.39859955110995,344.1704803226167,413.63296967391091]
[null,null,null,null,{"$f":"'[8]Input to Model'!E275","v":0},{"$f":"'[8]Input to Model'!F275","v":0},{"$f":"'[8]Input to Model'!G275","v":0},{"$f":"'[8]Input to Model'!H275","v":0},{"$f":"'[8]Input to Model'!I275","v":0},{"$f":"'[8]Input to Model'!J275","v":0},{"$f":"+[9]SHETL!K276","v":0},{"$f":"+[9]SHETL!L276","v":0},{"$f":"'[13]Input to Model'!M275","v":0},{"$f":"AZ276-IF(UserInterface!$B$138=1,SHETL!Y276,0)","v":0},{"$f":"BA276-IF(UserInterface!$B$138=1,SHETL!Z276,0)","v":0},{"$f":"BB276-IF(UserInterface!$B$138=1,SHETL!AA276,0)","v":0},{"$f":"BC276-IF(UserInterface!$B$138=1,SHETL!AB276,0)","v":0},{"$f":"BD276-IF(UserInterface!$B$138=1,SHETL!AC276,0)","v":0},{"$f":"BE276-IF(UserInterface!$B$138=1,SHETL!AD276,0)","v":0},{"$f":"BF276-IF(UserInterface!$B$138=1,SHETL!AE276,0)","v":0},{"$f":"BG276-IF(UserInterface!$B$138=1,SHETL!AF276,0)","v":0}]
["Logged up",null,null,null,{"$f":"'[8]Input to Model'!E276","v":0},{"$f":"'[8]Input to Model'!F276","v":0},{"$f":"'[8]Input to Model'!G276","v":0},{"$f":"'[8]Input to Model'!H276","v":0},{"$f":"'[8]Input to Model'!I276","v":0},{"$f":"'[8]Input to Model'!J276","v":0},{"$f":"+[9]SHETL!K277","v":0},{"$f":"+[9]SHETL!L277","v":0},{"$f":"'[13]Input to Model'!M276","v":0},{"$f":"AZ277-IF(UserInterface!$B$138=1,SHETL!Y277,0)","v":0},{"$f":"BA277-IF(UserInterface!$B$138=1,SHETL!Z277,0)","v":0},{"$f":"BB277-IF(UserInterface!$B$138=1,SHETL!AA277,0)","v":0},{"$f":"BC277-IF(UserInterface!$B$138=1,SHETL!AB277,0)","v":0},{"$f":"BD277-IF(UserInterface!$B$138=1,SHETL!AC277,0)","v":0},{"$f":"BE277-IF(UserInterface!$B$138=1,SHETL!AD277,0)","v":0},{"$f":"BF277-IF(UserInterface!$B$138=1,SHETL!AE277,0)","v":0},{"$f":"BG277-IF(UserInterface!$B$138=1,SHETL!AF277,0)","v":0}]
["TIRG",null,null,null,{"$f":"'[8]Input to Model'!E277","v":0},{"$f":"'[8]Input to Model'!F277","v":0},{"$f":"'[8]Input to Model'!G277","v":0},{"$f":"'[8]Input to Model'!H277","v":0},{"$f":"'[8]Input to Model'!I277","v":0},{"$f":"'[8]Input to Model'!J277","v":0},{"$f":"+[9]SHETL!K278","v":29.172948991362581},{"$f":"+[9]SHETL!L278","v":113.1},146.30000000000001,{"$f":"AZ278-IF(UserInterface!$B$138=1,SHETL!Y278,0)","v":110.5},{"$f":"BA278-IF(UserInterface!$B$138=1,SHETL!Z278,0)","v":76.5},{"$f":"BB278-IF(UserInterface!$B$138=1,SHETL!AA278,0)","v":27.9},{"$f":"BC278-IF(UserInterface!$B$138=1,SHETL!AB278,0)","v":0},{"$f":"BD278-IF(UserInterface!$B$138=1,SHETL!AC278,0)","v":0},{"$f":"BE278-IF(UserInterface!$B$138=1,SHETL!AD278,0)","v":0},{"$f":"BF278-IF(UserInterface!$B$138=1,SHETL!AE278,0)","v":0},{"$f":"BG278-IF(UserInterface!$B$138=1,SHETL!AF278,0)","v":0},"TIRG",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110.5,76.5,27.9,0,0,0,0,0]
["TII",null,null,null,{"$f":"'[8]Input to Model'!E278","v":0},{"$f":"'[8]Input to Model'!F278","v":0},{"$f":"'[8]Input to Model'!G278","v":0},{"$f":"'[8]Input to Model'!H278","v":0},{"$f":"'[8]Input to Model'!I278","v":0},{"$f":"'[8]Input to Model'!J278","v":0},{"$f":"+[9]SHETL!K279","v":36.890060354839697},{"$f":"+[9]SHETL!L279","v":54.350897920000001},0,{"$f":"AZ279-IF(UserInterface!$B$138=1,SHETL!Y279,0)","v":0},{"$f":"BA279-IF(UserInterface!$B$138=1,SHETL!Z279,0)","v":0},{"$f":"BB279-IF(UserInterface!$B$138=1,SHETL!AA279,0)","v":0},{"$f":"BC279-IF(UserInterface!$B$138=1,SHETL!AB279,0)","v":0},{"$f":"BD279-IF(UserInterface!$B$138=1,SHETL!AC279,0)","v":0},{"$f":"BE279-IF(UserInterface!$B$138=1,SHETL!AD279,0)","v":0},{"$f":"BF279-IF(UserInterface!$B$138=1,SHETL!AE279,0)","v":0},{"$f":"BG279-IF(UserInterface!$B$138=1,SHETL!AF279,0)","v":0},null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'[8]Input to Model'!E279","v":0},{"$f":"'[8]Input to Model'!F279","v":0},{"$f":"'[8]Input to Model'!G279","v":0},{"$f":"'[8]Input to Model'!H279","v":0},{"$f":"'[8]Input to Model'!I279","v":0},{"$f":"'[8]Input to Model'!J279","v":0},{"$f":"+[9]SHETL!K280","v":0.89783336768473332},{"$f":"+[9]SHETL!L280","v":0},{"$f":"'[13]Input to Model'!M279","v":0},{"$f":"AZ280-IF(UserInterface!$B$138=1,SHETL!Y280,0)","v":0},{"$f":"BA280-IF(UserInterface!$B$138=1,SHETL!Z280,0)","v":0},{"$f":"BB280-IF(UserInterface!$B$138=1,SHETL!AA280,0)","v":0},{"$f":"BC280-IF(UserInterface!$B$138=1,SHETL!AB280,0)","v":0},{"$f":"BD280-IF(UserInterface!$B$138=1,SHETL!AC280,0)","v":0},{"$f":"BE280-IF(UserInterface!$B$138=1,SHETL!AD280,0)","v":0},{"$f":"BF280-IF(UserInterface!$B$138=1,SHETL!AE280,0)","v":0},{"$f":"BG280-IF(UserInterface!$B$138=1,SHETL!AF280,0)","v":0},null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"'[8]Input to Model'!E280","v":0},{"$f":"'[8]Input to Model'!F280","v":0},{"$f":"'[8]Input to Model'!G280","v":0},{"$f":"'[8]Input to Model'!H280","v":0},{"$f":"'[8]Input to Model'!I280","v":0},{"$f":"'[8]Input to Model'!J280","v":0},{"$f":"+[9]SHETL!K281","v":0},{"$f":"+[9]SHETL!L281","v":0},{"$f":"'[13]Input to Model'!M280","v":0},{"$f":"AZ281-IF(UserInterface!$B$138=1,SHETL!Y281,0)","v":0},{"$f":"BA281-IF(UserInterface!$B$138=1,SHETL!Z281,0)","v":0},{"$f":"BB281-IF(UserInterface!$B$138=1,SHETL!AA281,0)","v":0},{"$f":"BC281-IF(UserInterface!$B$138=1,SHETL!AB281,0)","v":0},{"$f":"BD281-IF(UserInterface!$B$138=1,SHETL!AC281,0)","v":0},{"$f":"BE281-IF(UserInterface!$B$138=1,SHETL!AD281,0)","v":0},{"$f":"BF281-IF(UserInterface!$B$138=1,SHETL!AE281,0)","v":0},{"$f":"BG281-IF(UserInterface!$B$138=1,SHETL!AF281,0)","v":0},null,null,null,0,0,0,0,0,0,0,0]
["Direct Opex (Excl. Pensions)",null,null,null,{"$f":"'[8]Input to Model'!E281","v":0},{"$f":"'[8]Input to Model'!F281","v":0},{"$f":"'[8]Input to Model'!G281","v":0},{"$f":"'[8]Input to Model'!H281","v":0},{"$f":"'[8]Input to Model'!I281","v":0},{"$f":"'[8]Input to Model'!J281","v":0},{"$f":"+[9]SHETL!K282","v":7.5000000000000009},{"$f":"+[9]SHETL!L282","v":9.0102759999999993},2.6,{"$f":"AZ282-IF(UserInterface!$B$138=1,SHETL!Y282,0)","v":2.5000000000000004},{"$f":"BA282-IF(UserInterface!$B$138=1,SHETL!Z282,0)","v":3.1},{"$f":"BB282-IF(UserInterface!$B$138=1,SHETL!AA282,0)","v":4},{"$f":"BC282-IF(UserInterface!$B$138=1,SHETL!AB282,0)","v":4.3000000000000007},{"$f":"BD282-IF(UserInterface!$B$138=1,SHETL!AC282,0)","v":4.4000000000000004},{"$f":"BE282-IF(UserInterface!$B$138=1,SHETL!AD282,0)","v":4.5},{"$f":"BF282-IF(UserInterface!$B$138=1,SHETL!AE282,0)","v":4.3999999999999986},{"$f":"BG282-IF(UserInterface!$B$138=1,SHETL!AF282,0)","v":4.5},"Direct Opex (Incl. Pensions)",null,null,0.75601598409090931,0.60394039772727259,0.60311277764132143,9.5184431404762577,11.248476545454546,13.907361818181819,18.145000000000003,18.745000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.2560159840909098,3.7039403977272727,4.6031127776413214,13.818443140476258,15.648476545454546,18.407361818181819,22.545000000000002,23.245000000000001]
["Business Support and Closely Associated Indirects Opex (Incl. Pensions)",null,null,null,{"$f":"'[8]Input to Model'!E282","v":0},{"$f":"'[8]Input to Model'!F282","v":0},{"$f":"'[8]Input to Model'!G282","v":0},{"$f":"'[8]Input to Model'!H282","v":0},{"$f":"'[8]Input to Model'!I282","v":0},{"$f":"'[8]Input to Model'!J282","v":0},{"$f":"+[9]SHETL!K283","v":0},{"$f":"+[9]SHETL!L283","v":0},7.5,{"$f":"AZ283-IF(UserInterface!$B$138=1,SHETL!Y283,0)","v":10.3},{"$f":"BA283-IF(UserInterface!$B$138=1,SHETL!Z283,0)","v":12.2},{"$f":"BB283-IF(UserInterface!$B$138=1,SHETL!AA283,0)","v":13.799999999999997},{"$f":"BC283-IF(UserInterface!$B$138=1,SHETL!AB283,0)","v":15.5},{"$f":"BD283-IF(UserInterface!$B$138=1,SHETL!AC283,0)","v":17.2},{"$f":"BE283-IF(UserInterface!$B$138=1,SHETL!AD283,0)","v":17.799999999999997},{"$f":"BF283-IF(UserInterface!$B$138=1,SHETL!AE283,0)","v":18.5},{"$f":"BG283-IF(UserInterface!$B$138=1,SHETL!AF283,0)","v":19.300000000000004},"Business Support and Closely Associated Indirects Opex (Incl. Pensions)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10.3,12.2,13.799999999999997,15.5,17.2,17.799999999999997,18.5,19.300000000000004]
["RPEs (Opex)",null,null,null,{"$f":"'[8]Input to Model'!E283","v":0},{"$f":"'[8]Input to Model'!F283","v":0},{"$f":"'[8]Input to Model'!G283","v":0},{"$f":"'[8]Input to Model'!H283","v":0},{"$f":"'[8]Input to Model'!I283","v":0},{"$f":"'[8]Input to Model'!J283","v":0},{"$f":"+[9]SHETL!K284","v":0},{"$f":"+[9]SHETL!L284","v":0},-0.22,{"$f":"AZ284-IF(UserInterface!$B$138=1,SHETL!Y284,0)","v":-9.9418661271751321E-2},{"$f":"BA284-IF(UserInterface!$B$138=1,SHETL!Z284,0)","v":8.7456094788042241E-2},{"$f":"BB284-IF(UserInterface!$B$138=1,SHETL!AA284,0)","v":0.32304577452540562},{"$f":"BC284-IF(UserInterface!$B$138=1,SHETL!AB284,0)","v":0.6869300324406481},{"$f":"BD284-IF(UserInterface!$B$138=1,SHETL!AC284,0)","v":1.111999964728283},{"$f":"BE284-IF(UserInterface!$B$138=1,SHETL!AD284,0)","v":1.5294550671744078},{"$f":"BF284-IF(UserInterface!$B$138=1,SHETL!AE284,0)","v":1.9678600265691273},{"$f":"BG284-IF(UserInterface!$B$138=1,SHETL!AF284,0)","v":2.4654488837616038},"RPEs (Opex)",null,null,-3.8713294186298458E-3,5.0565354012551689E-3,1.2497116962126797E-2,0.35715647734678113,0.61418079331388231,1.0007962136169484,1.6259434127784025,2.0159528252932404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.10328999069038117,9.251263018929741E-2,0.33554289148753241,1.0440865097874292,1.7261807580421653,2.5302512807913562,3.5938034393475298,4.4814017090548441]
["TOTAL TO CONTROLLABLE OPEX",null,null,null,{"$f":"'[8]Input to Model'!E284","v":0},{"$f":"'[8]Input to Model'!F284","v":0},{"$f":"'[8]Input to Model'!G284","v":0},{"$f":"'[8]Input to Model'!H284","v":0},{"$f":"'[8]Input to Model'!I284","v":0},{"$f":"'[8]Input to Model'!J284","v":0},{"$f":"+[9]SHETL!K285","v":7.5000000000000009},{"$f":"+[9]SHETL!L285","v":9.0102759999999993},{"$f":"SUM(M282:M284)","v":9.879999999999999},{"$f":"AZ285-IF(UserInterface!$B$138=1,SHETL!Y285,0)","v":12.700581338728249},{"$f":"BA285-IF(UserInterface!$B$138=1,SHETL!Z285,0)","v":15.387456094788041},{"$f":"BB285-IF(UserInterface!$B$138=1,SHETL!AA285,0)","v":18.123045774525401},{"$f":"BC285-IF(UserInterface!$B$138=1,SHETL!AB285,0)","v":20.48693003244065},{"$f":"BD285-IF(UserInterface!$B$138=1,SHETL!AC285,0)","v":22.711999964728278},{"$f":"BE285-IF(UserInterface!$B$138=1,SHETL!AD285,0)","v":23.829455067174404},{"$f":"BF285-IF(UserInterface!$B$138=1,SHETL!AE285,0)","v":24.867860026569129},{"$f":"BG285-IF(UserInterface!$B$138=1,SHETL!AF285,0)","v":26.265448883761604},"TOTAL TO CONTROLLABLE OPEX",null,null,{"$f":"SUM(Y282:Y284)","v":0.75214465467227942},{"$f":"SUM(Z282:Z284)","v":0.60899693312852776},0.61560989460344828,9.8755996178230383,11.862657338768429,14.908158031798767,19.770943412778404,20.760952825293241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AZ282:AZ284)","v":13.452725993400529},{"$f":"SUM(BA282:BA284)","v":15.996453027916569},18.73865566912885,30.362529650263689,34.574657303496707,38.737613098973171,44.638803439347534,47.026401709054845]
[null,null,null,null,{"$f":"'[8]Input to Model'!E285","v":0},{"$f":"'[8]Input to Model'!F285","v":0},{"$f":"'[8]Input to Model'!G285","v":0},{"$f":"'[8]Input to Model'!H285","v":0},{"$f":"'[8]Input to Model'!I285","v":0},{"$f":"'[8]Input to Model'!J285","v":0},{"$f":"+[9]SHETL!K286","v":0},{"$f":"+[9]SHETL!L286","v":0},{"$f":"'[13]Input to Model'!M285","v":0},{"$f":"AZ286-IF(UserInterface!$B$138=1,SHETL!Y286,0)","v":0},{"$f":"BA286-IF(UserInterface!$B$138=1,SHETL!Z286,0)","v":0},{"$f":"BB286-IF(UserInterface!$B$138=1,SHETL!AA286,0)","v":0},{"$f":"BC286-IF(UserInterface!$B$138=1,SHETL!AB286,0)","v":0},{"$f":"BD286-IF(UserInterface!$B$138=1,SHETL!AC286,0)","v":0},{"$f":"BE286-IF(UserInterface!$B$138=1,SHETL!AD286,0)","v":0},{"$f":"BF286-IF(UserInterface!$B$138=1,SHETL!AE286,0)","v":0},{"$f":"BG286-IF(UserInterface!$B$138=1,SHETL!AF286,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Non Controllable Opex",null,null,null,{"$f":"'[8]Input to Model'!E286","v":0},{"$f":"'[8]Input to Model'!F286","v":0},{"$f":"'[8]Input to Model'!G286","v":0},{"$f":"'[8]Input to Model'!H286","v":0},{"$f":"'[8]Input to Model'!I286","v":0},{"$f":"'[8]Input to Model'!J286","v":0},{"$f":"+[9]SHETL!K287","v":10.7},{"$f":"+[9]SHETL!L287","v":10.7},9.4,{"$f":"AZ287-IF(UserInterface!$B$138=1,SHETL!Y287,0)","v":9.3999999999999986},{"$f":"BA287-IF(UserInterface!$B$138=1,SHETL!Z287,0)","v":9.3999999999999986},{"$f":"BB287-IF(UserInterface!$B$138=1,SHETL!AA287,0)","v":12.7},{"$f":"BC287-IF(UserInterface!$B$138=1,SHETL!AB287,0)","v":12.7},{"$f":"BD287-IF(UserInterface!$B$138=1,SHETL!AC287,0)","v":12.7},{"$f":"BE287-IF(UserInterface!$B$138=1,SHETL!AD287,0)","v":12.7},{"$f":"BF287-IF(UserInterface!$B$138=1,SHETL!AE287,0)","v":12.7},{"$f":"BG287-IF(UserInterface!$B$138=1,SHETL!AF287,0)","v":12.7},"Non Controllable Opex",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.3999999999999986,9.3999999999999986,12.7,12.7,12.7,12.7,12.7,12.7]
[]
[]
[]
[]
[]
["Total TO capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M275:M281)","v":323.08940973954606}]
["Total TO opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M285+M287","v":19.28}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"best less base"]
["cross check on total controllable expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N275:N281)+N285","v":257.93446731917879},{"$f":"SUM(O275:O281)+O285","v":239.12472465439214},250.19578588932237,151.14922397648573,91.37045883531178,83.492764232190368,78.731745655837415,76.338955500590927,{"$f":"SUM(N296:U296)","v":1228.3381260633093},null,null,{"$f":"SUM(Y275:Y281)+Y285","v":458.19456534302532},589.88911987560459,460.42609050573418,394.82153204555999,324.12650546277825,309.64344841789278,310.07753810612684,384.32041588237485,{"$f":"SUM(Y296:AF296)","v":3231.4992156390963}]
["cross check on total controllable expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N352:N358)+N362","v":257.93446731917879},{"$f":"SUM(O352:O358)+O362","v":239.12472465439214},250.19578588932237,151.14922397648573,91.37045883531178,83.492764232190368,78.731745655837415,76.338955500590927]
["IQI additional income profiling values - base totex (ex TIRG)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N296-N278-IF(UserInterface!$B$138=2,Y296,0)","v":147.43446731917879},{"$f":"O296-O278-IF(UserInterface!$B$138=2,Z296,0)","v":162.62472465439214},{"$f":"P296-P278-IF(UserInterface!$B$138=2,AA296,0)","v":222.29578588932236},{"$f":"Q296-Q278-IF(UserInterface!$B$138=2,AB296,0)","v":151.14922397648573},{"$f":"R296-R278-IF(UserInterface!$B$138=2,AC296,0)","v":91.37045883531178},{"$f":"S296-S278-IF(UserInterface!$B$138=2,AD296,0)","v":83.492764232190368},{"$f":"T296-T278-IF(UserInterface!$B$138=2,AE296,0)","v":78.731745655837415},{"$f":"U296-U278-IF(UserInterface!$B$138=2,AF296,0)","v":76.338955500590927},{"$f":"SUM(N298:U298)","v":1013.4381260633094}]
["Inputs as per Ofgem"]
[null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
["Total costs"]
["Load related investment "]
["Generation connection - sole-use",null,null,null,{"$f":"E226","v":0},{"$f":"F226","v":0},0,0,0,0,9.4282719009920619,5.8895820000000008,{"$f":"[14]Input!N287","v":2.2000000000000002},7.6245000000000003,25.745650000000001,49.721600000000002,26.615200000000002,6.9513000000000007,6.1285000000000007,5.0999999999999996,4.93]
["Demand connection - sole-use",null,null,null,{"$f":"E227","v":0},0,0,0,0,0,6.7153289991350453,10.332544,{"$f":"[14]Input!N288","v":23.4},27.607336643573735,13.852928679203048,7.1760000000000002,7.5,7.5,7.5,7.5,7.5]
["Infrastructure - local enabling (entry triggered) ",null,null,null,0,0,0,0,0,0,9.3777533111974396,8.6100000000000012,{"$f":"[14]Input!N289","v":37.6},23.756360636363599,38.89538409090909,84.795488894347145,51.858274380949709,14.160938181818182,5.5055272727272744,0,0]
["Infrastructure - local enabling (exit triggered) ",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N290","v":0},5,10,15,0,0,0,0,0]
["Infrastructure - wider works - reactive schemes (excl TIRG /TSS)",null,null,null,0,0,0,0,0,0,4.250504644162679,14.437569,{"$f":"[14]Input!N291","v":0},46.088265717646436,34.154182901131435,17.637006684021742,13.361069552238803,9.2749999999999773,9.4918888888888659,8.1366666666666561,7.8249999999999886]
["Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)",null,null,null,0,0,0,0,0,0,3.4130684589889277,2.5129999999999999,{"$f":"[14]Input!N292","v":0},0,0,0,0,0,0,0,0]
["Infrastructure - TSS",null,null,null,0,0,0,0,0,0,-0.12256490217949234,0,{"$f":"[14]Input!N293","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N294","v":0},2,0,0,0,0,0,0,0]
["Total Load Related",null,null,null,0,0,0,0,0,0,33.062362412296665,41.782694999999997,{"$f":"[14]Input!N295","v":63.2},112.07646299758392,122.64814567124358,174.33009557836891,99.33454393318857,37.887238181818134,28.625916161616146,20.736666666666622,20.254999999999995]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N296","v":0},0,0,0,0,0,0,0,0]
["NON-LOAD RELATED EXPENDITURE",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N297","v":0},0,0,0,0,0,0,0,0]
["Assets - Replacement and Refurbishment",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N298","v":0},0,0,0,0,0,0,0,0]
["Transformers ",null,null,null,0,0,0,0,0,0,6.8395543174698243,8.5820000000000007,{"$f":"[14]Input!N299","v":4},2,2.5,2.5,5,6,9,7,11]
["Reactors",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N300","v":0},0,0,0,0,0,0,0,0]
["Switchgear",null,null,null,0,0,0,0,0,0,1.786378290194887,2.0344150000000001,{"$f":"[14]Input!N301","v":4.2},3,3.5,1.1000000000000001,2,1,1.25,2,0]
["Metering",null,null,null,0,0,0,0,0,0,1.0549610345240557,2.5846,{"$f":"[14]Input!N302","v":0},0,0,0,0,0,0,0,0]
["Protection & control",null,null,null,0,0,0,0,0,0,0.21191481751166119,0.42199999999999999,{"$f":"[14]Input!N303","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"U242","v":0.7}]
["Substation Other",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N304","v":1.8},1.31,1.31,1.6099999999999999,1.65,1.65,1.65,2.5999999999999996,3.25]
["Overhead Lines",null,null,null,0,0,0,0,0,0,0.39614425007573623,0.5,{"$f":"[14]Input!N305","v":4.0999999999999996},7.75,6.8,8.6519999999999992,12.625,14.075000000000001,10.825000000000001,13.975000000000001,8.5749999999999993]
["Underground Cables",null,null,null,0,0,0,0,0,0,0.37813591471164099,0.7,{"$f":"[14]Input!N306","v":3.7},3.7279999999999998,1,3.5,0.65,0,0,0,0]
["Reactive Compensation",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N307","v":0},0,0,0,0,0,0,0,0]
["HVDC",null,null,null,0,0,0,0,0,0,0,0.15000000000000002,{"$f":"[14]Input!N308","v":0},0,0,0,0,0,0,0,0]
["Cable Tunnels",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N309","v":0},0,0,0,0,0,0,0,0]
["Other NLRE",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N310","v":0},0,0,0,0,0,0,0,0]
["NOMS (Not requiring asset replacement)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N311","v":0},0,0,0,0,0,0,0,0]
["Weather Related Resilience",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N312","v":0},0.78,1.07,0.65,0,0,0,0,0]
["Security Resilience (Excl. BT21CN)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N313","v":0},0,0,0,0,0,0,0,0]
["BT21CN",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N314","v":0},1.25,1.5,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,1.2,0.27500000000000002]
["Cyber Resilience",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N315","v":0},0,0,0,0,0,0,0,0]
["Proximity Resilience",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N316","v":0},0,0,0,0,0,0,0,0]
["Cable Tunnels (Not requiring asset replacement)   ",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N317","v":0},0,0,0,0,0,0,0,0]
["Substation Other (Not requiring asset replacement)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N318","v":0},0,0,0,0,0,0,0,0]
["Other TO",null,null,null,{"$f":"E258","v":0},0,0,0,0,0,0,0,{"$f":"[14]Input!N319","v":0},1.25,1.6,1.85,1.85,1.85,1.85,1.85,1.85]
["Total non-load related",null,null,null,0,0,0,0,0,0,10.667088624487807,14.973015,{"$f":"[14]Input!N320","v":18.5},21.768000000000001,19.98,22.761999999999997,26.675000000000001,27.475000000000001,27.475000000000001,29.324999999999999,25.65]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N321","v":0},0,0,0,0,0,0,0,0]
["Contributions (-ve)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N322","v":0},0,0,0,0,0,0,0,0]
["Load related",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N323","v":0},0,0,0,0,0,0,0,0]
["     - Generation connection sole-use capital contributions",null,null,null,0,0,0,0,0,0,-13.042963872726789,-3.7708359999999996,{"$f":"[14]Input!N324","v":-5.3},0,0,0,0,0,0,0,0]
["     - Demand connection sole-use capital contributions",null,null,null,0,0,0,0,0,0,-1.0174594374588806,0,{"$f":"[14]Input!N325","v":0},0,0,0,0,0,0,0,0]
["     - Infrastructure - local enabling (entry triggered) capital contributions",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N326","v":0},0,0,0,0,0,0,0,0]
["     - Infrastructure - local enabling (exit triggered) capital contributions",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N327","v":0},0,0,0,0,0,0,0,0]
["     - Infrastructure - wider works - capital contributions",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N328","v":0},0,0,0,0,0,0,0,0]
["Non Load Related",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N329","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N330","v":0},0,0,0,0,0,0,0,0]
["Non Operational Capex",null,null,null,0,0,0,0,0,0,0.30000000000000004,0.4,{"$f":"[14]Input!N331","v":0.1},0.7,2.8000000000000003,2.7,0.2,0.2,0.2,0.2,0.2]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N332","v":0},0,0,0,0,0,0,0,0]
["RPEs (LR Capex)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N333","v":0},0.22875907140341933,1.6089198307810637,3.9578271213971163,3.6895497207108328,1.9436424001127008,1.8378605810378197,1.5734960213138365,1.8345540115728838]
["RPEs (NLR Capex)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N334","v":0},-4.4863449536760421E-2,0.14705040969542651,0.34680178694864344,0.75489630264581531,1.1415663493153207,1.5107773278133132,2.012189030509993,{"$f":"U273","v":2.1146037536385025}]
["RPEs (Non Op Capex)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N335","v":0},5.5273609999998861E-3,5.3152647883999302E-2,7.6015628082277784E-2,8.3039874998034786E-3,1.1011939337300892E-2,1.3755094548685776E-2,1.6533910777818673E-2,1.9348851617930277E-2]
["Total TO Capex",null,null,null,0,0,0,0,0,0,29.969027726598799,53.384873999999996,{"$f":"[14]Input!N336","v":76.5},134.73388598045057,147.2372685596041,204.17274011479697,130.66229394404508,68.658458870583502,59.66330916501596,53.863885629268282,50.07350661682932]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N337","v":0},0,0,0,0,0,0,0,0]
["Logged up",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N338","v":0},0,0,0,0,0,0,0,0]
["TIRG",null,null,null,0,0,0,0,0,0,29.172948991362581,113.1,{"$f":"[14]Input!N339","v":146.30000000000001},110.5,76.5,27.9,0,0,0,0,0]
["TII",null,null,null,0,0,0,0,0,0,36.890060354839697,54.350897920000001,{"$f":"[14]Input!N340","v":101.8},0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0.89783336768473332,0,{"$f":"[14]Input!N341","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N342","v":0},0,0,0,0,0,0,0,0]
["Direct Opex (Excl. Pensions)",null,null,null,0,0,0,0,0,0,7.5000000000000009,9.0102759999999993,{"$f":"[14]Input!N343","v":9.9},2.5000000000000004,3.1,4,4.3000000000000007,4.4000000000000004,4.5,4.3999999999999986,4.5]
["Business Support and Closely Associated Indirects Opex (Incl. Pensions)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N344","v":0},10.3,12.2,13.799999999999997,15.5,17.2,17.799999999999997,18.5,19.300000000000004]
["RPEs (Opex)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N345","v":0},-9.9418661271751321E-2,8.7456094788042241E-2,0.32304577452540562,0.6869300324406481,1.111999964728283,1.5294550671744078,1.9678600265691273,2.4654488837616038]
["TOTAL TO CONTROLLABLE OPEX",null,null,null,0,0,0,0,0,0,7.5000000000000009,9.0102759999999993,{"$f":"[14]Input!N346","v":9.9},12.700581338728249,15.387456094788041,18.123045774525401,20.48693003244065,22.711999964728278,23.829455067174404,24.867860026569129,26.265448883761604]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[14]Input!N347","v":0},0,0,0,0,0,0,0,0]
["Non Controllable Opex",null,null,null,0,0,0,0,0,0,10.7,10.7,{"$f":"[14]Input!N348","v":8.6999999999999993},9.3999999999999986,9.3999999999999986,12.7,12.7,12.7,12.7,12.7,12.7]
[]
[]
[]
[]
[]
["Total TO capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M352:M358)","v":324.60000000000002}]
["Total TO opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M362+M364","v":18.600000000000001}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Smoothing period",null,null,null,null,30,"Smooth"]
["Accelerated depreciation life",null,null,null,null,20,"AccLife"]
["Pre-vesting asset life",null,null,null,null,22,"PreVestLife"]
["Post-vesting asset lives",null,null,null,null,48,"PostVestLife"]
["Interconnector asset life (yrs)",null,null,null,null,29,"IntLife"]
["Pre-BETTA connections life (yrs)",null,null,null,null,30,"ConLife"]
["Number of Years since vesting started and model start point",null,null,null,null,19,"YearsSinceVesting"]
[]
[null,null,null,null,"90/91","91/92","92/93","93/94","94/95","95/96","96/97","97/98","98/99","99/00","00/01","01/02","02/03","03/04","04/05","05/06","06/07","07/08","08/09","09/10"]
["RPI from Vesting(1990/91) onwards",null,null,null,128.74,134.85,139.11000000000001,141.47999999999999,145.35,150.1,153.69999999999999,158.80000000000001,163.80000000000001,166.35,171.31666666666666,173.875,177.51666666666668,182.47499999999999,{"$f":"CommonInputs!E6","v":188.15},{"$f":"CommonInputs!F6","v":193.10833333333332},{"$f":"CommonInputs!G6","v":200.31666666666669},{"$f":"CommonInputs!H6","v":208.5916666666667},{"$f":"CommonInputs!I6","v":214.78333333333339},{"$f":"CommonInputs!J6","v":215.76666666666662}]
["Net capex from Vesting(1990/91) to 2003/04 (£m, Nominal)",null,null,null,15.721099887209647,14.846355251112794,1.5008038348082593,17.318577963704787,7.4560000000000004,7.883,9.6519999999999992,11.923,9.07,16.8,8.9994972840000003,6.6694229140135439,7.8313896718308413,8.6409926135670236,{"$f":"E507*S400/CommonInputs!$J$6","v":42.263766293463526},{"$f":"F507*T400/CommonInputs!$J$6","v":19.891037736813661},{"$f":"G507*U400/CommonInputs!$J$6","v":24.674999999999997},{"$f":"H507*V400/CommonInputs!$J$6","v":45.012355555555551},{"$f":"I507*W400/CommonInputs!$J$6","v":53.997999999999998},{"$f":"J507*X400/CommonInputs!$J$6","v":40.847999999999985}]
["Disposals from Vesting(1990/91) to 2003/04 (£m, Nominal)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Transmission Investment Renewable Generation",null,null,null,null,null,null,{"$f":"[15]Summary!I15","v":3.56},{"$f":"[15]Summary!J15","v":0.44},{"$f":"[15]Summary!K15","v":1.57},{"$f":"+[9]SHETL!K404","v":3.4964727526952935},{"$f":"+[9]SHETL!L404","v":13.614331235971591}]
["Incentive Payments",null,null,null,null,null,null,{"$f":"[15]Summary!I17","v":0.86},{"$f":"[15]Summary!J17","v":0.69},{"$f":"[15]Summary!K17","v":0.4},{"$f":"+[9]SHETL!K405","v":0.46683151194024347},{"$f":"+[9]SHETL!L405","v":0.27628803767891963}]
["Issuance of Equity",null,null,null,null,null,null,{"$f":"[15]Summary!I19","v":0},{"$f":"[15]Summary!J19","v":0},{"$f":"[15]Summary!K19","v":3.25},{"$f":"+[9]SHETL!K406","v":2.5056466865364087},{"$f":"+[9]SHETL!L406","v":0}]
[]
["Capex assumptions - closing balances (accountancy)"]
[null,"Capital expenditure - Industrial buildings",null,null,null,null,null,null,null,{"$f":"[16]Sheet1!H7","v":0},null,{"$f":"+[9]SHETL!L409","v":0}]
[null,"Capital expenditure - Long life assets",null,null,null,null,null,null,null,{"$f":"[16]Sheet1!H8","v":479.75},null,{"$f":"+[9]SHETL!L410-'[17]1.2.1 Tax'!$O$165","v":595.33744614786974}]
[null,"Capital expenditure - Plant pool",null,null,null,null,null,null,null,{"$f":"[16]Sheet1!H9","v":25.25},null,{"$f":"+[9]SHETL!L411","v":34.588718220966825}]
[]
["Asset lives (accounting)"]
[null,"Industrial Buildings (years) - straight line depreciation",null,null,65]
[null,"Long life assets (years) - straight line depreciation",null,null,45]
[null,"Plant pool (years) - straight line depreciation",null,null,20]
[]
["Capex assumptions - depreciation closing balances (accountancy)"]
[null,"Capital expenditure - Industrial buildings",null,null,null,null,null,null,null,{"$f":"[16]Sheet1!H13","v":0},{"$f":"[16]Sheet1!I13","v":0},{"$f":"+[9]SHETL!L419","v":0}]
[null,"Capital expenditure - Long life assets",null,null,null,null,null,null,null,{"$f":"[16]Sheet1!H14","v":0},{"$f":"[16]Sheet1!I14","v":0},{"$f":"+[9]SHETL!L420","v":185.47199999999998}]
[null,"Capital expenditure - Plant pool",null,null,null,null,null,null,null,{"$f":"[16]Sheet1!H15","v":0},{"$f":"[16]Sheet1!I15","v":0},{"$f":"+[9]SHETL!L421","v":7.7280000000000086}]
[]
["Non Current Assets",null,null,null,{"$f":"SUM(E27:E28)","v":0},{"$f":"SUM(F27:F28)","v":0},0,0,0,348.70000000000005,452.85871999999995,671.51795552416843,1517.9259961439232,0,0,0,0,0,0,0,0]
["Current Assets",null,null,null,{"$f":"SUM(E30:E38)","v":0},{"$f":"SUM(F30:F38)","v":0},0,0,0,15.2,0.2,0.2,0.2,0,0,0,0,0,0,0,0]
["Creditors: amounts falling due within one year",null,null,null,{"$f":"SUM(E40:E44)","v":0},{"$f":"SUM(F40:F44)","v":0},0,0,0,45.1,87.6,87.6,80.623381239254343,0,0,0,0,0,0,0,0]
["Creditors: amounts falling due after more than one year",null,null,null,{"$f":"SUM(E46:E52)","v":0},{"$f":"SUM(F46:F52)","v":0},0,0,0,169,213.2,362.70000000000005,889.39088477927498,0,0,0,0,0,0,0,0]
["Provisions for liabilities and charges",null,null,null,{"$f":"SUM(E54:E57)","v":0},{"$f":"SUM(F54:F57)","v":0},0,0,0,37.6,38.6,43.26959785458638,137.75258169679481,0,0,0,0,0,0,0,0]
["Shareholders funds",null,null,null,{"$f":"SUM(E60:E62)","v":0},{"$f":"SUM(F60:F62)","v":0},0,0,0,112.2,113.65871999999997,178.0985167238706,599.75387239623228,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E423+E424-E425-E426","v":0},{"$f":"F423+F424-F425-F426","v":0},0,0,0,149.80000000000001,152.25871999999998,221.41795552416841,548.11173012539393,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E427+E428","v":0},{"$f":"F427+F428","v":0},0,0,0,149.80000000000001,152.25871999999998,221.36811457845698,737.50645409302706,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["RAV opening balances",null,"£m09/10"]
[null,"04/05 opening balance on pre-vesting asset costs",null,null,null,{"$f":"K438*CommonInputs!J$6/CommonInputs!E$6","v":261.00713969350687},"PreVestRAV",null,"updated price base",null,227.6]
[null,"04/05 opening balance on post-vesting asset costs",null,null,null,{"$f":"K439*CommonInputs!J$6/CommonInputs!E$6","v":204.08097794313045},"PostVestRAV",null,"updated price base",null,177.96]
[null,"04/05 opening balance on pre-vesting cumulative depreciation",null,null,null,{"$f":"K440*CommonInputs!J$6/CommonInputs!E$6","v":166.05991639244698},"PreVestDepn",null,"updated price base",null,144.80537588091568]
[null,"04/05 opening balance on post-vesting cumulative depreciation",null,null,null,{"$f":"K441*CommonInputs!J$6/CommonInputs!E$6","v":31.387596369843408},"PostVestDepn",null,"updated price base",null,27.370197390635123]
[null,"04/05 opening balance on post-vesting disposals ",null,null,null,0,"PostVDisp",null,"update by 5 years"]
[null,"04/05 opening balance on post-vesting disposals depreciation",null,null,null,0,"PostVDispDepn",null,"update by 5 years"]
[null,"Interconnector value (£m, 05/06 Nominal)",null,null,null,25.1,"IntRAV",null,"update by 5 years"]
[null,"Pre-BETTA connections value (£m, 05/06 Nominal)",null,null,null,13.1,"ConRAV",null,"update by 5 years"]
[]
["Pensions inputs (Nominal)"]
[]
[]
["Remaining in RAV as at 31.03.2013"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Allowed Transmission Owner Revenue less K",null,null,null,null,null,null,null,null,{"$f":"J903","v":70.289999999999992},{"$f":"K903","v":74.845476689848027},{"$f":"L903","v":90.767352287215317},{"$f":"M903","v":101.58886428902456}]
[]
[]
[]
[{"$f":"'RAV inputs'!A1","v":"2009-10 prices"}]
[null,null,null,null,{"$f":"'RAV inputs'!C2","v":2005},{"$f":"'RAV inputs'!D2","v":2006},{"$f":"'RAV inputs'!E2","v":2007},{"$f":"'RAV inputs'!F2","v":2008},{"$f":"'RAV inputs'!G2","v":2009},{"$f":"'RAV inputs'!H2","v":2010},{"$f":"'RAV inputs'!I2","v":2011},{"$f":"'RAV inputs'!J2","v":2012},{"$f":"'RAV inputs'!K2","v":2013},{"$f":"'RAV inputs'!L2","v":2014},{"$f":"'RAV inputs'!M2","v":2015}]
[{"$f":"'RAV inputs'!A3","v":"RPI factors"},null,null,null,{"$f":"'RAV inputs'!C3","v":188.15},{"$f":"'RAV inputs'!D3","v":193.10833333333332},{"$f":"'RAV inputs'!E3","v":200.31666666666666},{"$f":"'RAV inputs'!F3","v":208.5916666666667},{"$f":"'RAV inputs'!G3","v":214.78333333333333},{"$f":"'RAV inputs'!H3","v":215.76666666666668}]
[]
[{"$f":"'RAV inputs'!A591","v":"SHTL"}]
[]
[{"$f":"'RAV inputs'!A593","v":"Pre-Vesting Asset balance"}]
[{"$f":"'RAV inputs'!A594","v":"Cost"},null,null,null,{"$f":"'RAV inputs'!C594","v":261.00713969350687}]
[{"$f":"'RAV inputs'!A595","v":"Accumulated depreciation"},null,null,null,{"$f":"'RAV inputs'!C595","v":166.09545239244733}]
[]
[{"$f":"'RAV inputs'!A597","v":"Net capex additions (post-vesting)"}]
[{"$f":"'RAV inputs'!A598","v":"Net capex additions"},null,null,null,{"$f":"'RAV inputs'!C598","v":48.467244081422507},{"$f":"'RAV inputs'!D598","v":22.224949254804265},{"$f":"'RAV inputs'!E598","v":26.578130460104823},{"$f":"'RAV inputs'!F598","v":46.560661181912188},{"$f":"'RAV inputs'!G598","v":54.245216730037995},{"$f":"'RAV inputs'!H598","v":40.847999999999985},{"$f":"'RAV inputs'!I598","v":33.451311107181802},{"$f":"L275-L270","v":52.984873999999998},{"$f":"M275-M270","v":176.68940973954605}]
["CNI costs",null,null,null,{"$f":"'RAV inputs'!C599","v":0},{"$f":"'RAV inputs'!D599","v":0},{"$f":"'RAV inputs'!E599","v":0},{"$f":"'RAV inputs'!F599","v":0},{"$f":"'RAV inputs'!G599","v":0.20091565143167525},{"$f":"'RAV inputs'!H599","v":5.7735040000000001E-2},{"$f":"'RAV inputs'!I599","v":0.89783322898038753}]
[]
[{"$f":"'RAV inputs'!A601","v":"Post-vesting Asset balance"}]
[{"$f":"'RAV inputs'!A602","v":"Cost"},null,null,null,{"$f":"'RAV inputs'!C602","v":204.07811684219493}]
[{"$f":"'RAV inputs'!A603","v":"Accumulated depreciation"},null,null,null,{"$f":"'RAV inputs'!C603","v":31.387596369843379}]
[]
[]
[{"$f":"'RAV inputs'!A606","v":"Capex additions (90/91 - 03/04)"},null,null,null,{"$f":"'RAV inputs'!C606","v":"90/91"},{"$f":"'RAV inputs'!D606","v":"91/92"},{"$f":"'RAV inputs'!E606","v":"92/93"},{"$f":"'RAV inputs'!F606","v":"93/94"},{"$f":"'RAV inputs'!G606","v":"94/95"},{"$f":"'RAV inputs'!H606","v":"95/96"},{"$f":"'RAV inputs'!I606","v":"96/97"},{"$f":"'RAV inputs'!J606","v":"97/98"},{"$f":"'RAV inputs'!K606","v":"98/99"},{"$f":"'RAV inputs'!L606","v":"99/00"},{"$f":"'RAV inputs'!M606","v":"00/01"},{"$f":"'RAV inputs'!N606","v":"01/02"},{"$f":"'RAV inputs'!O606","v":"02/03"},{"$f":"'RAV inputs'!P606","v":"03/04"}]
[{"$f":"'RAV inputs'!A607","v":"Net capex additions"},null,null,null,{"$f":"'RAV inputs'!C607","v":26.348371283182601},{"$f":"'RAV inputs'!D607","v":23.754902370647166},{"$f":"'RAV inputs'!E607","v":2.3278228794272784},{"$f":"'RAV inputs'!F607","v":26.412014692079225},{"$f":"'RAV inputs'!G607","v":11.06815456943011},{"$f":"'RAV inputs'!H607","v":11.331703086831},{"$f":"'RAV inputs'!I607","v":13.549641292561263},{"$f":"'RAV inputs'!J607","v":16.200163518052051},{"$f":"'RAV inputs'!K607","v":11.947519332519331},{"$f":"'RAV inputs'!L607","v":21.790682296363087},{"$f":"'RAV inputs'!M607","v":11.334516182378051},{"$f":"'RAV inputs'!N607","v":8.2762855542601788},{"$f":"'RAV inputs'!O607","v":9.5188405493871038},{"$f":"'RAV inputs'!P607","v":10.217499235076829}]
[{"$f":"'RAV inputs'!A608","v":"Accumulated accelerated depreciation to 04/05"},null,null,null,{"$f":"'RAV inputs'!C608","v":17.126441334068694},{"$f":"'RAV inputs'!D608","v":14.252941422388297},{"$f":"'RAV inputs'!E608","v":1.2803025836850033},{"$f":"'RAV inputs'!F608","v":13.206007346039613},{"$f":"'RAV inputs'!G608","v":4.9806695562435506},{"$f":"'RAV inputs'!H608","v":4.5326812347324008},{"$f":"'RAV inputs'!I608","v":4.7423744523964428},{"$f":"'RAV inputs'!J608","v":4.8600490554156162},{"$f":"'RAV inputs'!K608","v":2.9868798331298327},{"$f":"'RAV inputs'!L608","v":4.3581364592726164},{"$f":"'RAV inputs'!M608","v":1.7001774273567076},{"$f":"'RAV inputs'!N608","v":0.82762855542601788},{"$f":"'RAV inputs'!O608","v":0.47594202746935521},{"$f":"'RAV inputs'!P608","v":0}]
[]
[]
[{"$f":"'RAV inputs'!A611","v":"Capitalised pensions deficit additions"},null,null,null,{"$f":"'RAV inputs'!C611","v":0},{"$f":"'RAV inputs'!D611","v":0},{"$f":"'RAV inputs'!E611","v":0},{"$f":"'RAV inputs'!F611","v":0},{"$f":"'RAV inputs'!G611","v":0},{"$f":"'RAV inputs'!H611","v":0},{"$f":"'RAV inputs'!I611","v":0},{"$f":"'RAV inputs'!J611","v":0},{"$f":"'RAV inputs'!K611","v":0},{"$f":"'RAV inputs'!L611","v":0},{"$f":"'RAV inputs'!M611","v":0},{"$f":"'RAV inputs'!N611","v":0},{"$f":"'RAV inputs'!O611","v":0},{"$f":"'RAV inputs'!P611","v":0}]
[{"$f":"'RAV inputs'!A612","v":"TSS adjustment"},null,null,null,{"$f":"'RAV inputs'!C612","v":0},{"$f":"'RAV inputs'!D612","v":0},{"$f":"'RAV inputs'!E612","v":0},{"$f":"'RAV inputs'!F612","v":0},{"$f":"'RAV inputs'!G612","v":0},{"$f":"'RAV inputs'!H612","v":0},{"$f":"'RAV inputs'!I612","v":0},{"$f":"'RAV inputs'!J612","v":0},{"$f":"'RAV inputs'!K612","v":0},{"$f":"'RAV inputs'!L612","v":0},{"$f":"'RAV inputs'!M612","v":0},{"$f":"'RAV inputs'!N612","v":0},{"$f":"'RAV inputs'!O612","v":0},{"$f":"'RAV inputs'!P612","v":0}]
[]
[]
[{"$f":"'RAV inputs'!A615","v":"Post-vesting Asset balance (for accelerated depreciation calc)"}]
[{"$f":"'RAV inputs'!A616","v":"Cost"},null,null,null,{"$f":"'RAV inputs'!C616","v":204.07811684219493}]
[{"$f":"'RAV inputs'!A617","v":"Accumulated depreciation"},null,null,null,{"$f":"'RAV inputs'!C617","v":75.330231287624187}]
[]
[{"$f":"'RAV inputs'!A619","v":"England-Scotland Interconnector"}]
[{"$f":"'RAV inputs'!A620","v":"Net additions (05/06)"},null,null,null,{"$f":"'RAV inputs'!C620","v":0},{"$f":"'RAV inputs'!D620","v":28.784179289573917},{"$f":"'RAV inputs'!E620","v":0},{"$f":"'RAV inputs'!F620","v":0},{"$f":"'RAV inputs'!G620","v":0},{"$f":"'RAV inputs'!H620","v":0},{"$f":"'RAV inputs'!I620","v":0},{"$f":"'RAV inputs'!J620","v":0},{"$f":"'RAV inputs'!K620","v":0},{"$f":"'RAV inputs'!L620","v":0},{"$f":"'RAV inputs'!M620","v":0},{"$f":"'RAV inputs'!N620","v":0},{"$f":"'RAV inputs'!O620","v":0},{"$f":"'RAV inputs'!P620","v":0}]
[]
[{"$f":"'RAV inputs'!A622","v":"Pre-BETTA connections (PLUGS)"}]
[]
[{"$f":"'RAV inputs'!A624","v":"Connection asset life"},null,null,null,{"$f":"'RAV inputs'!C624","v":30}]
[{"$f":"'RAV inputs'!A625","v":"Net additions (05/06)"},null,null,null,{"$f":"'RAV inputs'!C625","v":0},{"$f":"'RAV inputs'!D625","v":15.022818673044553},{"$f":"'RAV inputs'!E625","v":0},{"$f":"'RAV inputs'!F625","v":0},{"$f":"'RAV inputs'!G625","v":0},{"$f":"'RAV inputs'!H625","v":0},{"$f":"'RAV inputs'!I625","v":0},{"$f":"'RAV inputs'!J625","v":0},{"$f":"'RAV inputs'!K625","v":0},{"$f":"'RAV inputs'!L625","v":0},{"$f":"'RAV inputs'!M625","v":0},{"$f":"'RAV inputs'!N625","v":0},{"$f":"'RAV inputs'!O625","v":0},{"$f":"'RAV inputs'!P625","v":0}]
[]
[{"$f":"'RAV inputs'!A627","v":"TO Incentive - Shadow RAV"}]
[{"$f":"'RAV inputs'!A628","v":"Additions"},null,null,null,{"$f":"'RAV inputs'!C628","v":0},{"$f":"'RAV inputs'!D628","v":0},{"$f":"'RAV inputs'!E628","v":0},{"$f":"'RAV inputs'!F628","v":0},{"$f":"'RAV inputs'!G628","v":0},{"$f":"'RAV inputs'!H628","v":8.6999999999999993},{"$f":"K356","v":36.890060354839697},{"$f":"L356","v":54.350897920000001},{"$f":"IF(UserInterface!$B$123=1,M279,M356)","v":101.8},{"$f":"IF(UserInterface!$B$123=1,N279,N356)","v":0},{"$f":"IF(UserInterface!$B$123=1,O279,O356)","v":0},{"$f":"IF(UserInterface!$B$123=1,P279,P356)","v":0},{"$f":"IF(UserInterface!$B$123=1,Q279,Q356)","v":0},{"$f":"IF(UserInterface!$B$123=1,R279,R356)","v":0},{"$f":"IF(UserInterface!$B$123=1,S279,S356)","v":0},{"$f":"IF(UserInterface!$B$123=1,T279,T356)","v":0},{"$f":"IF(UserInterface!$B$123=1,U279,U356)","v":0}]
["Depreciation allowed on TOI",null,null,null,null,null,null,null,null,{"$f":"'RAV inputs'!H629*$J$498/$E$498","v":0},{"$f":"'RAV inputs'!I629*$J$498/$E$498","v":0.54996225992332037},{"$f":"'RAV inputs'!J629*$J$498/$E$498","v":3.5570244880530737},{"$f":"'RAV inputs'!K629","v":0}]
[{"$f":"'RAV inputs'!A630","v":"TIRG - Shadow RAV"}]
[{"$f":"'RAV inputs'!A631","v":"Project 1 "},{"$f":"'RAV inputs'!B631","v":"Sloy"}]
[{"$f":"'RAV inputs'!A632","v":"Additions"},null,null,null,{"$f":"'RAV inputs'!C632","v":4.7332122345374703},{"$f":"'RAV inputs'!D632","v":-4.1888882751478009},{"$f":"'RAV inputs'!E632","v":0.53856394042765598},{"$f":"'RAV inputs'!F632","v":1.5515960209340411},{"$f":"'RAV inputs'!G632","v":9.7444090944362483},{"$f":"'RAV inputs'!H632","v":5.2},{"$f":"+[9]SHETL!K541","v":0},{"$f":"'RAV inputs'!J632","v":0},{"$f":"'RAV inputs'!K632","v":0},{"$f":"'RAV inputs'!L632","v":0},{"$f":"'RAV inputs'!M632","v":0},{"$f":"'RAV inputs'!N632","v":0},{"$f":"'RAV inputs'!O632","v":0},{"$f":"'RAV inputs'!P632","v":0}]
[{"$f":"'RAV inputs'!A633","v":"Additions assumed"},null,null,null,{"$f":"'RAV inputs'!C633","v":0},{"$f":"'RAV inputs'!D633","v":0},{"$f":"'RAV inputs'!E633","v":0},{"$f":"'RAV inputs'!F633","v":0},{"$f":"'RAV inputs'!G633","v":9.9769864469837852},{"$f":"'RAV inputs'!H633","v":3.4781838958277964},{"$f":"'RAV inputs'!I633","v":0},{"$f":"'RAV inputs'!J633","v":0},{"$f":"'RAV inputs'!K633","v":0},{"$f":"'RAV inputs'!L633","v":0},{"$f":"'RAV inputs'!M633","v":0},{"$f":"'RAV inputs'!N633","v":0},{"$f":"'RAV inputs'!O633","v":0},{"$f":"'RAV inputs'!P633","v":0}]
[{"$f":"'RAV inputs'!A634","v":"Depreciation allowed "},null,null,null,{"$f":"'RAV inputs'!C634","v":0},{"$f":"'RAV inputs'!D634","v":0},{"$f":"'RAV inputs'!E634","v":0},{"$f":"'RAV inputs'!F634","v":0},{"$f":"'RAV inputs'!G634","v":0},{"$f":"'RAV inputs'!H634","v":0.49884932234918933},{"$f":"'RAV inputs'!I634","v":0.64781605102311968},{"$f":"'RAV inputs'!J634","v":0.64781605102311968},{"$f":"'RAV inputs'!K634","v":0.64781605102311968},{"$f":"'RAV inputs'!L634","v":0.64781605102311968},{"$f":"'RAV inputs'!M634","v":0.64781605102311968},{"$f":"'RAV inputs'!N634","v":0},{"$f":"'RAV inputs'!O634","v":0},{"$f":"'RAV inputs'!P634","v":0}]
[]
[{"$f":"'RAV inputs'!A636","v":"Year of commissioning"},null,null,null,{"$f":"'RAV inputs'!C636","v":2010}]
[]
[]
[{"$f":"'RAV inputs'!A639","v":"Project 2"},{"$f":"'RAV inputs'!B639","v":"Beauly Denny"}]
[{"$f":"'RAV inputs'!A640","v":"Additions"},null,null,null,{"$f":"'RAV inputs'!C640","v":0},{"$f":"'RAV inputs'!D640","v":0},{"$f":"'RAV inputs'!E640","v":0},{"$f":"'RAV inputs'!F640","v":0},{"$f":"'RAV inputs'!G640","v":0},{"$f":"'RAV inputs'!H640","v":0},{"$f":"+[9]SHETL!K549","v":29.058157065606945},{"$f":"L278","v":113.1},{"$f":"M278","v":146.30000000000001},110.5,76.5,27.9,0,0,0,0,0]
[{"$f":"'RAV inputs'!A641","v":"Additions assumed"},null,null,null,{"$f":"'RAV inputs'!C641","v":0},{"$f":"'RAV inputs'!D641","v":0},{"$f":"'RAV inputs'!E641","v":0},{"$f":"'RAV inputs'!F641","v":0},{"$f":"'RAV inputs'!G641","v":0},{"$f":"'RAV inputs'!H641","v":0},{"$f":"'RAV inputs'!I641","v":56.891758348835133},{"$f":"'RAV inputs'!J641","v":114.67800513774468},{"$f":"M549","v":146.30000000000001},110.5,76.5,27.9,0,0,0,0,0]
[{"$f":"'RAV inputs'!A642","v":"Depreciation allowed "},null,null,null,{"$f":"'RAV inputs'!C642","v":0},{"$f":"'RAV inputs'!D642","v":0},{"$f":"'RAV inputs'!E642","v":0},{"$f":"'RAV inputs'!F642","v":0},{"$f":"'RAV inputs'!G642","v":0},{"$f":"'RAV inputs'!H642","v":0},{"$f":"'RAV inputs'!I642","v":0},{"$f":"'RAV inputs'!J642","v":2.844587917441757},{"$f":"'RAV inputs'!K642","v":8.5784881743289905},{"$f":"'RAV inputs'!L642","v":13.45230339268314},{"$f":"'RAV inputs'!M642","v":12.781924444149169},{"$f":"'RAV inputs'!N642","v":0},{"$f":"'RAV inputs'!O642","v":0},{"$f":"'RAV inputs'!P642","v":0},{"$f":"'RAV inputs'!Q642","v":0},{"$f":"'RAV inputs'!R642","v":0},{"$f":"'RAV inputs'!S642","v":0}]
[]
[{"$f":"'RAV inputs'!A644","v":"Year of commissioning"},null,null,null,2016]
[]
[]
[{"$f":"'RAV inputs'!A647","v":"Logging up allowed (incl WIP):"},null,null,null,{"$f":"'RAV inputs'!C647","v":0},{"$f":"'RAV inputs'!D647","v":0},{"$f":"'RAV inputs'!E647","v":0},{"$f":"'RAV inputs'!F647","v":0},{"$f":"'RAV inputs'!G647","v":0},{"$f":"'RAV inputs'!H647","v":0},{"$f":"+[9]SHETL!K556","v":0.89783322898038753},{"$f":"'RAV inputs'!J647","v":0},{"$f":"'RAV inputs'!K647","v":0},{"$f":"'RAV inputs'!L647","v":0},{"$f":"'RAV inputs'!M647","v":0},{"$f":"'RAV inputs'!N647","v":0},{"$f":"'RAV inputs'!O647","v":0},{"$f":"'RAV inputs'!P647","v":0}]
[]
[]
[{"$f":"'RAV inputs'!A650","v":"Disposals"},null,null,null,{"$f":"-'RAV inputs'!C650","v":0},{"$f":"-'RAV inputs'!D650","v":0},{"$f":"-'RAV inputs'!E650","v":0},{"$f":"-'RAV inputs'!F650","v":0},{"$f":"-'RAV inputs'!G650","v":0},{"$f":"-'RAV inputs'!H650","v":-1.4},{"$f":"-'RAV inputs'!I650","v":0},{"$f":"-'RAV inputs'!J650","v":0},{"$f":"-'RAV inputs'!K650","v":0},{"$f":"-'RAV inputs'!L650","v":0},{"$f":"-'RAV inputs'!M650","v":0},{"$f":"-'RAV inputs'!N650","v":0},{"$f":"-'RAV inputs'!O650","v":0},{"$f":"-'RAV inputs'!P650","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Logging up allowed (incl WIP):",null,null,null,{"$f":"E556","v":0},{"$f":"F556","v":0},0,0,0,0,{"$f":"K277","v":0},{"$f":"L277","v":0},{"$f":"IF(UserInterface!$B$123=1,M277,M354)","v":0},0,0,0,0,0]
["CNI",null,null,null,{"$f":"E508","v":0},{"$f":"F508","v":0},0,0,0.20091565143167525,5.7735040000000001E-2,0.89783322898038753,{"$f":"L280","v":0}]
[]
["Disposals",null,null,null,{"$f":"E559","v":0},{"$f":"F559","v":0},0,0,0,-1.4,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SHETL",null,"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E601*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F601*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G601*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H601*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I601*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J601*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K601*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L601*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M601*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N601*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O601*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P601*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q601*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R601*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S601*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T601*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U601*12)","v":"2021-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,V601*12)","v":"2022-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,W601*12)","v":"2023-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,X601*12)","v":"2024-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Y601*12)","v":"2025-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Z601*12)","v":"2026-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AA601*12)","v":"2027-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AB601*12)","v":"2028-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AC601*12)","v":"2029-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AD601*12)","v":"2030-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AE601*12)","v":"2031-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AF601*12)","v":"2032-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AG601*12)","v":"2033-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AH601*12)","v":"2034-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AI601*12)","v":"2035-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AJ601*12)","v":"2036-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AK601*12)","v":"2037-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AL601*12)","v":"2038-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AM601*12)","v":"2039-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AN601*12)","v":"2040-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AO601*12)","v":"2041-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AP601*12)","v":"2042-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AQ601*12)","v":"2043-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AR601*12)","v":"2044-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AS601*12)","v":"2045-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AT601*12)","v":"2046-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AU601*12)","v":"2047-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AV601*12)","v":"2048-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AW601*12)","v":"2049-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AX601*12)","v":"2050-03-31"}]
[null,null,null,null,{"$f":"F601-1","v":-5},{"$f":"G601-1","v":-4},{"$f":"H601-1","v":-3},{"$f":"I601-1","v":-2},{"$f":"J601-1","v":-1},0,{"$f":"J601+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["£m 09/10","TOI"]
[]
["TOInc t",null,null,null,null,null,null,null,null,{"$f":"J899","v":0},{"$f":"K899","v":0},{"$f":"L899","v":0},{"$f":"M899","v":3.1261770912894367},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Additions",null,null,{"$f":"E537","v":0},{"$f":"F537","v":0},0,0,0,8.6999999999999993,36.890060354839697,54.350897920000001,101.8,0,0,0,0,0]
[null,"Depreciation"]
[null,"Book value"]
[]
[]
["£m 09/10","TIRG"]
[null,null,null,null,null,null,null,null,null,{"$f":"J891","v":6.4359999999999999},{"$f":"K891","v":3.4964727526952935},{"$f":"L891","v":14.291307622745762},{"$f":"M891","v":31.421005099251776},{"$f":"N891","v":0}]
[{"$f":"TIRG!A51","v":"TIRG t"},null,"all TIRG",null,{"$f":"((TIRG!E51+TIRG!E153)/1000000)*CommonInputs!$J$6/CommonInputs!E$6","v":0},{"$f":"((TIRG!F51+TIRG!F153)/1000000)*CommonInputs!$J$6/CommonInputs!F$6","v":6.0362954920985628},{"$f":"((TIRG!G51+TIRG!G153)/1000000)*CommonInputs!$J$6/CommonInputs!G$6","v":2.2511960861469329},{"$f":"((TIRG!H51+TIRG!H153)/1000000)*CommonInputs!$J$6/CommonInputs!H$6","v":3.4911926249210961},{"$f":"((TIRG!I51+TIRG!I153)/1000000)*CommonInputs!$J$6/CommonInputs!I$6","v":1.6466366414596407},{"$f":"((TIRG!J51+TIRG!J153)/1000000)*CommonInputs!$J$6/CommonInputs!J$6","v":6.4364424675319993},{"$f":"((TIRG!K51+TIRG!K153)/1000000)*CommonInputs!$J$6/CommonInputs!K$6","v":3.527065242985759},{"$f":"((TIRG!L51+TIRG!L153)/1000000)*CommonInputs!$J$6/CommonInputs!L$6","v":13.077419173767424},{"$f":"((TIRG!M51+TIRG!M153)/1000000)*CommonInputs!$J$6/CommonInputs!M$6","v":31.421005099251776},{"$f":"((TIRG!N51+TIRG!N153)/1000000)*CommonInputs!$J$6/CommonInputs!N$6","v":46.838527999999997},{"$f":"((TIRG!O51+TIRG!O153)/1000000)*CommonInputs!$J$6/CommonInputs!O$6","v":61.316669289999993},{"$f":"((TIRG!P51+TIRG!P153)/1000000)*CommonInputs!$J$6/CommonInputs!P$6","v":67.049446733500005},{"$f":"((TIRG!Q51+TIRG!Q153)/1000000)*CommonInputs!$J$6/CommonInputs!Q$6","v":63.831753044737546},{"$f":"((TIRG!R51+TIRG!R153)/1000000)*CommonInputs!$J$6/CommonInputs!R$6","v":61.763699314038135},{"$f":"((TIRG!S51+TIRG!S153)/1000000)*CommonInputs!$J$6/CommonInputs!S$6","v":59.695484142766446},{"$f":"((TIRG!T51+TIRG!T153)/1000000)*CommonInputs!$J$6/CommonInputs!T$6","v":57.627268971494786},{"$f":"((TIRG!U51+TIRG!U153)/1000000)*CommonInputs!$J$6/CommonInputs!U$6","v":55.559053800223104}]
["Total tax dilution for all TIRG projects",null,null,null,null,null,{"$f":"TIRG!BA4","v":0},{"$f":"TIRG!BB4","v":0},{"$f":"TIRG!BC4","v":0},{"$f":"TIRG!BD4","v":0},{"$f":"TIRG!BE4","v":0},{"$f":"TIRG!BF4","v":0},{"$f":"[11]SHETL!$M$614","v":9.6442494195384203},{"$f":"TIRG!BH4","v":11.621719418592301},{"$f":"TIRG!BI4","v":12.144402955740803},{"$f":"TIRG!BJ4","v":11.980936742640237},{"$f":"TIRG!BK4","v":10.821776520027672},{"$f":"TIRG!BL4","v":9.5851983784069379},{"$f":"TIRG!BM4","v":8.4652107616240837},{"$f":"TIRG!BN4","v":7.4418765136524385},{"$f":"TIRG!BO4","v":6.5022246173630851}]
[null,"Additions","all TIRG",null,{"$f":"SUM(E617:E623)","v":4.7332122345374703},{"$f":"SUM(F617:F623)","v":-4.1888882751478009},0.53856394042765598,1.5515960209340411,9.7444090944362483,5.2,29.058157065606945,113.1,146.30000000000001,110.5,76.5,27.9,0,0,0,0,0]
[null,null,"Year of commissioning"]
[null,null,2010,null,{"$f":"E541","v":4.7332122345374703},{"$f":"F541","v":-4.1888882751478009},0.53856394042765598,1.5515960209340411,9.7444090944362483,5.2,0,0,0,0,0,0,0,0,0,0,0]
[null,null,2011]
[null,null,2012]
[null,null,2013]
[null,null,2014]
[null,null,2015]
[null,null,2016,null,{"$f":"E549","v":0},{"$f":"F549","v":0},0,0,0,0,29.058157065606945,113.1,146.30000000000001,110.5,76.5,27.9,0,0,0,0,0]
[]
["£m 09/10","TIRG"]
[]
[null,null,"all TIRG"]
[]
[null,"Depreciation","all TIRG",null,{"$f":"SUM(E631:E637)","v":0},{"$f":"SUM(F631:F637)","v":0},0,0,0,0.49884932234918933,0.64781605102311968,3.4924039684648767,9.2263042253521093,13.45230339268314,12.781924444149169,0,0,0,0,0,0]
[null,null,"Year of commissioning"]
[null,null,2010,null,{"$f":"E543","v":0},{"$f":"F543","v":0},0,0,0,0.49884932234918933,0.64781605102311968,0.64781605102311968,0.64781605102311968]
[null,null,2011]
[null,null,2012]
[null,null,2013]
[null,null,2014]
[null,null,2015]
[null,null,2016,null,{"$f":"E551","v":0},{"$f":"F551","v":0},0,0,0,0,0,2.844587917441757,8.5784881743289905,13.45230339268314,12.781924444149169,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Supplementary inputs"]
[]
["Pensions"]
[]
[]
["Actual deficit funding - regulated entity level","For GDNs, SHTL & SPTL - sum rows 67-70 table 1.1"]
[null,"For NG TOs - sum 67-70 less row 68 (SO) table 1.1"]
["Scheme admin costs - regulated entity only","Row 30 table 1.1"]
["PPF levies - regulated entity only","Row 28 table 1.1"]
[]
[]
[]
["Tax"]
["Adjustment to tax deductibility of pensions (net)"]
[]
["Tax creditor (portion of balance sheet 'other' item)","Row 43 table 1.3.2"]
["Adjustment to taxable profits due to IFRIC 18"]
[]
["Balance sheet"]
["Cost closing balances"]
["Industrial buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"+[9]SHETL!L1020","v":0}]
["Long-life assets",null,null,null,null,null,null,null,null,null,null,{"$f":"+[9]SHETL!L1021","v":830.12923730320165}]
["Plant pool",null,null,null,null,null,null,null,null,null,null,{"$f":"+[9]SHETL!L1022","v":34.588718220966825}]
[]
["Balance sheet"]
["Accumulated depreciation closing balances"]
["Industrial buildings",null,null,null,null,null,null,null,null,null,null,{"$f":"+[9]SHETL!L1026","v":0}]
["Long-life assets",null,null,null,null,null,null,null,null,null,null,{"$f":"+[9]SHETL!L1027","v":185.47199999999998}]
["Plant pool",null,null,null,null,null,null,null,null,null,null,{"$f":"+[9]SHETL!L1028","v":7.7280000000000086}]
[]
[]
[]
[]
[]
[]
[]
["Spend formerly treated as TOI but now included as part of Load related","Subset of cost table 4.18.1a row26"]
[]
["Equity issuance costs - per TPCR4"]
[]
["Equity issuance for roll over"]
["Equity issuance costs for roll over",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M851*CommonInputs!N31","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NGGT_SO incentive revenue"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Allowed System Operator Revenue","SOMR t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L869:L877)","v":0},{"$f":"SUM(M869:M877)","v":0}]
[]
["Repex - RAV adjustments required"]
["GDNs repex over/ under spend (5 year cap)","Table 1.4.1 GDN pack - row 18"]
["Fuel Poor incentive adjustment","Table 1.4.1 GDN pack - row 19"]
[]
[]
[]
[]
[]
["Revenue chargeable forecasts"]
["TOs - electricity","(already in 9/10 prices)"]
["Transmission Base Revenue","PR t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E9","v":57.951000000000001},{"$f":"+[9]SHETL!K1079","v":56.095998822533758},{"$f":"+[9]SHETL!L1079","v":57.229909407429695},{"$f":"L890*(L890/K890)","v":58.386740579203973}]
["Transmission Investment Renewable Generation","TIRG t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E10","v":6.4359999999999999},{"$f":"+[9]SHETL!K1080","v":3.4964727526952935},{"$f":"+[9]SHETL!L1080","v":14.291307622745762},{"$f":"M613","v":31.421005099251776}]
["Pass Through Items","PT t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E11","v":-0.23499999999999999},{"$f":"+[9]SHETL!K1081","v":4.7350053353938986},{"$f":"+[9]SHETL!L1081","v":4.731581577800962},{"$f":"L892*(L892/K892)","v":4.7281602958369264}]
["Incentive payments","IP t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E12","v":0.39800000000000002},{"$f":"+[9]SHETL!K1082","v":0.46683151194024347},{"$f":"+[9]SHETL!L1082","v":0.44455367923890432},{"$f":"L893","v":0.44455367923890432},0,{"$f":"N893","v":0},{"$f":"O893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital expenditure revenue (incl WIP remuneration)","CxIncRA t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E13","v":0},{"$f":"+[9]SHETL!K1083","v":0},{"$f":"+[9]SHETL!L1083","v":0},{"$f":"[19]SHTL!$O$30","v":-1.5614570779813783}]
["Difference in services","DIS t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E14","v":3.25},{"$f":"+[9]SHETL!K1084","v":0},{"$f":"+[9]SHETL!L1084","v":0}]
["New issuance","IE t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E15","v":0},{"$f":"+[9]SHETL!K1085","v":2.5056466865364087},{"$f":"+[9]SHETL!L1085","v":0}]
["Logged Up Costs","LC t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E16","v":0},{"$f":"+[9]SHETL!K1086","v":0},{"$f":"+[9]SHETL!L1086","v":0},{"$f":"-[20]SHETL!$B$24","v":0.44368462218492366}]
["Difference in final sums","TS t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E17","v":0},{"$f":"+[9]SHETL!K1087","v":0},{"$f":"+[9]SHETL!L1087","v":0}]
["Enhanced TO Incentives","TOInc t",null,null,null,null,null,null,null,null,{"$f":"+[9]SHETL!K1088","v":0},{"$f":"+[9]SHETL!L1088","v":0},{"$f":"'TOI incentive estimate'!I7","v":3.1261770912894367}]
["Annual TO incentives revenue allowance","ConTOInc i,t",null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E20","v":0.36},{"$f":"+[9]SHETL!K1089","v":3.0391684144681159},{"$f":"+[9]SHETL!L1089","v":9.4700000000000006}]
["Excluded revenues",null,null,null,null,null,null,null,null,{"$f":"'[18]Electricity TO'!E25","v":2.13},{"$f":"+[9]SHETL!K1090","v":4.5063531662803102},{"$f":"+[9]SHETL!L1090","v":4.5999999999999996},{"$f":"L901","v":4.5999999999999996},{"$f":"M901","v":4.5999999999999996},{"$f":"N901","v":4.5999999999999996},{"$f":"O901","v":4.5999999999999996},4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996,4.5999999999999996]
[]
["Allowed Transmission Owner Revenue",null,null,null,null,null,null,null,null,{"$f":"SUM(J890:J902)","v":70.289999999999992},{"$f":"SUM(K890:K902)","v":74.845476689848027},{"$f":"SUM(L890:L902)","v":90.767352287215317},{"$f":"SUM(M890:M902)","v":101.58886428902456},{"$f":"SUM(N890:N902)","v":4.5999999999999996}]
[]
["GDNs"]
[]
[]
["DN exit capacity costs and incentive revenue","Ext"]
["Any allowance in respect of approved income adjusting events","IAEt"]
[]
["Mains and Services Replacement expenditure adjustment (2008/09 to 2012/13)","MSRAt"]
["Distribution Network shrinkage incentive revenue","Sht"]
["Environmental Emissions incentive revenue","EEt"]
["Discretionary Reward Scheme revenue","DRSt"]
["Innovation Funding incentive for SD revenue","IFISDt"]
["Revenue under loss of meter work revenue driver ","LMt"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L906:L917)","v":0},{"$f":"SUM(M906:M917)","v":0}]
[]
[]
[]
["NGGT_TO"]
[]
["NTS TO Incentive Revenue Adjustment","TOG t"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L923:L926)","v":0},{"$f":"SUM(M923:M926)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Pensions"]
[null,"Operator view"]
["Actual ongoing cost opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C100","v":2.2000000000000002}]
["Actual ongoing cost capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C101","v":0}]
["Admin Costs - scheme administration - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C102","v":0.2}]
["Admin Costs - scheme administration - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C103","v":0}]
["Admin Costs - Investment Management Fees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C104","v":0}]
["PPF levy - Fixed levy - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C105","v":0}]
["PPF levy - Fixed levy - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C106","v":0}]
["PPF levy - Risk-based levy - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C107","v":0}]
["PPF levy - Risk-based levy - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C108","v":0}]
["Actual deficit opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C109","v":0.72}]
["Actual deficit capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C110","v":0}]
["Total actual spend",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C111","v":3.12}]
[null,"Ofgem view"]
["Actual ongoing cost opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C113","v":2.2000000000000002}]
["Actual ongoing cost capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C114","v":0}]
["Admin Costs - scheme administration - opex"]
["Admin Costs - scheme administration - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C116","v":0}]
["Admin Costs - Investment Management Fees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C117","v":0}]
["PPF levy - Fixed levy - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C118","v":0}]
["PPF levy - Fixed levy - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C119","v":0}]
["PPF levy - Risk-based levy - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C120","v":0}]
["PPF levy - Risk-based levy - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C121","v":0}]
["Actual deficit opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C122","v":0}]
["Actual deficit capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C123","v":0}]
["Total actual spend",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C124","v":0}]

{"sheet":"SPTL","index":6,"n_rows":967,"n_cols":59,"rows_kept":967,"cut":false,"hidden":false,"merged":[]}
["SPTL",null,"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,V2*12)","v":"2022-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,W2*12)","v":"2023-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,X2*12)","v":"2024-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Y2*12)","v":"2025-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Z2*12)","v":"2026-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AA2*12)","v":"2027-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AB2*12)","v":"2028-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AC2*12)","v":"2029-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AD2*12)","v":"2030-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AE2*12)","v":"2031-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AF2*12)","v":"2032-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AG2*12)","v":"2033-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AH2*12)","v":"2034-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AI2*12)","v":"2035-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AJ2*12)","v":"2036-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AK2*12)","v":"2037-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AL2*12)","v":"2038-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AM2*12)","v":"2039-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AN2*12)","v":"2040-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AO2*12)","v":"2041-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AP2*12)","v":"2042-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AQ2*12)","v":"2043-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AR2*12)","v":"2044-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AS2*12)","v":"2045-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AT2*12)","v":"2046-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AU2*12)","v":"2047-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AV2*12)","v":"2048-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AW2*12)","v":"2049-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AX2*12)","v":"2050-03-31"}]
[null,null,null,null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["FBPQ"]
[]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18"]
["Profit & Loss Account (All figures £m, nominal)"]
[null,"Turnover",null,null,null,null,null,null,null,196.1,219,232,{"$f":"+[4]SPTL!M7","v":256.89999999999998},{"$f":"+[4]SPTL!N7","v":256.89999999999998},{"$f":"+[4]SPTL!O7","v":256.89999999999998},{"$f":"+[4]SPTL!P7","v":256.89999999999998},{"$f":"+[4]SPTL!Q7","v":256.89999999999998},{"$f":"+[4]SPTL!R7","v":256.89999999999998},{"$f":"+[4]SPTL!S7","v":256.89999999999998},{"$f":"+[4]SPTL!T7","v":256.89999999999998},{"$f":"+[4]SPTL!U7","v":256.89999999999998}]
[null,"Operational costs incurred",null,null,null,null,null,null,null,29.7,41.1,53.7,{"$f":"+[4]SPTL!M8","v":46.284912714351933},{"$f":"+[4]SPTL!N8","v":46.284912714351933},{"$f":"+[4]SPTL!O8","v":46.284912714351933},{"$f":"+[4]SPTL!P8","v":46.284912714351933},{"$f":"+[4]SPTL!Q8","v":46.284912714351933},{"$f":"+[4]SPTL!R8","v":46.284912714351933},{"$f":"+[4]SPTL!S8","v":46.284912714351933},{"$f":"+[4]SPTL!T8","v":46.284912714351933},{"$f":"+[4]SPTL!U8","v":46.284912714351933}]
[null,"Other operating income (-ve)",null,null,null,null,null,null,null,-1.2,-2.8,-1.1000000000000001,{"$f":"+[4]SPTL!M9","v":-0.5392719400992122},{"$f":"+[4]SPTL!N9","v":-0.5392719400992122},{"$f":"+[4]SPTL!O9","v":-0.5392719400992122},{"$f":"+[4]SPTL!P9","v":-0.5392719400992122},{"$f":"+[4]SPTL!Q9","v":-0.5392719400992122},{"$f":"+[4]SPTL!R9","v":-0.5392719400992122},{"$f":"+[4]SPTL!S9","v":-0.5392719400992122},{"$f":"+[4]SPTL!T9","v":-0.5392719400992122},{"$f":"+[4]SPTL!U9","v":-0.5392719400992122}]
[null,"Depreciation/ amortisation",null,null,null,null,null,null,null,20.7,23.1,25.5,{"$f":"+[4]SPTL!M10","v":36.248735230429581},{"$f":"+[4]SPTL!N10","v":36.248735230429581},{"$f":"+[4]SPTL!O10","v":36.248735230429581},{"$f":"+[4]SPTL!P10","v":36.248735230429581},{"$f":"+[4]SPTL!Q10","v":36.248735230429581},{"$f":"+[4]SPTL!R10","v":36.248735230429581},{"$f":"+[4]SPTL!S10","v":36.248735230429581},{"$f":"+[4]SPTL!T10","v":36.248735230429581},{"$f":"+[4]SPTL!U10","v":36.248735230429581}]
[null,"(Profit)/loss on disposal of fixed assets",null,null,null,null,null,null,null,0.1,0.4,0,{"$f":"+[4]SPTL!M11","v":0},{"$f":"+[4]SPTL!N11","v":0},{"$f":"+[4]SPTL!O11","v":0},{"$f":"+[4]SPTL!P11","v":0},{"$f":"+[4]SPTL!Q11","v":0},{"$f":"+[4]SPTL!R11","v":0},{"$f":"+[4]SPTL!S11","v":0},{"$f":"+[4]SPTL!T11","v":0},{"$f":"+[4]SPTL!U11","v":0}]
[null,"Exceptional Items",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M12","v":0},{"$f":"+[4]SPTL!N12","v":0},{"$f":"+[4]SPTL!O12","v":0},{"$f":"+[4]SPTL!P12","v":0},{"$f":"+[4]SPTL!Q12","v":0},{"$f":"+[4]SPTL!R12","v":0},{"$f":"+[4]SPTL!S12","v":0},{"$f":"+[4]SPTL!T12","v":0},{"$f":"+[4]SPTL!U12","v":0}]
[null,"Interest Payable",null,null,null,null,null,null,null,18.7,13.6,35.9,{"$f":"+[4]SPTL!M13","v":29.843585252041397},{"$f":"+[4]SPTL!N13","v":29.843585252041397},{"$f":"+[4]SPTL!O13","v":29.843585252041397},{"$f":"+[4]SPTL!P13","v":29.843585252041397},{"$f":"+[4]SPTL!Q13","v":29.843585252041397},{"$f":"+[4]SPTL!R13","v":29.843585252041397},{"$f":"+[4]SPTL!S13","v":29.843585252041397},{"$f":"+[4]SPTL!T13","v":29.843585252041397},{"$f":"+[4]SPTL!U13","v":29.843585252041397}]
[null,"Other finance costs",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M14","v":0},{"$f":"+[4]SPTL!N14","v":0},{"$f":"+[4]SPTL!O14","v":0},{"$f":"+[4]SPTL!P14","v":0},{"$f":"+[4]SPTL!Q14","v":0},{"$f":"+[4]SPTL!R14","v":0},{"$f":"+[4]SPTL!S14","v":0},{"$f":"+[4]SPTL!T14","v":0},{"$f":"+[4]SPTL!U14","v":0}]
[null,"Interest Receivable (-ve)",null,null,null,null,null,null,null,-0.3,0,0,{"$f":"+[4]SPTL!M15","v":0},{"$f":"+[4]SPTL!N15","v":0},{"$f":"+[4]SPTL!O15","v":0},{"$f":"+[4]SPTL!P15","v":0},{"$f":"+[4]SPTL!Q15","v":0},{"$f":"+[4]SPTL!R15","v":0},{"$f":"+[4]SPTL!S15","v":0},{"$f":"+[4]SPTL!T15","v":0},{"$f":"+[4]SPTL!U15","v":0}]
[null,"Current tax",null,null,null,null,null,null,null,22.1,25.6,15.4,{"$f":"+[4]SPTL!M16","v":36.558770806251715},{"$f":"+[4]SPTL!N16","v":36.558770806251715},{"$f":"+[4]SPTL!O16","v":36.558770806251715},{"$f":"+[4]SPTL!P16","v":36.558770806251715},{"$f":"+[4]SPTL!Q16","v":36.558770806251715},{"$f":"+[4]SPTL!R16","v":36.558770806251715},{"$f":"+[4]SPTL!S16","v":36.558770806251715},{"$f":"+[4]SPTL!T16","v":36.558770806251715},{"$f":"+[4]SPTL!U16","v":36.558770806251715}]
[null,"Deferred tax",null,null,null,null,null,null,null,14.1,6.5,15.2,{"$f":"+[4]SPTL!M17","v":0},{"$f":"+[4]SPTL!N17","v":0},{"$f":"+[4]SPTL!O17","v":0},{"$f":"+[4]SPTL!P17","v":0},{"$f":"+[4]SPTL!Q17","v":0},{"$f":"+[4]SPTL!R17","v":0},{"$f":"+[4]SPTL!S17","v":0},{"$f":"+[4]SPTL!T17","v":0},{"$f":"+[4]SPTL!U17","v":0}]
[null,"Dividends",null,null,null,null,null,null,null,-22,-35,-20.5,{"$f":"+[4]SPTL!M18","v":-54.756482159880363},{"$f":"+[4]SPTL!N18","v":-54.756482159880363},{"$f":"+[4]SPTL!O18","v":-54.756482159880363},{"$f":"+[4]SPTL!P18","v":-54.756482159880363},{"$f":"+[4]SPTL!Q18","v":-54.756482159880363},{"$f":"+[4]SPTL!R18","v":-54.756482159880363},{"$f":"+[4]SPTL!S18","v":-54.756482159880363},{"$f":"+[4]SPTL!T18","v":-54.756482159880363},{"$f":"+[4]SPTL!U18","v":-54.756482159880363}]
[null,"Amortisation of customer contributions",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating profit before Finance costs and tax",null,null,null,null,null,null,null,146.80000000000001,157.19999999999999,153.9,{"$f":"+[4]SPTL!M20","v":175.61532037805381},{"$f":"+[4]SPTL!N20","v":175.61532037805381},{"$f":"+[4]SPTL!O20","v":175.61532037805381},{"$f":"+[4]SPTL!P20","v":175.61532037805381},{"$f":"+[4]SPTL!Q20","v":175.61532037805381},{"$f":"+[4]SPTL!R20","v":175.61532037805381},{"$f":"+[4]SPTL!S20","v":175.61532037805381},{"$f":"+[4]SPTL!T20","v":175.61532037805381},{"$f":"+[4]SPTL!U20","v":175.61532037805381}]
[null,"Other recognised gains and losses",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M21","v":0},{"$f":"+[4]SPTL!N21","v":0},{"$f":"+[4]SPTL!O21","v":0},{"$f":"+[4]SPTL!P21","v":0},{"$f":"+[4]SPTL!Q21","v":0},{"$f":"+[4]SPTL!R21","v":0},{"$f":"+[4]SPTL!S21","v":0},{"$f":"+[4]SPTL!T21","v":0},{"$f":"+[4]SPTL!U21","v":0}]
[null,"Transfer to reserves",null,null,null,null,null,null,null,70.2,76.5,66.900000000000006,{"$f":"+[4]SPTL!M22","v":54.756482159880335},{"$f":"+[4]SPTL!N22","v":54.756482159880335},{"$f":"+[4]SPTL!O22","v":54.756482159880335},{"$f":"+[4]SPTL!P22","v":54.756482159880335},{"$f":"+[4]SPTL!Q22","v":54.756482159880335},{"$f":"+[4]SPTL!R22","v":54.756482159880335},{"$f":"+[4]SPTL!S22","v":54.756482159880335},{"$f":"+[4]SPTL!T22","v":54.756482159880335},{"$f":"+[4]SPTL!U22","v":54.756482159880335}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M23","v":0}]
["Balance sheet (All figures £m, nominal)",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M24","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M25","v":0}]
["Non Current Assets",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M26","v":0}]
[null,"Tangible assets / Property Plant & Equipment",null,null,null,null,null,null,null,987.3,1102.8,1260,{"$f":"+[4]SPTL!M27","v":1790.6344252231506},{"$f":"+[4]SPTL!N27","v":1790.6344252231506},{"$f":"+[4]SPTL!O27","v":1790.6344252231506},{"$f":"+[4]SPTL!P27","v":1790.6344252231506},{"$f":"+[4]SPTL!Q27","v":1790.6344252231506},{"$f":"+[4]SPTL!R27","v":1790.6344252231506},{"$f":"+[4]SPTL!S27","v":1790.6344252231506},{"$f":"+[4]SPTL!T27","v":1790.6344252231506},{"$f":"+[4]SPTL!U27","v":1790.6344252231506}]
[null,"Other non current",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M28","v":1E-4},{"$f":"+[4]SPTL!N28","v":1E-4},{"$f":"+[4]SPTL!O28","v":1E-4},{"$f":"+[4]SPTL!P28","v":1E-4},{"$f":"+[4]SPTL!Q28","v":1E-4},{"$f":"+[4]SPTL!R28","v":1E-4},{"$f":"+[4]SPTL!S28","v":1E-4},{"$f":"+[4]SPTL!T28","v":1E-4},{"$f":"+[4]SPTL!U28","v":1E-4}]
["Current Assets",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M29","v":0}]
[null,"Stock",null,null,null,null,null,null,null,0.9,0,0,0,0,0,0,0,0,0,0,0]
[null,"Trade Debtors",null,null,null,null,null,null,null,1.2,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,"Loans from other group companies",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other debtors",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash at bank",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Investments",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pension surplus ",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Other current assets",null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Current assets: Other",null,null,null,null,null,null,null,6.5,5.5,4.5,3.5,2.5,2.2000000000000002,1.9000000000000001,1.6,1.3,1,0.7,0.7]
["Creditors: amounts falling due within one year",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M39","v":0}]
[null," - Overdrafts",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M40","v":0},{"$f":"+[4]SPTL!N40","v":0},{"$f":"+[4]SPTL!O40","v":0},{"$f":"+[4]SPTL!P40","v":0},{"$f":"+[4]SPTL!Q40","v":0},{"$f":"+[4]SPTL!R40","v":0},{"$f":"+[4]SPTL!S40","v":0},{"$f":"+[4]SPTL!T40","v":0},{"$f":"+[4]SPTL!U40","v":0}]
[null," - External loans ",null,null,null,null,null,null,null,0,0,0,0,{"$f":"+[4]SPTL!N41","v":0},{"$f":"+[4]SPTL!O41","v":0},{"$f":"+[4]SPTL!P41","v":0},{"$f":"+[4]SPTL!Q41","v":0},{"$f":"+[4]SPTL!R41","v":0},{"$f":"+[4]SPTL!S41","v":0},{"$f":"+[4]SPTL!T41","v":0},{"$f":"+[4]SPTL!U41","v":0}]
[null," - Loans due to other Group companies",null,null,null,null,null,null,null,121.5,0,0,{"$f":"+[4]SPTL!M42","v":0},{"$f":"+[4]SPTL!N42","v":0},{"$f":"+[4]SPTL!O42","v":0},{"$f":"+[4]SPTL!P42","v":0},{"$f":"+[4]SPTL!Q42","v":0},{"$f":"+[4]SPTL!R42","v":0},{"$f":"+[4]SPTL!S42","v":0},{"$f":"+[4]SPTL!T42","v":0},{"$f":"+[4]SPTL!U42","v":0}]
[null,"- Trade Creditors",null,null,null,null,null,null,null,26.5,34.200000000000003,24.6,35.299999999999997,44.7,50.2,44.6,39.200000000000003,40.6,41.6,41.3,30.3]
[null,"- Other",null,null,null,null,null,null,null,62.2,69.900000000000006,50.2,50.5,50.8,51,51.3,51.5,51.7,52,52.2,52.5]
["Creditors: amounts falling due after more than one year",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M45","v":0}]
[null," - External loans ",null,null,null,null,null,64.3,null,0,0,97.6,{"$f":"+[4]SPTL!M46","v":0},{"$f":"+[4]SPTL!N46","v":0},{"$f":"+[4]SPTL!O46","v":0},{"$f":"+[4]SPTL!P46","v":0},{"$f":"+[4]SPTL!Q46","v":0},{"$f":"+[4]SPTL!R46","v":0},{"$f":"+[4]SPTL!S46","v":0},{"$f":"+[4]SPTL!T46","v":0},{"$f":"+[4]SPTL!U46","v":0}]
[null," - Loans due to other Group companies",null,null,null,null,null,null,null,285,422,422,422,422,422,422,422,422,422,422,422]
[null," - Other creditors",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M48","v":0},{"$f":"+[4]SPTL!N48","v":0},{"$f":"+[4]SPTL!O48","v":0},{"$f":"+[4]SPTL!P48","v":0},{"$f":"+[4]SPTL!Q48","v":0},{"$f":"+[4]SPTL!R48","v":0},{"$f":"+[4]SPTL!S48","v":0},{"$f":"+[4]SPTL!T48","v":0},{"$f":"+[4]SPTL!U48","v":0}]
[null,"Customer contributions",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M49","v":0},{"$f":"+[4]SPTL!N49","v":0},{"$f":"+[4]SPTL!O49","v":0},{"$f":"+[4]SPTL!P49","v":0},{"$f":"+[4]SPTL!Q49","v":0},{"$f":"+[4]SPTL!R49","v":0},{"$f":"+[4]SPTL!S49","v":0},{"$f":"+[4]SPTL!T49","v":0},{"$f":"+[4]SPTL!U49","v":0}]
[null,"Refundable customer deposits",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M50","v":0},{"$f":"+[4]SPTL!N50","v":0},{"$f":"+[4]SPTL!O50","v":0},{"$f":"+[4]SPTL!P50","v":0},{"$f":"+[4]SPTL!Q50","v":0},{"$f":"+[4]SPTL!R50","v":0},{"$f":"+[4]SPTL!S50","v":0},{"$f":"+[4]SPTL!T50","v":0},{"$f":"+[4]SPTL!U50","v":0}]
[null,"Pension Deficit",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M51","v":0},{"$f":"+[4]SPTL!N51","v":0},{"$f":"+[4]SPTL!O51","v":0},{"$f":"+[4]SPTL!P51","v":0},{"$f":"+[4]SPTL!Q51","v":0},{"$f":"+[4]SPTL!R51","v":0},{"$f":"+[4]SPTL!S51","v":0},{"$f":"+[4]SPTL!T51","v":0},{"$f":"+[4]SPTL!U51","v":0}]
[null,"Derivative financial liabilities",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M52","v":0},{"$f":"+[4]SPTL!N52","v":0},{"$f":"+[4]SPTL!O52","v":0},{"$f":"+[4]SPTL!P52","v":0},{"$f":"+[4]SPTL!Q52","v":0},{"$f":"+[4]SPTL!R52","v":0},{"$f":"+[4]SPTL!S52","v":0},{"$f":"+[4]SPTL!T52","v":0},{"$f":"+[4]SPTL!U52","v":0}]
["Provisions for liabilities and charges",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M53","v":0}]
[null,"Deferred tax provision",null,null,null,null,null,null,null,102.7,109.2,124.4,{"$f":"+[4]SPTL!M54","v":146.97279113066111},{"$f":"+[4]SPTL!N54","v":146.97279113066111},{"$f":"+[4]SPTL!O54","v":146.97279113066111},{"$f":"+[4]SPTL!P54","v":146.97279113066111},{"$f":"+[4]SPTL!Q54","v":146.97279113066111},{"$f":"+[4]SPTL!R54","v":146.97279113066111},{"$f":"+[4]SPTL!S54","v":146.97279113066111},{"$f":"+[4]SPTL!T54","v":146.97279113066111},{"$f":"+[4]SPTL!U54","v":146.97279113066111}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M55","v":0},{"$f":"+[4]SPTL!N55","v":0},{"$f":"+[4]SPTL!O55","v":0},{"$f":"+[4]SPTL!P55","v":0},{"$f":"+[4]SPTL!Q55","v":0},{"$f":"+[4]SPTL!R55","v":0},{"$f":"+[4]SPTL!S55","v":0},{"$f":"+[4]SPTL!T55","v":0},{"$f":"+[4]SPTL!U55","v":0}]
[null,"Restructuring",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M56","v":0},{"$f":"+[4]SPTL!N56","v":0},{"$f":"+[4]SPTL!O56","v":0},{"$f":"+[4]SPTL!P56","v":0},{"$f":"+[4]SPTL!Q56","v":0},{"$f":"+[4]SPTL!R56","v":0},{"$f":"+[4]SPTL!S56","v":0},{"$f":"+[4]SPTL!T56","v":0},{"$f":"+[4]SPTL!U56","v":0}]
[null,"Other provisions",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M57","v":0},{"$f":"+[4]SPTL!N57","v":0},{"$f":"+[4]SPTL!O57","v":0},{"$f":"+[4]SPTL!P57","v":0},{"$f":"+[4]SPTL!Q57","v":0},{"$f":"+[4]SPTL!R57","v":0},{"$f":"+[4]SPTL!S57","v":0},{"$f":"+[4]SPTL!T57","v":0},{"$f":"+[4]SPTL!U57","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M58","v":0},{"$f":"+[4]SPTL!N58","v":0},{"$f":"+[4]SPTL!O58","v":0},{"$f":"+[4]SPTL!P58","v":0},{"$f":"+[4]SPTL!Q58","v":0},{"$f":"+[4]SPTL!R58","v":0},{"$f":"+[4]SPTL!S58","v":0},{"$f":"+[4]SPTL!T58","v":0},{"$f":"+[4]SPTL!U58","v":0}]
["Shareholders funds",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M59","v":0}]
[null,"Called up ordinary share capital (including share premium)",null,null,null,null,null,null,null,200,200,200,{"$f":"+[4]SPTL!M60","v":200},{"$f":"+[4]SPTL!N60","v":200},{"$f":"+[4]SPTL!O60","v":200},{"$f":"+[4]SPTL!P60","v":200},{"$f":"+[4]SPTL!Q60","v":200},{"$f":"+[4]SPTL!R60","v":200},{"$f":"+[4]SPTL!S60","v":200},{"$f":"+[4]SPTL!T60","v":200},{"$f":"+[4]SPTL!U60","v":200}]
[null,"Profit and Loss Account",null,null,null,null,null,null,null,198,274.5,341.4,{"$f":"+[4]SPTL!M61","v":355.44030005943489},{"$f":"+[4]SPTL!N61","v":355.44030005943489},{"$f":"+[4]SPTL!O61","v":355.44030005943489},{"$f":"+[4]SPTL!P61","v":355.44030005943489},{"$f":"+[4]SPTL!Q61","v":355.44030005943489},{"$f":"+[4]SPTL!R61","v":355.44030005943489},{"$f":"+[4]SPTL!S61","v":355.44030005943489},{"$f":"+[4]SPTL!T61","v":355.44030005943489},{"$f":"+[4]SPTL!U61","v":355.44030005943489}]
[null,"Other Reserves",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M62","v":0},{"$f":"+[4]SPTL!N62","v":0},{"$f":"+[4]SPTL!O62","v":0},{"$f":"+[4]SPTL!P62","v":0},{"$f":"+[4]SPTL!Q62","v":0},{"$f":"+[4]SPTL!R62","v":0},{"$f":"+[4]SPTL!S62","v":0},{"$f":"+[4]SPTL!T62","v":0},{"$f":"+[4]SPTL!U62","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M63","v":0},{"$f":"+[4]SPTL!N63","v":0},{"$f":"+[4]SPTL!O63","v":0},{"$f":"+[4]SPTL!P63","v":0},{"$f":"+[4]SPTL!Q63","v":0},{"$f":"+[4]SPTL!R63","v":0},{"$f":"+[4]SPTL!S63","v":0},{"$f":"+[4]SPTL!T63","v":0},{"$f":"+[4]SPTL!U63","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M64","v":0},{"$f":"+[4]SPTL!N64","v":0},{"$f":"+[4]SPTL!O64","v":0},{"$f":"+[4]SPTL!P64","v":0},{"$f":"+[4]SPTL!Q64","v":0},{"$f":"+[4]SPTL!R64","v":0},{"$f":"+[4]SPTL!S64","v":0},{"$f":"+[4]SPTL!T64","v":0},{"$f":"+[4]SPTL!U64","v":0}]
["Cash flow (All figures £m, nominal)",null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M65","v":0}]
[null,"Net cash inflow/(outflow) from operating activities",null,null,null,null,null,null,null,177.9,181.5,169.3,{"$f":"+[4]SPTL!M66","v":256.70986658799717},{"$f":"+[4]SPTL!N66","v":256.70986658799717},{"$f":"+[4]SPTL!O66","v":256.70986658799717},{"$f":"+[4]SPTL!P66","v":256.70986658799717},{"$f":"+[4]SPTL!Q66","v":256.70986658799717},{"$f":"+[4]SPTL!R66","v":256.70986658799717},{"$f":"+[4]SPTL!S66","v":256.70986658799717},{"$f":"+[4]SPTL!T66","v":256.70986658799717},{"$f":"+[4]SPTL!U66","v":256.70986658799717}]
[null,"Interest received",null,null,null,null,null,null,null,0.3,0,0,{"$f":"+[4]SPTL!M67","v":0.3},{"$f":"+[4]SPTL!N67","v":0.3},{"$f":"+[4]SPTL!O67","v":0.3},{"$f":"+[4]SPTL!P67","v":0.3},{"$f":"+[4]SPTL!Q67","v":0.3},{"$f":"+[4]SPTL!R67","v":0.3},{"$f":"+[4]SPTL!S67","v":0.3},{"$f":"+[4]SPTL!T67","v":0.3},{"$f":"+[4]SPTL!U67","v":0.3}]
[null,"Interest paid",null,null,null,null,null,null,null,-20,-13.6,-35.9,{"$f":"+[4]SPTL!M68","v":-29.843585252041397},{"$f":"+[4]SPTL!N68","v":-29.843585252041397},{"$f":"+[4]SPTL!O68","v":-29.843585252041397},{"$f":"+[4]SPTL!P68","v":-29.843585252041397},{"$f":"+[4]SPTL!Q68","v":-29.843585252041397},{"$f":"+[4]SPTL!R68","v":-29.843585252041397},{"$f":"+[4]SPTL!S68","v":-29.843585252041397},{"$f":"+[4]SPTL!T68","v":-29.843585252041397},{"$f":"+[4]SPTL!U68","v":-29.843585252041397}]
[null,"Issue costs of bank and other debt instruments",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M69","v":0},{"$f":"+[4]SPTL!N69","v":0},{"$f":"+[4]SPTL!O69","v":0},{"$f":"+[4]SPTL!P69","v":0},{"$f":"+[4]SPTL!Q69","v":0},{"$f":"+[4]SPTL!R69","v":0},{"$f":"+[4]SPTL!S69","v":0},{"$f":"+[4]SPTL!T69","v":0},{"$f":"+[4]SPTL!U69","v":0}]
[null,"Interest element of finance lease payments",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M70","v":0},{"$f":"+[4]SPTL!N70","v":0},{"$f":"+[4]SPTL!O70","v":0},{"$f":"+[4]SPTL!P70","v":0},{"$f":"+[4]SPTL!Q70","v":0},{"$f":"+[4]SPTL!R70","v":0},{"$f":"+[4]SPTL!S70","v":0},{"$f":"+[4]SPTL!T70","v":0},{"$f":"+[4]SPTL!U70","v":0}]
[null,"Dividends paid",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M71","v":0},{"$f":"+[4]SPTL!N71","v":0},{"$f":"+[4]SPTL!O71","v":0},{"$f":"+[4]SPTL!P71","v":0},{"$f":"+[4]SPTL!Q71","v":0},{"$f":"+[4]SPTL!R71","v":0},{"$f":"+[4]SPTL!S71","v":0},{"$f":"+[4]SPTL!T71","v":0},{"$f":"+[4]SPTL!U71","v":0}]
[null,"Taxation",null,null,null,null,null,null,null,-17.399999999999999,-21.8,-27.7,{"$f":"+[4]SPTL!M72","v":-19.260402508636339},{"$f":"+[4]SPTL!N72","v":-19.260402508636339},{"$f":"+[4]SPTL!O72","v":-19.260402508636339},{"$f":"+[4]SPTL!P72","v":-19.260402508636339},{"$f":"+[4]SPTL!Q72","v":-19.260402508636339},{"$f":"+[4]SPTL!R72","v":-19.260402508636339},{"$f":"+[4]SPTL!S72","v":-19.260402508636339},{"$f":"+[4]SPTL!T72","v":-19.260402508636339},{"$f":"+[4]SPTL!U72","v":-19.260402508636339}]
[null,"Purchase of tangible fixed assets",null,null,null,null,null,null,null,-121.4,-137.4,-182.7,{"$f":"+[4]SPTL!M73","v":-471.13005211506356},{"$f":"+[4]SPTL!N73","v":-471.13005211506356},{"$f":"+[4]SPTL!O73","v":-471.13005211506356},{"$f":"+[4]SPTL!P73","v":-471.13005211506356},{"$f":"+[4]SPTL!Q73","v":-471.13005211506356},{"$f":"+[4]SPTL!R73","v":-471.13005211506356},{"$f":"+[4]SPTL!S73","v":-471.13005211506356},{"$f":"+[4]SPTL!T73","v":-471.13005211506356},{"$f":"+[4]SPTL!U73","v":-471.13005211506356}]
[null,"Purchase of intangible assets",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M74","v":0},{"$f":"+[4]SPTL!N74","v":0},{"$f":"+[4]SPTL!O74","v":0},{"$f":"+[4]SPTL!P74","v":0},{"$f":"+[4]SPTL!Q74","v":0},{"$f":"+[4]SPTL!R74","v":0},{"$f":"+[4]SPTL!S74","v":0},{"$f":"+[4]SPTL!T74","v":0},{"$f":"+[4]SPTL!U74","v":0}]
[null,"Sale of tangible fixed assets",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M75","v":0},{"$f":"+[4]SPTL!N75","v":0},{"$f":"+[4]SPTL!O75","v":0},{"$f":"+[4]SPTL!P75","v":0},{"$f":"+[4]SPTL!Q75","v":0},{"$f":"+[4]SPTL!R75","v":0},{"$f":"+[4]SPTL!S75","v":0},{"$f":"+[4]SPTL!T75","v":0},{"$f":"+[4]SPTL!U75","v":0}]
[null,"Customers contributions received",null,null,null,null,null,null,null,9.4,10.8,0,{"$f":"+[4]SPTL!M76","v":10.004386365269614},{"$f":"+[4]SPTL!N76","v":10.004386365269614},{"$f":"+[4]SPTL!O76","v":10.004386365269614},{"$f":"+[4]SPTL!P76","v":10.004386365269614},{"$f":"+[4]SPTL!Q76","v":10.004386365269614},{"$f":"+[4]SPTL!R76","v":10.004386365269614},{"$f":"+[4]SPTL!S76","v":10.004386365269614},{"$f":"+[4]SPTL!T76","v":10.004386365269614},{"$f":"+[4]SPTL!U76","v":10.004386365269614}]
[null,"Other",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M77","v":0},{"$f":"+[4]SPTL!N77","v":0},{"$f":"+[4]SPTL!O77","v":0},{"$f":"+[4]SPTL!P77","v":0},{"$f":"+[4]SPTL!Q77","v":0},{"$f":"+[4]SPTL!R77","v":0},{"$f":"+[4]SPTL!S77","v":0},{"$f":"+[4]SPTL!T77","v":0},{"$f":"+[4]SPTL!U77","v":0}]
[null,"Equity dividends paid to shareholders",null,null,null,null,null,null,null,-22,-35,-20.5,{"$f":"+[4]SPTL!M78","v":-54.756482159880363},{"$f":"+[4]SPTL!N78","v":-54.756482159880363},{"$f":"+[4]SPTL!O78","v":-54.756482159880363},{"$f":"+[4]SPTL!P78","v":-54.756482159880363},{"$f":"+[4]SPTL!Q78","v":-54.756482159880363},{"$f":"+[4]SPTL!R78","v":-54.756482159880363},{"$f":"+[4]SPTL!S78","v":-54.756482159880363},{"$f":"+[4]SPTL!T78","v":-54.756482159880363},{"$f":"+[4]SPTL!U78","v":-54.756482159880363}]
[null,"Movement in derivative debt (+/-ve)",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M79","v":0},{"$f":"+[4]SPTL!N79","v":0},{"$f":"+[4]SPTL!O79","v":0},{"$f":"+[4]SPTL!P79","v":0},{"$f":"+[4]SPTL!Q79","v":0},{"$f":"+[4]SPTL!R79","v":0},{"$f":"+[4]SPTL!S79","v":0},{"$f":"+[4]SPTL!T79","v":0},{"$f":"+[4]SPTL!U79","v":0}]
[null,"Reduction/(increase) in short-term deposits with banks",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M80","v":0},{"$f":"+[4]SPTL!N80","v":0},{"$f":"+[4]SPTL!O80","v":0},{"$f":"+[4]SPTL!P80","v":0},{"$f":"+[4]SPTL!Q80","v":0},{"$f":"+[4]SPTL!R80","v":0},{"$f":"+[4]SPTL!S80","v":0},{"$f":"+[4]SPTL!T80","v":0},{"$f":"+[4]SPTL!U80","v":0}]
[null,"Issue of ordinary share capital",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M81","v":0},{"$f":"+[4]SPTL!N81","v":0},{"$f":"+[4]SPTL!O81","v":0},{"$f":"+[4]SPTL!P81","v":0},{"$f":"+[4]SPTL!Q81","v":0},{"$f":"+[4]SPTL!R81","v":0},{"$f":"+[4]SPTL!S81","v":0},{"$f":"+[4]SPTL!T81","v":0},{"$f":"+[4]SPTL!U81","v":0}]
[null,"Other shares/reserve movements",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M82","v":0},{"$f":"+[4]SPTL!N82","v":0},{"$f":"+[4]SPTL!O82","v":0},{"$f":"+[4]SPTL!P82","v":0},{"$f":"+[4]SPTL!Q82","v":0},{"$f":"+[4]SPTL!R82","v":0},{"$f":"+[4]SPTL!S82","v":0},{"$f":"+[4]SPTL!T82","v":0},{"$f":"+[4]SPTL!U82","v":0}]
[null,"Capital element of finance lease payments",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M83","v":0},{"$f":"+[4]SPTL!N83","v":0},{"$f":"+[4]SPTL!O83","v":0},{"$f":"+[4]SPTL!P83","v":0},{"$f":"+[4]SPTL!Q83","v":0},{"$f":"+[4]SPTL!R83","v":0},{"$f":"+[4]SPTL!S83","v":0},{"$f":"+[4]SPTL!T83","v":0},{"$f":"+[4]SPTL!U83","v":0}]
[null,"(Decrease)/Increase in amounts due to Group undertakings",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M84","v":-307.97626908235492},{"$f":"+[4]SPTL!N84","v":-307.97626908235492},{"$f":"+[4]SPTL!O84","v":-307.97626908235492},{"$f":"+[4]SPTL!P84","v":-307.97626908235492},{"$f":"+[4]SPTL!Q84","v":-307.97626908235492},{"$f":"+[4]SPTL!R84","v":-307.97626908235492},{"$f":"+[4]SPTL!S84","v":-307.97626908235492},{"$f":"+[4]SPTL!T84","v":-307.97626908235492},{"$f":"+[4]SPTL!U84","v":-307.97626908235492}]
[null,"Increase in borrowings",null,null,null,null,null,null,null,-50,0,0,{"$f":"+[4]SPTL!M85","v":0},{"$f":"+[4]SPTL!N85","v":0},{"$f":"+[4]SPTL!O85","v":0},{"$f":"+[4]SPTL!P85","v":0},{"$f":"+[4]SPTL!Q85","v":0},{"$f":"+[4]SPTL!R85","v":0},{"$f":"+[4]SPTL!S85","v":0},{"$f":"+[4]SPTL!T85","v":0},{"$f":"+[4]SPTL!U85","v":0}]
[null,"Net cash at 1 April",null,null,null,null,null,null,null,-406.5,-422,-422,-517.70000000000005,{"$f":"+[4]SPTL!N86","v":-592.13966630577966},{"$f":"+[4]SPTL!O86","v":-592.13966630577966},{"$f":"+[4]SPTL!P86","v":-592.13966630577966},{"$f":"+[4]SPTL!Q86","v":-592.13966630577966},{"$f":"+[4]SPTL!R86","v":-592.13966630577966},{"$f":"+[4]SPTL!S86","v":-592.13966630577966},{"$f":"+[4]SPTL!T86","v":-592.13966630577966},{"$f":"+[4]SPTL!U86","v":-592.13966630577966}]
[null,"Borrowings net of short-term deposits acquired with subsidiaries",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M87","v":0},{"$f":"+[4]SPTL!N87","v":0},{"$f":"+[4]SPTL!O87","v":0},{"$f":"+[4]SPTL!P87","v":0},{"$f":"+[4]SPTL!Q87","v":0},{"$f":"+[4]SPTL!R87","v":0},{"$f":"+[4]SPTL!S87","v":0},{"$f":"+[4]SPTL!T87","v":0},{"$f":"+[4]SPTL!U87","v":0}]
[null,"Movement in deposits",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M88","v":0},{"$f":"+[4]SPTL!N88","v":0},{"$f":"+[4]SPTL!O88","v":0},{"$f":"+[4]SPTL!P88","v":0},{"$f":"+[4]SPTL!Q88","v":0},{"$f":"+[4]SPTL!R88","v":0},{"$f":"+[4]SPTL!S88","v":0},{"$f":"+[4]SPTL!T88","v":0},{"$f":"+[4]SPTL!U88","v":0}]
[null,"Movement in borrowings",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M89","v":307.97626908235492},{"$f":"+[4]SPTL!N89","v":307.97626908235492},{"$f":"+[4]SPTL!O89","v":307.97626908235492},{"$f":"+[4]SPTL!P89","v":307.97626908235492},{"$f":"+[4]SPTL!Q89","v":307.97626908235492},{"$f":"+[4]SPTL!R89","v":307.97626908235492},{"$f":"+[4]SPTL!S89","v":307.97626908235492},{"$f":"+[4]SPTL!T89","v":307.97626908235492},{"$f":"+[4]SPTL!U89","v":307.97626908235492}]
[null,"Other non-cash changes",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M90","v":0},{"$f":"+[4]SPTL!N90","v":0},{"$f":"+[4]SPTL!O90","v":0},{"$f":"+[4]SPTL!P90","v":0},{"$f":"+[4]SPTL!Q90","v":0},{"$f":"+[4]SPTL!R90","v":0},{"$f":"+[4]SPTL!S90","v":0},{"$f":"+[4]SPTL!T90","v":0},{"$f":"+[4]SPTL!U90","v":0}]
[null,"Exchange adjustments",null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M91","v":0},{"$f":"+[4]SPTL!N91","v":0},{"$f":"+[4]SPTL!O91","v":0},{"$f":"+[4]SPTL!P91","v":0},{"$f":"+[4]SPTL!Q91","v":0},{"$f":"+[4]SPTL!R91","v":0},{"$f":"+[4]SPTL!S91","v":0},{"$f":"+[4]SPTL!T91","v":0},{"$f":"+[4]SPTL!U91","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M92","v":0},{"$f":"+[4]SPTL!N92","v":0},{"$f":"+[4]SPTL!O92","v":0},{"$f":"+[4]SPTL!P92","v":0},{"$f":"+[4]SPTL!Q92","v":0},{"$f":"+[4]SPTL!R92","v":0},{"$f":"+[4]SPTL!S92","v":0},{"$f":"+[4]SPTL!T92","v":0},{"$f":"+[4]SPTL!U92","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M93","v":0},{"$f":"+[4]SPTL!N93","v":0},{"$f":"+[4]SPTL!O93","v":0},{"$f":"+[4]SPTL!P93","v":0},{"$f":"+[4]SPTL!Q93","v":0},{"$f":"+[4]SPTL!R93","v":0},{"$f":"+[4]SPTL!S93","v":0},{"$f":"+[4]SPTL!T93","v":0},{"$f":"+[4]SPTL!U93","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M94","v":0},{"$f":"+[4]SPTL!N94","v":0},{"$f":"+[4]SPTL!O94","v":0},{"$f":"+[4]SPTL!P94","v":0},{"$f":"+[4]SPTL!Q94","v":0},{"$f":"+[4]SPTL!R94","v":0},{"$f":"+[4]SPTL!S94","v":0},{"$f":"+[4]SPTL!T94","v":0},{"$f":"+[4]SPTL!U94","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M95","v":0},{"$f":"+[4]SPTL!N95","v":0},{"$f":"+[4]SPTL!O95","v":0},{"$f":"+[4]SPTL!P95","v":0},{"$f":"+[4]SPTL!Q95","v":0},{"$f":"+[4]SPTL!R95","v":0},{"$f":"+[4]SPTL!S95","v":0},{"$f":"+[4]SPTL!T95","v":0},{"$f":"+[4]SPTL!U95","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"+[4]SPTL!M96","v":0},{"$f":"+[4]SPTL!N96","v":0},{"$f":"+[4]SPTL!O96","v":0},{"$f":"+[4]SPTL!P96","v":0},{"$f":"+[4]SPTL!Q96","v":0},{"$f":"+[4]SPTL!R96","v":0},{"$f":"+[4]SPTL!S96","v":0},{"$f":"+[4]SPTL!T96","v":0},{"$f":"+[4]SPTL!U96","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,-517.70000000000005]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Capital allowances"]
[null,"Plant pool and others"]
[null,"Opening balance b/fwd",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J112","v":24.6},23.5,22.2,{"$f":"+[4]SPTL!M112","v":20.9},{"$f":"+[4]SPTL!N112","v":0},{"$f":"+[4]SPTL!O112","v":0},{"$f":"+[4]SPTL!P112","v":0},{"$f":"+[4]SPTL!Q112","v":0},{"$f":"+[4]SPTL!R112","v":0},{"$f":"+[4]SPTL!S112","v":0},{"$f":"+[4]SPTL!T112","v":0},{"$f":"+[4]SPTL!U112","v":0}]
[null,"Revisions",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J113","v":0},0,0,{"$f":"+[4]SPTL!M113","v":0},{"$f":"+[4]SPTL!N113","v":0},{"$f":"+[4]SPTL!O113","v":0},{"$f":"+[4]SPTL!P113","v":0},{"$f":"+[4]SPTL!Q113","v":0},{"$f":"+[4]SPTL!R113","v":0},{"$f":"+[4]SPTL!S113","v":0},{"$f":"+[4]SPTL!T113","v":0},{"$f":"+[4]SPTL!U113","v":0}]
[null,"Additions in the year",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J114","v":6.4},4.3,10.4,{"$f":"+[4]SPTL!M114","v":9.3000000000000007},{"$f":"+[4]SPTL!N114","v":0},{"$f":"+[4]SPTL!O114","v":0},{"$f":"+[4]SPTL!P114","v":0},{"$f":"+[4]SPTL!Q114","v":0},{"$f":"+[4]SPTL!R114","v":0},{"$f":"+[4]SPTL!S114","v":0},{"$f":"+[4]SPTL!T114","v":0},{"$f":"+[4]SPTL!U114","v":0}]
[null,"Disposals in the year",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J115","v":0},0,0,{"$f":"+[4]SPTL!M115","v":0},{"$f":"+[4]SPTL!N115","v":0},{"$f":"+[4]SPTL!O115","v":0},{"$f":"+[4]SPTL!P115","v":0},{"$f":"+[4]SPTL!Q115","v":0},{"$f":"+[4]SPTL!R115","v":0},{"$f":"+[4]SPTL!S115","v":0},{"$f":"+[4]SPTL!T115","v":0},{"$f":"+[4]SPTL!U115","v":0}]
[null,"WDA",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J116","v":7.5},5.6,6.5,{"$f":"+[4]SPTL!M116","v":5.4},{"$f":"+[4]SPTL!N116","v":0},{"$f":"+[4]SPTL!O116","v":0},{"$f":"+[4]SPTL!P116","v":0},{"$f":"+[4]SPTL!Q116","v":0},{"$f":"+[4]SPTL!R116","v":0},{"$f":"+[4]SPTL!S116","v":0},{"$f":"+[4]SPTL!T116","v":0},{"$f":"+[4]SPTL!U116","v":0}]
[null,"Long life assets"]
[null,"Opening balance b/fwd",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J118","v":517.79999999999995},557.6,611.70000000000005,{"$f":"+[4]SPTL!M118","v":777.9},{"$f":"+[4]SPTL!N118","v":0},{"$f":"+[4]SPTL!O118","v":0},{"$f":"+[4]SPTL!P118","v":0},{"$f":"+[4]SPTL!Q118","v":0},{"$f":"+[4]SPTL!R118","v":0},{"$f":"+[4]SPTL!S118","v":0},{"$f":"+[4]SPTL!T118","v":0},{"$f":"+[4]SPTL!U118","v":0}]
[null,"Revisions",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J119","v":-0.1},0,0,{"$f":"+[4]SPTL!M119","v":0},{"$f":"+[4]SPTL!N119","v":0},{"$f":"+[4]SPTL!O119","v":0},{"$f":"+[4]SPTL!P119","v":0},{"$f":"+[4]SPTL!Q119","v":0},{"$f":"+[4]SPTL!R119","v":0},{"$f":"+[4]SPTL!S119","v":0},{"$f":"+[4]SPTL!T119","v":0},{"$f":"+[4]SPTL!U119","v":0}]
[null,"Additions in the year",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J120","v":102},122.1,164.3,{"$f":"+[4]SPTL!M120","v":439.4},{"$f":"+[4]SPTL!N120","v":0},{"$f":"+[4]SPTL!O120","v":0},{"$f":"+[4]SPTL!P120","v":0},{"$f":"+[4]SPTL!Q120","v":0},{"$f":"+[4]SPTL!R120","v":0},{"$f":"+[4]SPTL!S120","v":0},{"$f":"+[4]SPTL!T120","v":0},{"$f":"+[4]SPTL!U120","v":0}]
[null,"Disposals in the year",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J121","v":0},0,0,{"$f":"+[4]SPTL!M121","v":0},{"$f":"+[4]SPTL!N121","v":0},{"$f":"+[4]SPTL!O121","v":0},{"$f":"+[4]SPTL!P121","v":0},{"$f":"+[4]SPTL!Q121","v":0},{"$f":"+[4]SPTL!R121","v":0},{"$f":"+[4]SPTL!S121","v":0},{"$f":"+[4]SPTL!T121","v":0},{"$f":"+[4]SPTL!U121","v":0}]
[null,"WDA",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J122","v":62},68,77.599999999999994,{"$f":"+[4]SPTL!M122","v":97.4},{"$f":"+[4]SPTL!N122","v":0},{"$f":"+[4]SPTL!O122","v":0},{"$f":"+[4]SPTL!P122","v":0},{"$f":"+[4]SPTL!Q122","v":0},{"$f":"+[4]SPTL!R122","v":0},{"$f":"+[4]SPTL!S122","v":0},{"$f":"+[4]SPTL!T122","v":0},{"$f":"+[4]SPTL!U122","v":0}]
[null,"IBAs"]
[null,"Opening balance b/fwd",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J124","v":6.5},{"$f":"+[9]SPTL!K124","v":7},{"$f":"+[9]SPTL!L124","v":6.9},{"$f":"+[4]SPTL!M124","v":14.8},{"$f":"+[4]SPTL!N124","v":0},{"$f":"+[4]SPTL!O124","v":0},{"$f":"+[4]SPTL!P124","v":0},{"$f":"+[4]SPTL!Q124","v":0},{"$f":"+[4]SPTL!R124","v":0},{"$f":"+[4]SPTL!S124","v":0},{"$f":"+[4]SPTL!T124","v":0},{"$f":"+[4]SPTL!U124","v":0}]
[null,"Revisions",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J125","v":0},{"$f":"+[9]SPTL!K125","v":0},{"$f":"+[9]SPTL!L125","v":0},{"$f":"+[4]SPTL!M125","v":0},{"$f":"+[4]SPTL!N125","v":0},{"$f":"+[4]SPTL!O125","v":0},{"$f":"+[4]SPTL!P125","v":0},{"$f":"+[4]SPTL!Q125","v":0},{"$f":"+[4]SPTL!R125","v":0},{"$f":"+[4]SPTL!S125","v":0},{"$f":"+[4]SPTL!T125","v":0},{"$f":"+[4]SPTL!U125","v":0}]
[null,"Additions in the year",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J126","v":0.8},{"$f":"+[9]SPTL!K126","v":0},{"$f":"+[9]SPTL!L126","v":0},{"$f":"+[4]SPTL!M126","v":9.3000000000000007},{"$f":"+[4]SPTL!N126","v":0},{"$f":"+[4]SPTL!O126","v":0},{"$f":"+[4]SPTL!P126","v":0},{"$f":"+[4]SPTL!Q126","v":0},{"$f":"+[4]SPTL!R126","v":0},{"$f":"+[4]SPTL!S126","v":0},{"$f":"+[4]SPTL!T126","v":0},{"$f":"+[4]SPTL!U126","v":0}]
[null,"Disposals in the year",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J127","v":0},{"$f":"+[9]SPTL!K127","v":0},{"$f":"+[9]SPTL!L127","v":0},{"$f":"+[4]SPTL!M127","v":0},{"$f":"+[4]SPTL!N127","v":0},{"$f":"+[4]SPTL!O127","v":0},{"$f":"+[4]SPTL!P127","v":0},{"$f":"+[4]SPTL!Q127","v":0},{"$f":"+[4]SPTL!R127","v":0},{"$f":"+[4]SPTL!S127","v":0},{"$f":"+[4]SPTL!T127","v":0},{"$f":"+[4]SPTL!U127","v":0}]
[null,"WDA",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J128","v":0.3},{"$f":"+[9]SPTL!K128","v":0.1},{"$f":"+[9]SPTL!L128","v":0},{"$f":"+[4]SPTL!M128","v":0},{"$f":"+[4]SPTL!N128","v":0},{"$f":"+[4]SPTL!O128","v":0},{"$f":"+[4]SPTL!P128","v":0},{"$f":"+[4]SPTL!Q128","v":0},{"$f":"+[4]SPTL!R128","v":0},{"$f":"+[4]SPTL!S128","v":0},{"$f":"+[4]SPTL!T128","v":0},{"$f":"+[4]SPTL!U128","v":0}]
[null,"Deferred revenue expenditure"]
[null,"Opening balance b/fwd",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J130","v":0},{"$f":"+[9]SPTL!K130","v":0},{"$f":"+[9]SPTL!L130","v":0},{"$f":"+[4]SPTL!M130","v":0},{"$f":"+[4]SPTL!N130","v":0},{"$f":"+[4]SPTL!O130","v":0},{"$f":"+[4]SPTL!P130","v":0},{"$f":"+[4]SPTL!Q130","v":0},{"$f":"+[4]SPTL!R130","v":0},{"$f":"+[4]SPTL!S130","v":0},{"$f":"+[4]SPTL!T130","v":0},{"$f":"+[4]SPTL!U130","v":0}]
[null,"Revisions",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J131","v":0},{"$f":"+[9]SPTL!K131","v":0},{"$f":"+[9]SPTL!L131","v":0},{"$f":"+[4]SPTL!M131","v":0},{"$f":"+[4]SPTL!N131","v":0},{"$f":"+[4]SPTL!O131","v":0},{"$f":"+[4]SPTL!P131","v":0},{"$f":"+[4]SPTL!Q131","v":0},{"$f":"+[4]SPTL!R131","v":0},{"$f":"+[4]SPTL!S131","v":0},{"$f":"+[4]SPTL!T131","v":0},{"$f":"+[4]SPTL!U131","v":0}]
[null,"Additions in the year",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J132","v":0},{"$f":"+[9]SPTL!K132","v":0},{"$f":"+[9]SPTL!L132","v":0},{"$f":"+[4]SPTL!M132","v":0},{"$f":"+[4]SPTL!N132","v":0},{"$f":"+[4]SPTL!O132","v":0},{"$f":"+[4]SPTL!P132","v":0},{"$f":"+[4]SPTL!Q132","v":0},{"$f":"+[4]SPTL!R132","v":0},{"$f":"+[4]SPTL!S132","v":0},{"$f":"+[4]SPTL!T132","v":0},{"$f":"+[4]SPTL!U132","v":0}]
[null,"Disposals in the year",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J133","v":0},{"$f":"+[9]SPTL!K133","v":0},{"$f":"+[9]SPTL!L133","v":0},{"$f":"+[4]SPTL!M133","v":0},{"$f":"+[4]SPTL!N133","v":0},{"$f":"+[4]SPTL!O133","v":0},{"$f":"+[4]SPTL!P133","v":0},{"$f":"+[4]SPTL!Q133","v":0},{"$f":"+[4]SPTL!R133","v":0},{"$f":"+[4]SPTL!S133","v":0},{"$f":"+[4]SPTL!T133","v":0},{"$f":"+[4]SPTL!U133","v":0}]
[null,"WDA",null,null,null,null,null,null,null,{"$f":"+[4]SPTL!J134","v":0},{"$f":"+[9]SPTL!K134","v":0},{"$f":"+[9]SPTL!L134","v":0},{"$f":"+[4]SPTL!M134","v":0},{"$f":"+[4]SPTL!N134","v":0},{"$f":"+[4]SPTL!O134","v":0},{"$f":"+[4]SPTL!P134","v":0},{"$f":"+[4]SPTL!Q134","v":0},{"$f":"+[4]SPTL!R134","v":0},{"$f":"+[4]SPTL!S134","v":0},{"$f":"+[4]SPTL!T134","v":0},{"$f":"+[4]SPTL!U134","v":0}]
[]
[]
["RAV opening balances"]
[null,"09/10 opening balance on pre-vesting asset costs",null,null,null,{"$f":"+[4]SPTL!F138","v":1004.883146201218}]
[null,"09/10 opening balance on post-vesting asset costs",null,null,null,{"$f":"+[4]SPTL!F139","v":429.80138113490818}]
[null,"09/10 opening balance on pre-vesting cumulative depreciation",null,null,null,{"$f":"+[4]SPTL!F140","v":703.41820234085276}]
[null,"09/10 opening balance on post-vesting cumulative depreciation",null,null,null,{"$f":"+[4]SPTL!F141","v":65.72865892066946}]
[]
[null,"Interconnector Asset balance"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Excluded services (£m, 09/10 real)",null,null,null,null,null,null,{"$f":"+[4]SPTL!H217","v":1.5},{"$f":"+[4]SPTL!I217","v":2.1},{"$f":"+[4]SPTL!J217","v":2.5},{"$f":"+[9]SPTL!K217","v":2.9},{"$f":"+[9]SPTL!L217","v":4.7},{"$f":"+[4]SPTL!M217","v":4.9503659013578645},{"$f":"+[4]SPTL!N217","v":5.3675577561683783},{"$f":"+[4]SPTL!O217","v":5.8660255516733004},{"$f":"+[4]SPTL!P217","v":6.2070462213261655},{"$f":"+[4]SPTL!Q217","v":6.4985355942571195},{"$f":"+[4]SPTL!R217","v":6.788425334502123},{"$f":"+[4]SPTL!S217","v":7.1967204602727186},{"$f":"+[4]SPTL!T217","v":7.4379958507646684},{"$f":"+[4]SPTL!U217","v":7.6154487016051373},{"$f":"+[4]SPTL!V217","v":7.6154487016051373},{"$f":"+[4]SPTL!W217","v":7.6154487016051373},{"$f":"+[4]SPTL!X217","v":7.6154487016051373},{"$f":"+[4]SPTL!Y217","v":7.6154487016051373},{"$f":"+[4]SPTL!Z217","v":7.6154487016051373},{"$f":"+[4]SPTL!AA217","v":7.6154487016051373},{"$f":"+[4]SPTL!AB217","v":7.6154487016051373},{"$f":"+[4]SPTL!AC217","v":7.6154487016051373},{"$f":"+[4]SPTL!AD217","v":7.6154487016051373},{"$f":"+[4]SPTL!AE217","v":7.6154487016051373},{"$f":"+[4]SPTL!AF217","v":7.6154487016051373},{"$f":"+[4]SPTL!AG217","v":7.6154487016051373},{"$f":"+[4]SPTL!AH217","v":7.6154487016051373},{"$f":"+[4]SPTL!AI217","v":7.6154487016051373},{"$f":"+[4]SPTL!AJ217","v":7.6154487016051373},{"$f":"+[4]SPTL!AK217","v":7.6154487016051373},{"$f":"+[4]SPTL!AL217","v":7.6154487016051373},{"$f":"+[4]SPTL!AM217","v":7.6154487016051373},{"$f":"+[4]SPTL!AN217","v":7.6154487016051373},{"$f":"+[4]SPTL!AO217","v":7.6154487016051373},{"$f":"+[4]SPTL!AP217","v":7.6154487016051373},{"$f":"+[4]SPTL!AQ217","v":7.6154487016051373},{"$f":"+[4]SPTL!AR217","v":7.6154487016051373},{"$f":"+[4]SPTL!AS217","v":7.6154487016051373},{"$f":"+[4]SPTL!AT217","v":7.6154487016051373},{"$f":"+[4]SPTL!AU217","v":7.6154487016051373},{"$f":"+[4]SPTL!AV217","v":7.6154487016051373},{"$f":"+[4]SPTL!AW217","v":7.6154487016051373},{"$f":"+[4]SPTL!AX217","v":7.6154487016051373}]
["De Minimis",null,null,null,null,null,null,{"$f":"+[4]SPTL!H218","v":0.7},{"$f":"+[4]SPTL!I218","v":0.5},{"$f":"+[4]SPTL!J218","v":1},{"$f":"+[9]SPTL!K218","v":2},{"$f":"+[9]SPTL!L218","v":1},{"$f":"+[4]SPTL!M218","v":0.93652737750000004},{"$f":"+[4]SPTL!N218","v":0.93652737750000004},{"$f":"+[4]SPTL!O218","v":0.93652737750000004},{"$f":"+[4]SPTL!P218","v":0.93652737750000004},{"$f":"+[4]SPTL!Q218","v":0.93652737750000004},{"$f":"+[4]SPTL!R218","v":0.93652737750000004},{"$f":"+[4]SPTL!S218","v":0.93652737750000004},{"$f":"+[4]SPTL!T218","v":0.93652737750000004},{"$f":"+[4]SPTL!U218","v":0.93652737750000004},{"$f":"+[4]SPTL!V218","v":0.93652737750000004},{"$f":"+[4]SPTL!W218","v":0.93652737750000004},{"$f":"+[4]SPTL!X218","v":0.93652737750000004},{"$f":"+[4]SPTL!Y218","v":0.93652737750000004},{"$f":"+[4]SPTL!Z218","v":0.93652737750000004},{"$f":"+[4]SPTL!AA218","v":0.93652737750000004},{"$f":"+[4]SPTL!AB218","v":0.93652737750000004},{"$f":"+[4]SPTL!AC218","v":0.93652737750000004},{"$f":"+[4]SPTL!AD218","v":0.93652737750000004},{"$f":"+[4]SPTL!AE218","v":0.93652737750000004},{"$f":"+[4]SPTL!AF218","v":0.93652737750000004},{"$f":"+[4]SPTL!AG218","v":0.93652737750000004},{"$f":"+[4]SPTL!AH218","v":0.93652737750000004},{"$f":"+[4]SPTL!AI218","v":0.93652737750000004},{"$f":"+[4]SPTL!AJ218","v":0.93652737750000004},{"$f":"+[4]SPTL!AK218","v":0.93652737750000004},{"$f":"+[4]SPTL!AL218","v":0.93652737750000004},{"$f":"+[4]SPTL!AM218","v":0.93652737750000004},{"$f":"+[4]SPTL!AN218","v":0.93652737750000004},{"$f":"+[4]SPTL!AO218","v":0.93652737750000004},{"$f":"+[4]SPTL!AP218","v":0.93652737750000004},{"$f":"+[4]SPTL!AQ218","v":0.93652737750000004},{"$f":"+[4]SPTL!AR218","v":0.93652737750000004},{"$f":"+[4]SPTL!AS218","v":0.93652737750000004},{"$f":"+[4]SPTL!AT218","v":0.93652737750000004},{"$f":"+[4]SPTL!AU218","v":0.93652737750000004},{"$f":"+[4]SPTL!AV218","v":0.93652737750000004},{"$f":"+[4]SPTL!AW218","v":0.93652737750000004},{"$f":"+[4]SPTL!AX218","v":0.93652737750000004}]
["Consented",null,null,null,null,null,null,{"$f":"+[4]SPTL!H219","v":4.5},{"$f":"+[4]SPTL!I219","v":0.5},{"$f":"+[4]SPTL!J219","v":0},{"$f":"+[9]SPTL!K219","v":0},{"$f":"+[9]SPTL!L219","v":0},{"$f":"+[4]SPTL!M219","v":0},{"$f":"+[4]SPTL!N219","v":0},{"$f":"+[4]SPTL!O219","v":0},{"$f":"+[4]SPTL!P219","v":0},{"$f":"+[4]SPTL!Q219","v":0},{"$f":"+[4]SPTL!R219","v":0},{"$f":"+[4]SPTL!S219","v":0},{"$f":"+[4]SPTL!T219","v":0},{"$f":"+[4]SPTL!U219","v":0},{"$f":"+[4]SPTL!V219","v":0},{"$f":"+[4]SPTL!W219","v":0},{"$f":"+[4]SPTL!X219","v":0},{"$f":"+[4]SPTL!Y219","v":0},{"$f":"+[4]SPTL!Z219","v":0},{"$f":"+[4]SPTL!AA219","v":0},{"$f":"+[4]SPTL!AB219","v":0},{"$f":"+[4]SPTL!AC219","v":0},{"$f":"+[4]SPTL!AD219","v":0},{"$f":"+[4]SPTL!AE219","v":0},{"$f":"+[4]SPTL!AF219","v":0},{"$f":"+[4]SPTL!AG219","v":0},{"$f":"+[4]SPTL!AH219","v":0},{"$f":"+[4]SPTL!AI219","v":0},{"$f":"+[4]SPTL!AJ219","v":0},{"$f":"+[4]SPTL!AK219","v":0},{"$f":"+[4]SPTL!AL219","v":0},{"$f":"+[4]SPTL!AM219","v":0},{"$f":"+[4]SPTL!AN219","v":0},{"$f":"+[4]SPTL!AO219","v":0},{"$f":"+[4]SPTL!AP219","v":0},{"$f":"+[4]SPTL!AQ219","v":0},{"$f":"+[4]SPTL!AR219","v":0},{"$f":"+[4]SPTL!AS219","v":0},{"$f":"+[4]SPTL!AT219","v":0},{"$f":"+[4]SPTL!AU219","v":0},{"$f":"+[4]SPTL!AV219","v":0},{"$f":"+[4]SPTL!AW219","v":0},{"$f":"+[4]SPTL!AX219","v":0}]
[]
["Inputs as Per TO (2005-2009 in Nominal Prices, 2010-2013 in 2009/10 Prices)"]
[null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021,null,2014,2015,2016,2017,2018,2019,2020,2021,null,null,null,null,null,null,null,null,null,null,2014,2015,2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,"best",null,null,"sources",null,"2012_SPTL_Fasttrack FinModel v1 180112.xlsm",null,null,null,null,null,null,"best less base",null,null,"best and base files froom C&O 20120117 as amended following discussion with SPTL to avoid double counting",null,null,null,null,null,"best less base",null,null,"best and base files froom C&O 20120117 as amended following discussion with SPTL to avoid double counting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sources",null,"2012_SPTL_Fasttrack FinModel v1 180112.xlsm"]
["Total costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs"]
["Load related investment ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load related investment "]
["Generation connection - sole-use",null,null,null,{"$f":"+[4]SPTL!E226","v":0},{"$f":"+[4]SPTL!F226","v":0},{"$f":"+[4]SPTL!G226","v":0},{"$f":"+[4]SPTL!H226","v":0},{"$f":"+[4]SPTL!I226","v":0},{"$f":"+[4]SPTL!J226","v":0},{"$f":"+[9]SPTL!K226","v":21.57667},{"$f":"+[9]SPTL!L226","v":11.001745218412042},{"$f":"+[4]SPTL!M226","v":6.803683802293059},{"$f":"AZ226-IF(UserInterface!$B$138=1,SPTL!Y226,0)","v":11.00276313461052},{"$f":"BA226-IF(UserInterface!$B$138=1,SPTL!Z226,0)","v":12.904604018664411},{"$f":"BB226-IF(UserInterface!$B$138=1,SPTL!AA226,0)","v":12.572863688307786},{"$f":"BC226-IF(UserInterface!$B$138=1,SPTL!AB226,0)","v":11.268864448280095},{"$f":"BD226-IF(UserInterface!$B$138=1,SPTL!AC226,0)","v":13.849112329288049},{"$f":"BE226-IF(UserInterface!$B$138=1,SPTL!AD226,0)","v":5.9346984861966989},{"$f":"BF226-IF(UserInterface!$B$138=1,SPTL!AE226,0)","v":5.2661834058554735},{"$f":"BG226-IF(UserInterface!$B$138=1,SPTL!AF226,0)","v":2.3371370998459877},"Local Enabling (Entry - Sole Use)",null,null,{"$f":"AH226/1.05","v":0},{"$f":"AI226/1.05","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,11.00276313461052,12.904604018664411,12.572863688307786,11.268864448280095,13.849112329288049,5.9346984861966989,5.2661834058554735,2.3371370998459877]
["Demand connection - sole-use",null,null,null,{"$f":"+[4]SPTL!E227","v":0},{"$f":"+[4]SPTL!F227","v":0},{"$f":"+[4]SPTL!G227","v":0},{"$f":"+[4]SPTL!H227","v":0},{"$f":"+[4]SPTL!I227","v":0},{"$f":"+[4]SPTL!J227","v":0},{"$f":"+[9]SPTL!K227","v":3.2007775364238409},{"$f":"+[9]SPTL!L227","v":-2.0592973874055957E-2},{"$f":"+[4]SPTL!M227","v":0},{"$f":"AZ227-IF(UserInterface!$B$138=1,SPTL!Y227,0)","v":0},{"$f":"BA227-IF(UserInterface!$B$138=1,SPTL!Z227,0)","v":1.2775270245991108},{"$f":"BB227-IF(UserInterface!$B$138=1,SPTL!AA227,0)","v":4.813353770922248},{"$f":"BC227-IF(UserInterface!$B$138=1,SPTL!AB227,0)","v":3.2882045387916534},{"$f":"BD227-IF(UserInterface!$B$138=1,SPTL!AC227,0)","v":1.8462296149945026},{"$f":"BE227-IF(UserInterface!$B$138=1,SPTL!AD227,0)","v":1.8373771783737212},{"$f":"BF227-IF(UserInterface!$B$138=1,SPTL!AE227,0)","v":1.850760598098437},{"$f":"BG227-IF(UserInterface!$B$138=1,SPTL!AF227,0)","v":1.5316627099992979},"Local Enabling (Exit - Sole Use)",null,null,{"$f":"AH227/1.05","v":0},0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,1.2775270245991108,4.813353770922248,3.2882045387916534,1.8462296149945026,1.8373771783737212,1.850760598098437,1.5316627099992979]
["Infrastructure - local enabling (entry triggered) ",null,null,null,{"$f":"+[4]SPTL!E228","v":0},{"$f":"+[4]SPTL!F228","v":0},{"$f":"+[4]SPTL!G228","v":0},{"$f":"+[4]SPTL!H228","v":0},{"$f":"+[4]SPTL!I228","v":0},{"$f":"+[4]SPTL!J228","v":0},{"$f":"+[9]SPTL!K228","v":11.86955003090508},{"$f":"+[9]SPTL!L228","v":23.190762449703726},{"$f":"+[4]SPTL!M228","v":35.42867285691964},{"$f":"AZ228-IF(UserInterface!$B$138=1,SPTL!Y228,0)","v":63.892744030079378},{"$f":"BA228-IF(UserInterface!$B$138=1,SPTL!Z228,0)","v":62.40421153485832},{"$f":"BB228-IF(UserInterface!$B$138=1,SPTL!AA228,0)","v":32.716809463771149},{"$f":"BC228-IF(UserInterface!$B$138=1,SPTL!AB228,0)","v":2.9418796108980345},{"$f":"BD228-IF(UserInterface!$B$138=1,SPTL!AC228,0)","v":4.5687612111703304},{"$f":"BE228-IF(UserInterface!$B$138=1,SPTL!AD228,0)","v":5.4516061692453244},{"$f":"BF228-IF(UserInterface!$B$138=1,SPTL!AE228,0)","v":5.9137244522768881},{"$f":"BG228-IF(UserInterface!$B$138=1,SPTL!AF228,0)","v":2.7966359128457774},"Local Enabling (Entry)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,63.892744030079378,62.40421153485832,32.716809463771149,2.9418796108980345,4.5687612111703304,5.4516061692453244,5.9137244522768881,2.7966359128457774]
["Infrastructure - local enabling (exit triggered) ",null,null,null,{"$f":"+[4]SPTL!E229","v":0},{"$f":"+[4]SPTL!F229","v":0},{"$f":"+[4]SPTL!G229","v":0},{"$f":"+[4]SPTL!H229","v":0},{"$f":"+[4]SPTL!I229","v":0},{"$f":"+[4]SPTL!J229","v":0},{"$f":"+[9]SPTL!K229","v":0},{"$f":"+[9]SPTL!L229","v":0},{"$f":"+[4]SPTL!M229","v":6.1618013711250121},{"$f":"AZ229-IF(UserInterface!$B$138=1,SPTL!Y229,0)","v":6.4059089348057618},{"$f":"BA229-IF(UserInterface!$B$138=1,SPTL!Z229,0)","v":10.604739893408748},{"$f":"BB229-IF(UserInterface!$B$138=1,SPTL!AA229,0)","v":9.0537980163385878},{"$f":"BC229-IF(UserInterface!$B$138=1,SPTL!AB229,0)","v":4.19709791710528},{"$f":"BD229-IF(UserInterface!$B$138=1,SPTL!AC229,0)","v":0.126037531607326},{"$f":"BE229-IF(UserInterface!$B$138=1,SPTL!AD229,0)","v":3.0337092331981661},{"$f":"BF229-IF(UserInterface!$B$138=1,SPTL!AE229,0)","v":10.882647168088351},{"$f":"BG229-IF(UserInterface!$B$138=1,SPTL!AF229,0)","v":9.4422501181133196},"Local Enabling (Exit)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,6.4059089348057618,10.604739893408748,9.0537980163385878,4.19709791710528,0.126037531607326,3.0337092331981661,10.882647168088351,9.4422501181133196]
["Infrastructure - wider works - reactive schemes (excl TIRG /TSS)",null,null,null,{"$f":"+[4]SPTL!E230","v":0},{"$f":"+[4]SPTL!F230","v":0},{"$f":"+[4]SPTL!G230","v":0},{"$f":"+[4]SPTL!H230","v":0},{"$f":"+[4]SPTL!I230","v":0},{"$f":"+[4]SPTL!J230","v":0},{"$f":"+[9]SPTL!K230","v":12.250594975717441},{"$f":"+[9]SPTL!L230","v":14.191736951571585},{"$f":"+[4]SPTL!M230","v":0},{"$f":"AZ230-IF(UserInterface!$B$138=1,SPTL!Y230,0)","v":0},{"$f":"BA230-IF(UserInterface!$B$138=1,SPTL!Z230,0)","v":0},{"$f":"BB230-IF(UserInterface!$B$138=1,SPTL!AA230,0)","v":0},{"$f":"BC230-IF(UserInterface!$B$138=1,SPTL!AB230,0)","v":0},{"$f":"BD230-IF(UserInterface!$B$138=1,SPTL!AC230,0)","v":0},{"$f":"BE230-IF(UserInterface!$B$138=1,SPTL!AD230,0)","v":0},{"$f":"BF230-IF(UserInterface!$B$138=1,SPTL!AE230,0)","v":0},{"$f":"BG230-IF(UserInterface!$B$138=1,SPTL!AF230,0)","v":0},"Wider Works (Entry)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)",null,null,null,{"$f":"+[4]SPTL!E231","v":0},{"$f":"+[4]SPTL!F231","v":0},{"$f":"+[4]SPTL!G231","v":0},{"$f":"+[4]SPTL!H231","v":0},{"$f":"+[4]SPTL!I231","v":0},{"$f":"+[4]SPTL!J231","v":0},{"$f":"+[9]SPTL!K231","v":1.5432320264900663},{"$f":"+[9]SPTL!L231","v":12.384977941540731},{"$f":"+[4]SPTL!M231","v":0},{"$f":"AZ231-IF(UserInterface!$B$138=1,SPTL!Y231,0)","v":166.06659702243874},{"$f":"BA231-IF(UserInterface!$B$138=1,SPTL!Z231,0)","v":197.52004077582191},{"$f":"BB231-IF(UserInterface!$B$138=1,SPTL!AA231,0)","v":160.19213806037854},{"$f":"BC231-IF(UserInterface!$B$138=1,SPTL!AB231,0)","v":116.82488607785335},{"$f":"BD231-IF(UserInterface!$B$138=1,SPTL!AC231,0)","v":99.298979427751036},{"$f":"BE231-IF(UserInterface!$B$138=1,SPTL!AD231,0)","v":92.927976277373716},{"$f":"BF231-IF(UserInterface!$B$138=1,SPTL!AE231,0)","v":70.99063915172205},{"$f":"BG231-IF(UserInterface!$B$138=1,SPTL!AF231,0)","v":1.7218871903798545},"Wider Works (Exit)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,166.06659702243874,197.52004077582191,160.19213806037854,116.82488607785335,99.298979427751036,92.927976277373716,70.99063915172205,1.7218871903798545]
["Infrastructure - TSS",null,null,null,{"$f":"+[4]SPTL!E232","v":0},{"$f":"+[4]SPTL!F232","v":0},{"$f":"+[4]SPTL!G232","v":0},{"$f":"+[4]SPTL!H232","v":0},{"$f":"+[4]SPTL!I232","v":0},{"$f":"+[4]SPTL!J232","v":0},{"$f":"+[9]SPTL!K232","v":0.29530983222958057},{"$f":"+[9]SPTL!L232","v":0.43010496574120166},{"$f":"+[4]SPTL!M232","v":0},{"$f":"AZ232-IF(UserInterface!$B$138=1,SPTL!Y232,0)","v":-4.7164725595879951},{"$f":"BA232-IF(UserInterface!$B$138=1,SPTL!Z232,0)","v":-24.147398324965895},{"$f":"BB232-IF(UserInterface!$B$138=1,SPTL!AA232,0)","v":-57.809523809523796},{"$f":"BC232-IF(UserInterface!$B$138=1,SPTL!AB232,0)","v":-94.476190476190467},{"$f":"BD232-IF(UserInterface!$B$138=1,SPTL!AC232,0)","v":-97.333333333333329},{"$f":"BE232-IF(UserInterface!$B$138=1,SPTL!AD232,0)","v":-86.476190476190467},{"$f":"BF232-IF(UserInterface!$B$138=1,SPTL!AE232,0)","v":-65.333333333333329},{"$f":"BG232-IF(UserInterface!$B$138=1,SPTL!AF232,0)","v":0},"Wider Works (General)",null,null,4.8571428571428514,24.57142857142858,57.809523809523796,94.476190476190467,97.333333333333329,86.476190476190467,65.333333333333329,0,null,5.0999999999999943,25.800000000000011,60.699999999999989,99.199999999999989,102.2,90.8,68.599999999999994,0,null,null,null,null,null,null,null,null,null,null,0.14067029755485627,0.42403024646268356,0,0,0,0,0,0]
[null,null,null,null,{"$f":"+[4]SPTL!E233","v":0},{"$f":"+[4]SPTL!F233","v":0},{"$f":"+[4]SPTL!G233","v":0},{"$f":"+[4]SPTL!H233","v":0},{"$f":"+[4]SPTL!I233","v":0},{"$f":"+[4]SPTL!J233","v":0},{"$f":"+[9]SPTL!K233","v":0},{"$f":"+[9]SPTL!L233","v":0},null,{"$f":"AZ233-IF(UserInterface!$B$138=1,SPTL!Y233,0)","v":0},{"$f":"BA233-IF(UserInterface!$B$138=1,SPTL!Z233,0)","v":0},{"$f":"BB233-IF(UserInterface!$B$138=1,SPTL!AA233,0)","v":0},{"$f":"BC233-IF(UserInterface!$B$138=1,SPTL!AB233,0)","v":0},{"$f":"BD233-IF(UserInterface!$B$138=1,SPTL!AC233,0)","v":0},{"$f":"BE233-IF(UserInterface!$B$138=1,SPTL!AD233,0)","v":0},{"$f":"BF233-IF(UserInterface!$B$138=1,SPTL!AE233,0)","v":0},{"$f":"BG233-IF(UserInterface!$B$138=1,SPTL!AF233,0)","v":0},"Infrastructure - TSS",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Total Load Related",null,null,null,{"$f":"+[4]SPTL!E234","v":0},{"$f":"+[4]SPTL!F234","v":0},{"$f":"+[4]SPTL!G234","v":0},{"$f":"+[4]SPTL!H234","v":0},{"$f":"+[4]SPTL!I234","v":0},{"$f":"+[4]SPTL!J234","v":0},{"$f":"+[9]SPTL!K234","v":50.736134401766009},{"$f":"+[9]SPTL!L234","v":61.178734553095232},{"$f":"+[4]SPTL!M234","v":48.394158030337707},{"$f":"AZ234-IF(UserInterface!$B$138=1,SPTL!Y234,0)","v":242.65154056234641},{"$f":"BA234-IF(UserInterface!$B$138=1,SPTL!Z234,0)","v":260.5637249223866},{"$f":"BB234-IF(UserInterface!$B$138=1,SPTL!AA234,0)","v":161.53943919019451},{"$f":"BC234-IF(UserInterface!$B$138=1,SPTL!AB234,0)","v":44.044742116737936},{"$f":"BD234-IF(UserInterface!$B$138=1,SPTL!AC234,0)","v":22.355786781477917},{"$f":"BE234-IF(UserInterface!$B$138=1,SPTL!AD234,0)","v":22.709176868197162},{"$f":"BF234-IF(UserInterface!$B$138=1,SPTL!AE234,0)","v":29.570621442707875},{"$f":"BG234-IF(UserInterface!$B$138=1,SPTL!AF234,0)","v":17.829573031184236},"Total load related",null,null,{"$f":"SUM(Y226:Y233)","v":4.8571428571428514},{"$f":"SUM(Z226:Z233)","v":24.57142857142858},57.809523809523796,94.476190476190467,97.333333333333329,86.476190476190467,65.333333333333329,0,null,{"$f":"SUM(AH226:AH233)","v":5.0999999999999943},{"$f":"SUM(AI226:AI233)","v":25.800000000000011},60.699999999999989,99.199999999999989,102.2,90.8,68.599999999999994,{"$f":"SUM(AO226:AO233)","v":0},null,null,null,null,null,null,null,null,null,null,247.50868341948927,285.13515349381515,219.34896299971831,138.5209325929284,119.68912011481125,109.18536734438763,94.903954776041203,17.829573031184236]
[null,null,null,null,{"$f":"+[4]SPTL!E235","v":0},{"$f":"+[4]SPTL!F235","v":0},{"$f":"+[4]SPTL!G235","v":0},{"$f":"+[4]SPTL!H235","v":0},{"$f":"+[4]SPTL!I235","v":0},{"$f":"+[4]SPTL!J235","v":0},{"$f":"+[9]SPTL!K235","v":0},{"$f":"+[9]SPTL!L235","v":0},{"$f":"+[4]SPTL!M235","v":0},{"$f":"AZ235-IF(UserInterface!$B$138=1,SPTL!Y235,0)","v":0},{"$f":"BA235-IF(UserInterface!$B$138=1,SPTL!Z235,0)","v":0},{"$f":"BB235-IF(UserInterface!$B$138=1,SPTL!AA235,0)","v":0},{"$f":"BC235-IF(UserInterface!$B$138=1,SPTL!AB235,0)","v":0},{"$f":"BD235-IF(UserInterface!$B$138=1,SPTL!AC235,0)","v":0},{"$f":"BE235-IF(UserInterface!$B$138=1,SPTL!AD235,0)","v":0},{"$f":"BF235-IF(UserInterface!$B$138=1,SPTL!AE235,0)","v":0},{"$f":"BG235-IF(UserInterface!$B$138=1,SPTL!AF235,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["NON-LOAD RELATED EXPENDITURE",null,null,null,{"$f":"+[4]SPTL!E236","v":0},{"$f":"+[4]SPTL!F236","v":0},{"$f":"+[4]SPTL!G236","v":0},{"$f":"+[4]SPTL!H236","v":0},{"$f":"+[4]SPTL!I236","v":0},{"$f":"+[4]SPTL!J236","v":0},{"$f":"+[9]SPTL!K236","v":0},{"$f":"+[9]SPTL!L236","v":0},{"$f":"+[4]SPTL!M236","v":0},{"$f":"AZ236-IF(UserInterface!$B$138=1,SPTL!Y236,0)","v":0},{"$f":"BA236-IF(UserInterface!$B$138=1,SPTL!Z236,0)","v":0},{"$f":"BB236-IF(UserInterface!$B$138=1,SPTL!AA236,0)","v":0},{"$f":"BC236-IF(UserInterface!$B$138=1,SPTL!AB236,0)","v":0},{"$f":"BD236-IF(UserInterface!$B$138=1,SPTL!AC236,0)","v":0},{"$f":"BE236-IF(UserInterface!$B$138=1,SPTL!AD236,0)","v":0},{"$f":"BF236-IF(UserInterface!$B$138=1,SPTL!AE236,0)","v":0},{"$f":"BG236-IF(UserInterface!$B$138=1,SPTL!AF236,0)","v":0},"NON-LOAD RELATED EXPENDITURE",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Assets - Replacement and Refurbishment",null,null,null,{"$f":"+[4]SPTL!E237","v":0},{"$f":"+[4]SPTL!F237","v":0},{"$f":"+[4]SPTL!G237","v":0},{"$f":"+[4]SPTL!H237","v":0},{"$f":"+[4]SPTL!I237","v":0},{"$f":"+[4]SPTL!J237","v":0},{"$f":"+[9]SPTL!K237","v":0},{"$f":"+[9]SPTL!L237","v":0},{"$f":"+[4]SPTL!M237","v":0},{"$f":"AZ237-IF(UserInterface!$B$138=1,SPTL!Y237,0)","v":0},{"$f":"BA237-IF(UserInterface!$B$138=1,SPTL!Z237,0)","v":0},{"$f":"BB237-IF(UserInterface!$B$138=1,SPTL!AA237,0)","v":0},{"$f":"BC237-IF(UserInterface!$B$138=1,SPTL!AB237,0)","v":0},{"$f":"BD237-IF(UserInterface!$B$138=1,SPTL!AC237,0)","v":0},{"$f":"BE237-IF(UserInterface!$B$138=1,SPTL!AD237,0)","v":0},{"$f":"BF237-IF(UserInterface!$B$138=1,SPTL!AE237,0)","v":0},{"$f":"BG237-IF(UserInterface!$B$138=1,SPTL!AF237,0)","v":0},"Assets - replacement and refurbishment",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Transformers ",null,null,null,{"$f":"+[4]SPTL!E238","v":0},{"$f":"+[4]SPTL!F238","v":0},{"$f":"+[4]SPTL!G238","v":0},{"$f":"+[4]SPTL!H238","v":0},{"$f":"+[4]SPTL!I238","v":0},{"$f":"+[4]SPTL!J238","v":0},{"$f":"+[9]SPTL!K238","v":13.95577110375276},{"$f":"+[9]SPTL!L238","v":12.627987678563022},{"$f":"+[4]SPTL!M238","v":11.74799815139238},{"$f":"AZ238-IF(UserInterface!$B$138=1,SPTL!Y238,0)","v":5.2579080425606231},{"$f":"BA238-IF(UserInterface!$B$138=1,SPTL!Z238,0)","v":5.7317601619903291},{"$f":"BB238-IF(UserInterface!$B$138=1,SPTL!AA238,0)","v":5.2473512923042742},{"$f":"BC238-IF(UserInterface!$B$138=1,SPTL!AB238,0)","v":8.6434349518521074},{"$f":"BD238-IF(UserInterface!$B$138=1,SPTL!AC238,0)","v":7.1242309343114814},{"$f":"BE238-IF(UserInterface!$B$138=1,SPTL!AD238,0)","v":2.3856288950994622},{"$f":"BF238-IF(UserInterface!$B$138=1,SPTL!AE238,0)","v":7.5432878128115721},{"$f":"BG238-IF(UserInterface!$B$138=1,SPTL!AF238,0)","v":9.9227181119425047},"Transformers ",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,5.2579080425606231,5.7317601619903291,5.2473512923042742,8.6434349518521074,7.1242309343114814,2.3856288950994622,7.5432878128115721,9.9227181119425047]
["Reactors",null,null,null,{"$f":"+[4]SPTL!E239","v":0},{"$f":"+[4]SPTL!F239","v":0},{"$f":"+[4]SPTL!G239","v":0},{"$f":"+[4]SPTL!H239","v":0},{"$f":"+[4]SPTL!I239","v":0},{"$f":"+[4]SPTL!J239","v":0},{"$f":"+[9]SPTL!K239","v":0},{"$f":"+[9]SPTL!L239","v":0},{"$f":"+[4]SPTL!M239","v":0},{"$f":"AZ239-IF(UserInterface!$B$138=1,SPTL!Y239,0)","v":0},{"$f":"BA239-IF(UserInterface!$B$138=1,SPTL!Z239,0)","v":0},{"$f":"BB239-IF(UserInterface!$B$138=1,SPTL!AA239,0)","v":0},{"$f":"BC239-IF(UserInterface!$B$138=1,SPTL!AB239,0)","v":0},{"$f":"BD239-IF(UserInterface!$B$138=1,SPTL!AC239,0)","v":0},{"$f":"BE239-IF(UserInterface!$B$138=1,SPTL!AD239,0)","v":0},{"$f":"BF239-IF(UserInterface!$B$138=1,SPTL!AE239,0)","v":0},{"$f":"BG239-IF(UserInterface!$B$138=1,SPTL!AF239,0)","v":0},"Reactors",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Switchgear",null,null,null,{"$f":"+[4]SPTL!E240","v":0},{"$f":"+[4]SPTL!F240","v":0},{"$f":"+[4]SPTL!G240","v":0},{"$f":"+[4]SPTL!H240","v":0},{"$f":"+[4]SPTL!I240","v":0},{"$f":"+[4]SPTL!J240","v":0},{"$f":"+[9]SPTL!K240","v":10.44063148785872},{"$f":"+[9]SPTL!L240","v":20.4801131732786},{"$f":"+[4]SPTL!M240","v":12.994421241144391},{"$f":"AZ240-IF(UserInterface!$B$138=1,SPTL!Y240,0)","v":13.81041538614588},{"$f":"BA240-IF(UserInterface!$B$138=1,SPTL!Z240,0)","v":15.616182908860194},{"$f":"BB240-IF(UserInterface!$B$138=1,SPTL!AA240,0)","v":15.304559702506136},{"$f":"BC240-IF(UserInterface!$B$138=1,SPTL!AB240,0)","v":12.900182054483381},{"$f":"BD240-IF(UserInterface!$B$138=1,SPTL!AC240,0)","v":12.438659329846496},{"$f":"BE240-IF(UserInterface!$B$138=1,SPTL!AD240,0)","v":17.853586280328145},{"$f":"BF240-IF(UserInterface!$B$138=1,SPTL!AE240,0)","v":16.742556453962418},{"$f":"BG240-IF(UserInterface!$B$138=1,SPTL!AF240,0)","v":8.0866623212209952},"Switchgear",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,13.81041538614588,15.616182908860194,15.304559702506136,12.900182054483381,12.438659329846496,17.853586280328145,16.742556453962418,8.0866623212209952]
["Metering",null,null,null,{"$f":"+[4]SPTL!E241","v":0},{"$f":"+[4]SPTL!F241","v":0},{"$f":"+[4]SPTL!G241","v":0},{"$f":"+[4]SPTL!H241","v":0},{"$f":"+[4]SPTL!I241","v":0},{"$f":"+[4]SPTL!J241","v":0},{"$f":"+[9]SPTL!K241","v":9.5451758675496681},{"$f":"+[9]SPTL!L241","v":21.835070611020022},{"$f":"+[4]SPTL!M241","v":0},{"$f":"AZ241-IF(UserInterface!$B$138=1,SPTL!Y241,0)","v":4.3283168478417303E-2},{"$f":"BA241-IF(UserInterface!$B$138=1,SPTL!Z241,0)","v":0.17124298414839145},{"$f":"BB241-IF(UserInterface!$B$138=1,SPTL!AA241,0)","v":0.16502927214590565},{"$f":"BC241-IF(UserInterface!$B$138=1,SPTL!AB241,0)","v":0.16579182548529348},{"$f":"BD241-IF(UserInterface!$B$138=1,SPTL!AC241,0)","v":0.12217695981581264},{"$f":"BE241-IF(UserInterface!$B$138=1,SPTL!AD241,0)","v":0},{"$f":"BF241-IF(UserInterface!$B$138=1,SPTL!AE241,0)","v":0},{"$f":"BG241-IF(UserInterface!$B$138=1,SPTL!AF241,0)","v":0},"Metering",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,4.3283168478417303E-2,0.17124298414839145,0.16502927214590565,0.16579182548529348,0.12217695981581264,0,0,0]
["Protection & control",null,null,null,{"$f":"+[4]SPTL!E242","v":0},{"$f":"+[4]SPTL!F242","v":0},{"$f":"+[4]SPTL!G242","v":0},{"$f":"+[4]SPTL!H242","v":0},{"$f":"+[4]SPTL!I242","v":0},{"$f":"+[4]SPTL!J242","v":0},{"$f":"+[9]SPTL!K242","v":13.527095540838854},{"$f":"+[9]SPTL!L242","v":13.087936533328898},{"$f":"+[4]SPTL!M242","v":4.3613335000261904},{"$f":"AZ242-IF(UserInterface!$B$138=1,SPTL!Y242,0)","v":11.756384858245614},{"$f":"BA242-IF(UserInterface!$B$138=1,SPTL!Z242,0)","v":11.552833176649575},{"$f":"BB242-IF(UserInterface!$B$138=1,SPTL!AA242,0)","v":10.59790480842315},{"$f":"BC242-IF(UserInterface!$B$138=1,SPTL!AB242,0)","v":10.421466910223691},{"$f":"BD242-IF(UserInterface!$B$138=1,SPTL!AC242,0)","v":11.2274856603185},{"$f":"BE242-IF(UserInterface!$B$138=1,SPTL!AD242,0)","v":6.4711816266638458},{"$f":"BF242-IF(UserInterface!$B$138=1,SPTL!AE242,0)","v":7.0395924756752626},{"$f":"BG242-IF(UserInterface!$B$138=1,SPTL!AF242,0)","v":7.4641152362997669},"Protection & control",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,11.756384858245614,11.552833176649575,10.59790480842315,10.421466910223691,11.2274856603185,6.4711816266638458,7.0395924756752626,7.4641152362997669]
["Substation Other",null,null,null,{"$f":"+[4]SPTL!E243","v":0},{"$f":"+[4]SPTL!F243","v":0},{"$f":"+[4]SPTL!G243","v":0},{"$f":"+[4]SPTL!H243","v":0},{"$f":"+[4]SPTL!I243","v":0},{"$f":"+[4]SPTL!J243","v":0},{"$f":"+[9]SPTL!K243","v":0},{"$f":"+[9]SPTL!L243","v":0},{"$f":"+[4]SPTL!M243","v":5.7340889267593917},{"$f":"AZ243-IF(UserInterface!$B$138=1,SPTL!Y243,0)","v":6.2378537720330636},{"$f":"BA243-IF(UserInterface!$B$138=1,SPTL!Z243,0)","v":6.988177309148849},{"$f":"BB243-IF(UserInterface!$B$138=1,SPTL!AA243,0)","v":6.1398721114959756},{"$f":"BC243-IF(UserInterface!$B$138=1,SPTL!AB243,0)","v":6.1682427146087138},{"$f":"BD243-IF(UserInterface!$B$138=1,SPTL!AC243,0)","v":5.7892459467941189},{"$f":"BE243-IF(UserInterface!$B$138=1,SPTL!AD243,0)","v":4.9508796687431067},{"$f":"BF243-IF(UserInterface!$B$138=1,SPTL!AE243,0)","v":4.9869417802100626},{"$f":"BG243-IF(UserInterface!$B$138=1,SPTL!AF243,0)","v":5.2025018568963581},"Sub-station other",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,6.2378537720330636,6.988177309148849,6.1398721114959756,6.1682427146087138,5.7892459467941189,4.9508796687431067,4.9869417802100626,5.2025018568963581]
["Overhead Lines",null,null,null,{"$f":"+[4]SPTL!E244","v":0},{"$f":"+[4]SPTL!F244","v":0},{"$f":"+[4]SPTL!G244","v":0},{"$f":"+[4]SPTL!H244","v":0},{"$f":"+[4]SPTL!I244","v":0},{"$f":"+[4]SPTL!J244","v":0},{"$f":"+[9]SPTL!K244","v":1.4289185430463576},{"$f":"+[9]SPTL!L244","v":3.470204068475597},{"$f":"+[4]SPTL!M244","v":26.725567622663174},{"$f":"AZ244-IF(UserInterface!$B$138=1,SPTL!Y244,0)","v":20.771924997872482},{"$f":"BA244-IF(UserInterface!$B$138=1,SPTL!Z244,0)","v":19.912435671443262},{"$f":"BB244-IF(UserInterface!$B$138=1,SPTL!AA244,0)","v":20.966053722140675},{"$f":"BC244-IF(UserInterface!$B$138=1,SPTL!AB244,0)","v":28.101310483006145},{"$f":"BD244-IF(UserInterface!$B$138=1,SPTL!AC244,0)","v":36.336199446504494},{"$f":"BE244-IF(UserInterface!$B$138=1,SPTL!AD244,0)","v":38.876175500872833},{"$f":"BF244-IF(UserInterface!$B$138=1,SPTL!AE244,0)","v":40.332503499026814},{"$f":"BG244-IF(UserInterface!$B$138=1,SPTL!AF244,0)","v":31.411932949392796},"Overhead Lines",null,null,2.2810810486632926E-5,9.9798726831696032E-3,0.14239233596086365,3.1474953865184063,13.446807975576162,18.138936058407378,11.516961738498484,10.936699498522774,null,2.3951351010964572E-5,1.0478866317328084E-2,0.14951195275890683,3.304870155844327,14.119148374354971,19.045882861327748,12.092809825423409,11.483534473448913,null,null,null,null,null,null,null,null,null,null,20.771947808682967,19.92241554412643,21.108446058101539,31.248805869524553,49.783007422080658,57.015111559280214,51.849465237525301,42.34863244791557]
["Underground Cables",null,null,null,{"$f":"+[4]SPTL!E245","v":0},{"$f":"+[4]SPTL!F245","v":0},{"$f":"+[4]SPTL!G245","v":0},{"$f":"+[4]SPTL!H245","v":0},{"$f":"+[4]SPTL!I245","v":0},{"$f":"+[4]SPTL!J245","v":0},{"$f":"+[9]SPTL!K245","v":6.8016522649006612},{"$f":"+[9]SPTL!L245","v":3.5694418612388743},{"$f":"+[4]SPTL!M245","v":5.4260687917553714},{"$f":"AZ245-IF(UserInterface!$B$138=1,SPTL!Y245,0)","v":1.5636044612828253},{"$f":"BA245-IF(UserInterface!$B$138=1,SPTL!Z245,0)","v":0.45990972885567988},{"$f":"BB245-IF(UserInterface!$B$138=1,SPTL!AA245,0)","v":1.4231024234715262},{"$f":"BC245-IF(UserInterface!$B$138=1,SPTL!AB245,0)","v":1.7340811773494842},{"$f":"BD245-IF(UserInterface!$B$138=1,SPTL!AC245,0)","v":2.3910121537406255},{"$f":"BE245-IF(UserInterface!$B$138=1,SPTL!AD245,0)","v":2.3795475540079591},{"$f":"BF245-IF(UserInterface!$B$138=1,SPTL!AE245,0)","v":2.3968801322314439},{"$f":"BG245-IF(UserInterface!$B$138=1,SPTL!AF245,0)","v":2.6448311198102914},"Underground Cables",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1.5636044612828253,0.45990972885567988,1.4231024234715262,1.7340811773494842,2.3910121537406255,2.3795475540079591,2.3968801322314439,2.6448311198102914]
["Reactive Compensation",null,null,null,{"$f":"+[4]SPTL!E246","v":0},{"$f":"+[4]SPTL!F246","v":0},{"$f":"+[4]SPTL!G246","v":0},{"$f":"+[4]SPTL!H246","v":0},{"$f":"+[4]SPTL!I246","v":0},{"$f":"+[4]SPTL!J246","v":0},{"$f":"+[9]SPTL!K246","v":0},{"$f":"+[9]SPTL!L246","v":0},{"$f":"+[4]SPTL!M246","v":0},{"$f":"AZ246-IF(UserInterface!$B$138=1,SPTL!Y246,0)","v":0},{"$f":"BA246-IF(UserInterface!$B$138=1,SPTL!Z246,0)","v":0},{"$f":"BB246-IF(UserInterface!$B$138=1,SPTL!AA246,0)","v":0},{"$f":"BC246-IF(UserInterface!$B$138=1,SPTL!AB246,0)","v":0},{"$f":"BD246-IF(UserInterface!$B$138=1,SPTL!AC246,0)","v":0},{"$f":"BE246-IF(UserInterface!$B$138=1,SPTL!AD246,0)","v":0},{"$f":"BF246-IF(UserInterface!$B$138=1,SPTL!AE246,0)","v":0},{"$f":"BG246-IF(UserInterface!$B$138=1,SPTL!AF246,0)","v":0},"Reactive Compensation",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["HVDC",null,null,null,{"$f":"+[4]SPTL!E247","v":0},{"$f":"+[4]SPTL!F247","v":0},{"$f":"+[4]SPTL!G247","v":0},{"$f":"+[4]SPTL!H247","v":0},{"$f":"+[4]SPTL!I247","v":0},{"$f":"+[4]SPTL!J247","v":0},{"$f":"+[9]SPTL!K247","v":0.87640337306843263},{"$f":"+[9]SPTL!L247","v":3.7068229324599882},{"$f":"+[4]SPTL!M247","v":0},{"$f":"AZ247-IF(UserInterface!$B$138=1,SPTL!Y247,0)","v":0},{"$f":"BA247-IF(UserInterface!$B$138=1,SPTL!Z247,0)","v":0},{"$f":"BB247-IF(UserInterface!$B$138=1,SPTL!AA247,0)","v":0},{"$f":"BC247-IF(UserInterface!$B$138=1,SPTL!AB247,0)","v":0},{"$f":"BD247-IF(UserInterface!$B$138=1,SPTL!AC247,0)","v":0},{"$f":"BE247-IF(UserInterface!$B$138=1,SPTL!AD247,0)","v":0},{"$f":"BF247-IF(UserInterface!$B$138=1,SPTL!AE247,0)","v":0},{"$f":"BG247-IF(UserInterface!$B$138=1,SPTL!AF247,0)","v":0},"HVDC",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Cable Tunnels",null,null,null,{"$f":"+[4]SPTL!E248","v":0},{"$f":"+[4]SPTL!F248","v":0},{"$f":"+[4]SPTL!G248","v":0},{"$f":"+[4]SPTL!H248","v":0},{"$f":"+[4]SPTL!I248","v":0},{"$f":"+[4]SPTL!J248","v":0},{"$f":"+[9]SPTL!K248","v":0},{"$f":"+[9]SPTL!L248","v":0},{"$f":"+[4]SPTL!M248","v":0},{"$f":"AZ248-IF(UserInterface!$B$138=1,SPTL!Y248,0)","v":0},{"$f":"BA248-IF(UserInterface!$B$138=1,SPTL!Z248,0)","v":0},{"$f":"BB248-IF(UserInterface!$B$138=1,SPTL!AA248,0)","v":0},{"$f":"BC248-IF(UserInterface!$B$138=1,SPTL!AB248,0)","v":0},{"$f":"BD248-IF(UserInterface!$B$138=1,SPTL!AC248,0)","v":0},{"$f":"BE248-IF(UserInterface!$B$138=1,SPTL!AD248,0)","v":0},{"$f":"BF248-IF(UserInterface!$B$138=1,SPTL!AE248,0)","v":0},{"$f":"BG248-IF(UserInterface!$B$138=1,SPTL!AF248,0)","v":0},"Cable Tunnels",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Other NLRE",null,null,null,{"$f":"+[4]SPTL!E249","v":0},{"$f":"+[4]SPTL!F249","v":0},{"$f":"+[4]SPTL!G249","v":0},{"$f":"+[4]SPTL!H249","v":0},{"$f":"+[4]SPTL!I249","v":0},{"$f":"+[4]SPTL!J249","v":0},{"$f":"+[9]SPTL!K249","v":0},{"$f":"+[9]SPTL!L249","v":0},{"$f":"+[4]SPTL!M249","v":0},{"$f":"AZ249-IF(UserInterface!$B$138=1,SPTL!Y249,0)","v":0},{"$f":"BA249-IF(UserInterface!$B$138=1,SPTL!Z249,0)","v":0},{"$f":"BB249-IF(UserInterface!$B$138=1,SPTL!AA249,0)","v":0},{"$f":"BC249-IF(UserInterface!$B$138=1,SPTL!AB249,0)","v":0},{"$f":"BD249-IF(UserInterface!$B$138=1,SPTL!AC249,0)","v":0},{"$f":"BE249-IF(UserInterface!$B$138=1,SPTL!AD249,0)","v":0},{"$f":"BF249-IF(UserInterface!$B$138=1,SPTL!AE249,0)","v":0},{"$f":"BG249-IF(UserInterface!$B$138=1,SPTL!AF249,0)","v":0},"Other NLRE",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["NOMS (Not requiring asset replacement)",null,null,null,{"$f":"+[4]SPTL!E250","v":0},{"$f":"+[4]SPTL!F250","v":0},{"$f":"+[4]SPTL!G250","v":0},{"$f":"+[4]SPTL!H250","v":0},{"$f":"+[4]SPTL!I250","v":0},{"$f":"+[4]SPTL!J250","v":0},{"$f":"+[9]SPTL!K250","v":0},{"$f":"+[9]SPTL!L250","v":0},{"$f":"+[4]SPTL!M250","v":0},{"$f":"AZ250-IF(UserInterface!$B$138=1,SPTL!Y250,0)","v":0},{"$f":"BA250-IF(UserInterface!$B$138=1,SPTL!Z250,0)","v":0},{"$f":"BB250-IF(UserInterface!$B$138=1,SPTL!AA250,0)","v":0},{"$f":"BC250-IF(UserInterface!$B$138=1,SPTL!AB250,0)","v":0},{"$f":"BD250-IF(UserInterface!$B$138=1,SPTL!AC250,0)","v":0},{"$f":"BE250-IF(UserInterface!$B$138=1,SPTL!AD250,0)","v":0},{"$f":"BF250-IF(UserInterface!$B$138=1,SPTL!AE250,0)","v":0},{"$f":"BG250-IF(UserInterface!$B$138=1,SPTL!AF250,0)","v":0},"NOMS (Not requiring asset replacement)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Weather Related Resilience",null,null,null,{"$f":"+[4]SPTL!E251","v":0},{"$f":"+[4]SPTL!F251","v":0},{"$f":"+[4]SPTL!G251","v":0},{"$f":"+[4]SPTL!H251","v":0},{"$f":"+[4]SPTL!I251","v":0},{"$f":"+[4]SPTL!J251","v":0},{"$f":"+[9]SPTL!K251","v":0},{"$f":"+[9]SPTL!L251","v":0},{"$f":"+[4]SPTL!M251","v":0},{"$f":"AZ251-IF(UserInterface!$B$138=1,SPTL!Y251,0)","v":6.7629950747527048E-2},{"$f":"BA251-IF(UserInterface!$B$138=1,SPTL!Z251,0)","v":0.27181426055300228},{"$f":"BB251-IF(UserInterface!$B$138=1,SPTL!AA251,0)","v":1.0635302185822069},{"$f":"BC251-IF(UserInterface!$B$138=1,SPTL!AB251,0)","v":4.1110618711174798},{"$f":"BD251-IF(UserInterface!$B$138=1,SPTL!AC251,0)","v":6.2069454722355033},{"$f":"BE251-IF(UserInterface!$B$138=1,SPTL!AD251,0)","v":7.1066806469183268},{"$f":"BF251-IF(UserInterface!$B$138=1,SPTL!AE251,0)","v":7.1780887481473981},{"$f":"BG251-IF(UserInterface!$B$138=1,SPTL!AF251,0)","v":3.5768829168807135},"Weather Related Resilience",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,6.7629950747527048E-2,0.27181426055300228,1.0635302185822069,4.1110618711174798,6.2069454722355033,7.1066806469183268,7.1780887481473981,3.5768829168807135]
["Security Resilience (Excl. BT21CN)",null,null,null,{"$f":"+[4]SPTL!E252","v":0},{"$f":"+[4]SPTL!F252","v":0},{"$f":"+[4]SPTL!G252","v":0},{"$f":"+[4]SPTL!H252","v":0},{"$f":"+[4]SPTL!I252","v":0},{"$f":"+[4]SPTL!J252","v":0},{"$f":"+[9]SPTL!K252","v":0},{"$f":"+[9]SPTL!L252","v":0},{"$f":"+[4]SPTL!M252","v":0.81443344052690592},{"$f":"AZ252-IF(UserInterface!$B$138=1,SPTL!Y252,0)","v":1.6231188179406488},{"$f":"BA252-IF(UserInterface!$B$138=1,SPTL!Z252,0)","v":1.6308855633180137},{"$f":"BB252-IF(UserInterface!$B$138=1,SPTL!AA252,0)","v":1.6502927214590564},{"$f":"BC252-IF(UserInterface!$B$138=1,SPTL!AB252,0)","v":1.6579182548529348},{"$f":"BD252-IF(UserInterface!$B$138=1,SPTL!AC252,0)","v":1.6290261308775023},{"$f":"BE252-IF(UserInterface!$B$138=1,SPTL!AD252,0)","v":1.351012631157148},{"$f":"BF252-IF(UserInterface!$B$138=1,SPTL!AE252,0)","v":0.54434135238189318},{"$f":"BG252-IF(UserInterface!$B$138=1,SPTL!AF252,0)","v":0.60065204313697962},"Security Resilience (Excl. BT21CN)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1.6231188179406488,1.6308855633180137,1.6502927214590564,1.6579182548529348,1.6290261308775023,1.351012631157148,0.54434135238189318,0.60065204313697962]
["BT21CN",null,null,null,{"$f":"+[4]SPTL!E253","v":0},{"$f":"+[4]SPTL!F253","v":0},{"$f":"+[4]SPTL!G253","v":0},{"$f":"+[4]SPTL!H253","v":0},{"$f":"+[4]SPTL!I253","v":0},{"$f":"+[4]SPTL!J253","v":0},{"$f":"+[9]SPTL!K253","v":0},{"$f":"+[9]SPTL!L253","v":0},{"$f":"+[4]SPTL!M253","v":5.0296141368266944},{"$f":"AZ253-IF(UserInterface!$B$138=1,SPTL!Y253,0)","v":4.1936757603960171},{"$f":"BA253-IF(UserInterface!$B$138=1,SPTL!Z253,0)","v":4.2182617257742434},{"$f":"BB253-IF(UserInterface!$B$138=1,SPTL!AA253,0)","v":4.9858093603147191},{"$f":"BC253-IF(UserInterface!$B$138=1,SPTL!AB253,0)","v":3.3845710373549802},{"$f":"BD253-IF(UserInterface!$B$138=1,SPTL!AC253,0)","v":0.67910026830955872},{"$f":"BE253-IF(UserInterface!$B$138=1,SPTL!AD253,0)","v":0},{"$f":"BF253-IF(UserInterface!$B$138=1,SPTL!AE253,0)","v":0},{"$f":"BG253-IF(UserInterface!$B$138=1,SPTL!AF253,0)","v":0},"BT21CN",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,4.1936757603960171,4.2182617257742434,4.9858093603147191,3.3845710373549802,0.67910026830955872,0,0,0]
["Cyber Resilience",null,null,null,{"$f":"+[4]SPTL!E254","v":0},{"$f":"+[4]SPTL!F254","v":0},{"$f":"+[4]SPTL!G254","v":0},{"$f":"+[4]SPTL!H254","v":0},{"$f":"+[4]SPTL!I254","v":0},{"$f":"+[4]SPTL!J254","v":0},{"$f":"+[9]SPTL!K254","v":0},{"$f":"+[9]SPTL!L254","v":0},{"$f":"+[4]SPTL!M254","v":0},{"$f":"AZ254-IF(UserInterface!$B$138=1,SPTL!Y254,0)","v":0},{"$f":"BA254-IF(UserInterface!$B$138=1,SPTL!Z254,0)","v":0},{"$f":"BB254-IF(UserInterface!$B$138=1,SPTL!AA254,0)","v":0},{"$f":"BC254-IF(UserInterface!$B$138=1,SPTL!AB254,0)","v":0},{"$f":"BD254-IF(UserInterface!$B$138=1,SPTL!AC254,0)","v":0},{"$f":"BE254-IF(UserInterface!$B$138=1,SPTL!AD254,0)","v":0},{"$f":"BF254-IF(UserInterface!$B$138=1,SPTL!AE254,0)","v":0},{"$f":"BG254-IF(UserInterface!$B$138=1,SPTL!AF254,0)","v":0},"Cyber Resilience",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Proximity Resilience",null,null,null,{"$f":"+[4]SPTL!E255","v":0},{"$f":"+[4]SPTL!F255","v":0},{"$f":"+[4]SPTL!G255","v":0},{"$f":"+[4]SPTL!H255","v":0},{"$f":"+[4]SPTL!I255","v":0},{"$f":"+[4]SPTL!J255","v":0},{"$f":"+[9]SPTL!K255","v":0},{"$f":"+[9]SPTL!L255","v":0},{"$f":"+[4]SPTL!M255","v":0},{"$f":"AZ255-IF(UserInterface!$B$138=1,SPTL!Y255,0)","v":0},{"$f":"BA255-IF(UserInterface!$B$138=1,SPTL!Z255,0)","v":0},{"$f":"BB255-IF(UserInterface!$B$138=1,SPTL!AA255,0)","v":0},{"$f":"BC255-IF(UserInterface!$B$138=1,SPTL!AB255,0)","v":0},{"$f":"BD255-IF(UserInterface!$B$138=1,SPTL!AC255,0)","v":0},{"$f":"BE255-IF(UserInterface!$B$138=1,SPTL!AD255,0)","v":0},{"$f":"BF255-IF(UserInterface!$B$138=1,SPTL!AE255,0)","v":0},{"$f":"BG255-IF(UserInterface!$B$138=1,SPTL!AF255,0)","v":0},"Proximity Resilience",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Cable Tunnels (Not requiring asset replacement)   ",null,null,null,{"$f":"+[4]SPTL!E256","v":0},{"$f":"+[4]SPTL!F256","v":0},{"$f":"+[4]SPTL!G256","v":0},{"$f":"+[4]SPTL!H256","v":0},{"$f":"+[4]SPTL!I256","v":0},{"$f":"+[4]SPTL!J256","v":0},{"$f":"+[9]SPTL!K256","v":0},{"$f":"+[9]SPTL!L256","v":0},{"$f":"+[4]SPTL!M256","v":0},{"$f":"AZ256-IF(UserInterface!$B$138=1,SPTL!Y256,0)","v":0},{"$f":"BA256-IF(UserInterface!$B$138=1,SPTL!Z256,0)","v":0},{"$f":"BB256-IF(UserInterface!$B$138=1,SPTL!AA256,0)","v":0},{"$f":"BC256-IF(UserInterface!$B$138=1,SPTL!AB256,0)","v":0},{"$f":"BD256-IF(UserInterface!$B$138=1,SPTL!AC256,0)","v":0},{"$f":"BE256-IF(UserInterface!$B$138=1,SPTL!AD256,0)","v":0},{"$f":"BF256-IF(UserInterface!$B$138=1,SPTL!AE256,0)","v":0},{"$f":"BG256-IF(UserInterface!$B$138=1,SPTL!AF256,0)","v":0},"Cable Tunnels (Not requiring asset replacement)   ",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Substation Other (Not requiring asset replacement)",null,null,null,{"$f":"+[4]SPTL!E257","v":0},{"$f":"+[4]SPTL!F257","v":0},{"$f":"+[4]SPTL!G257","v":0},{"$f":"+[4]SPTL!H257","v":0},{"$f":"+[4]SPTL!I257","v":0},{"$f":"+[4]SPTL!J257","v":0},{"$f":"+[9]SPTL!K257","v":0},{"$f":"+[9]SPTL!L257","v":0},{"$f":"+[4]SPTL!M257","v":0},{"$f":"AZ257-IF(UserInterface!$B$138=1,SPTL!Y257,0)","v":0},{"$f":"BA257-IF(UserInterface!$B$138=1,SPTL!Z257,0)","v":0},{"$f":"BB257-IF(UserInterface!$B$138=1,SPTL!AA257,0)","v":0},{"$f":"BC257-IF(UserInterface!$B$138=1,SPTL!AB257,0)","v":0},{"$f":"BD257-IF(UserInterface!$B$138=1,SPTL!AC257,0)","v":0},{"$f":"BE257-IF(UserInterface!$B$138=1,SPTL!AD257,0)","v":0},{"$f":"BF257-IF(UserInterface!$B$138=1,SPTL!AE257,0)","v":0},{"$f":"BG257-IF(UserInterface!$B$138=1,SPTL!AF257,0)","v":0},"Substation Other (Not requiring asset replacement)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Other TO",null,null,null,{"$f":"+[4]SPTL!E258","v":0},{"$f":"+[4]SPTL!F258","v":0},{"$f":"+[4]SPTL!G258","v":0},{"$f":"+[4]SPTL!H258","v":0},{"$f":"+[4]SPTL!I258","v":0},{"$f":"+[4]SPTL!J258","v":0},{"$f":"+[9]SPTL!K258","v":0},{"$f":"+[9]SPTL!L258","v":0},{"$f":"+[4]SPTL!M258","v":1.8495020471557586},{"$f":"AZ258-IF(UserInterface!$B$138=1,SPTL!Y258,0)","v":1.4202029733897334},{"$f":"BA258-IF(UserInterface!$B$138=1,SPTL!Z258,0)","v":1.3590451860815307},{"$f":"BB258-IF(UserInterface!$B$138=1,SPTL!AA258,0)","v":1.1689309169009037},{"$f":"BC258-IF(UserInterface!$B$138=1,SPTL!AB258,0)","v":1.0879889425624387},{"$f":"BD258-IF(UserInterface!$B$138=1,SPTL!AC258,0)","v":0.81451306543875113},{"$f":"BE258-IF(UserInterface!$B$138=1,SPTL!AD258,0)","v":0.79709745238271734},{"$f":"BF258-IF(UserInterface!$B$138=1,SPTL!AE258,0)","v":0.76207789333465048},{"$f":"BG258-IF(UserInterface!$B$138=1,SPTL!AF258,0)","v":0.84091286039177149},"Other TO",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,1.4202029733897334,1.3590451860815307,1.1689309169009037,1.0879889425624387,0.81451306543875113,0.79709745238271734,0.76207789333465048,0.84091286039177149]
["Total non-load related",null,null,null,{"$f":"+[4]SPTL!E259","v":0},{"$f":"+[4]SPTL!F259","v":0},{"$f":"+[4]SPTL!G259","v":0},{"$f":"+[4]SPTL!H259","v":0},{"$f":"+[4]SPTL!I259","v":0},{"$f":"+[4]SPTL!J259","v":0},{"$f":"+[9]SPTL!K259","v":56.57564818101546},{"$f":"+[9]SPTL!L259","v":78.777576858364995},{"$f":"+[4]SPTL!M259","v":74.683027858250256},{"$f":"AZ259-IF(UserInterface!$B$138=1,SPTL!Y259,0)","v":66.74600218909282},{"$f":"BA259-IF(UserInterface!$B$138=1,SPTL!Z259,0)","v":67.91254867682305},{"$f":"BB259-IF(UserInterface!$B$138=1,SPTL!AA259,0)","v":68.712436549744524},{"$f":"BC259-IF(UserInterface!$B$138=1,SPTL!AB259,0)","v":78.376050222896637},{"$f":"BD259-IF(UserInterface!$B$138=1,SPTL!AC259,0)","v":84.758595368192857},{"$f":"BE259-IF(UserInterface!$B$138=1,SPTL!AD259,0)","v":82.171790256173523},{"$f":"BF259-IF(UserInterface!$B$138=1,SPTL!AE259,0)","v":87.526270147781517},{"$f":"BG259-IF(UserInterface!$B$138=1,SPTL!AF259,0)","v":69.751209415972184},"Total non-load related",null,null,{"$f":"SUM(Y235:Y258)","v":2.2810810486632926E-5},{"$f":"SUM(Z235:Z258)","v":9.9798726831696032E-3},0.14239233596086365,3.1474953865184063,13.446807975576162,18.138936058407378,11.516961738498484,10.936699498522774,null,{"$f":"SUM(AH235:AH258)","v":2.3951351010964572E-5},1.0478866317328084E-2,0.14951195275890683,3.304870155844327,14.119148374354971,19.045882861327748,12.092809825423409,11.483534473448913,null,null,null,null,null,null,null,null,null,null,66.746024999903312,67.922528549506225,68.854828885705388,81.523545609415038,98.205403343769021,100.3107263145809,99.043231886279997,80.687908914494955]
[null,null,null,null,{"$f":"+[4]SPTL!E260","v":0},{"$f":"+[4]SPTL!F260","v":0},{"$f":"+[4]SPTL!G260","v":0},{"$f":"+[4]SPTL!H260","v":0},{"$f":"+[4]SPTL!I260","v":0},{"$f":"+[4]SPTL!J260","v":0},{"$f":"+[9]SPTL!K260","v":0},{"$f":"+[9]SPTL!L260","v":0},{"$f":"+[4]SPTL!M260","v":0},{"$f":"AZ260-IF(UserInterface!$B$138=1,SPTL!Y260,0)","v":0},{"$f":"BA260-IF(UserInterface!$B$138=1,SPTL!Z260,0)","v":0},{"$f":"BB260-IF(UserInterface!$B$138=1,SPTL!AA260,0)","v":0},{"$f":"BC260-IF(UserInterface!$B$138=1,SPTL!AB260,0)","v":0},{"$f":"BD260-IF(UserInterface!$B$138=1,SPTL!AC260,0)","v":0},{"$f":"BE260-IF(UserInterface!$B$138=1,SPTL!AD260,0)","v":0},{"$f":"BF260-IF(UserInterface!$B$138=1,SPTL!AE260,0)","v":0},{"$f":"BG260-IF(UserInterface!$B$138=1,SPTL!AF260,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Contributions (-ve)",null,null,null,{"$f":"+[4]SPTL!E261","v":0},{"$f":"+[4]SPTL!F261","v":0},{"$f":"+[4]SPTL!G261","v":0},{"$f":"+[4]SPTL!H261","v":0},{"$f":"+[4]SPTL!I261","v":0},{"$f":"+[4]SPTL!J261","v":0},{"$f":"+[9]SPTL!K261","v":0},{"$f":"+[9]SPTL!L261","v":0},{"$f":"+[4]SPTL!M261","v":0},{"$f":"AZ261-IF(UserInterface!$B$138=1,SPTL!Y261,0)","v":0},{"$f":"BA261-IF(UserInterface!$B$138=1,SPTL!Z261,0)","v":0},{"$f":"BB261-IF(UserInterface!$B$138=1,SPTL!AA261,0)","v":0},{"$f":"BC261-IF(UserInterface!$B$138=1,SPTL!AB261,0)","v":0},{"$f":"BD261-IF(UserInterface!$B$138=1,SPTL!AC261,0)","v":0},{"$f":"BE261-IF(UserInterface!$B$138=1,SPTL!AD261,0)","v":0},{"$f":"BF261-IF(UserInterface!$B$138=1,SPTL!AE261,0)","v":0},{"$f":"BG261-IF(UserInterface!$B$138=1,SPTL!AF261,0)","v":0},"Contributions (-ve)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Load related",null,null,null,{"$f":"+[4]SPTL!E262","v":0},{"$f":"+[4]SPTL!F262","v":0},{"$f":"+[4]SPTL!G262","v":0},{"$f":"+[4]SPTL!H262","v":0},{"$f":"+[4]SPTL!I262","v":0},{"$f":"+[4]SPTL!J262","v":0},{"$f":"+[9]SPTL!K262","v":0},{"$f":"+[9]SPTL!L262","v":0},{"$f":"+[4]SPTL!M262","v":0},{"$f":"AZ262-IF(UserInterface!$B$138=1,SPTL!Y262,0)","v":0},{"$f":"BA262-IF(UserInterface!$B$138=1,SPTL!Z262,0)","v":0},{"$f":"BB262-IF(UserInterface!$B$138=1,SPTL!AA262,0)","v":0},{"$f":"BC262-IF(UserInterface!$B$138=1,SPTL!AB262,0)","v":0},{"$f":"BD262-IF(UserInterface!$B$138=1,SPTL!AC262,0)","v":0},{"$f":"BE262-IF(UserInterface!$B$138=1,SPTL!AD262,0)","v":0},{"$f":"BF262-IF(UserInterface!$B$138=1,SPTL!AE262,0)","v":0},{"$f":"BG262-IF(UserInterface!$B$138=1,SPTL!AF262,0)","v":0},"Load related",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["     - Generation connection sole-use capital contributions",null,null,null,{"$f":"+[4]SPTL!E263","v":0},{"$f":"+[4]SPTL!F263","v":0},{"$f":"+[4]SPTL!G263","v":0},{"$f":"+[4]SPTL!H263","v":0},{"$f":"+[4]SPTL!I263","v":0},{"$f":"+[4]SPTL!J263","v":0},{"$f":"+[9]SPTL!K263","v":-7.2493800750551873},{"$f":"+[9]SPTL!L263","v":-6.137819708352608},{"$f":"+[4]SPTL!M263","v":-3.3348386906707255},{"$f":"AZ263-IF(UserInterface!$B$138=1,SPTL!Y263,0)","v":-4.7302370254354251},{"$f":"BA263-IF(UserInterface!$B$138=1,SPTL!Z263,0)","v":-5.5155642040791548},{"$f":"BB263-IF(UserInterface!$B$138=1,SPTL!AA263,0)","v":-6.9332173190898594},{"$f":"BC263-IF(UserInterface!$B$138=1,SPTL!AB263,0)","v":-5.8697193764818847},{"$f":"BD263-IF(UserInterface!$B$138=1,SPTL!AC263,0)","v":-5.5364401005289512},{"$f":"BE263-IF(UserInterface!$B$138=1,SPTL!AD263,0)","v":0},{"$f":"BF263-IF(UserInterface!$B$138=1,SPTL!AE263,0)","v":0},{"$f":"BG263-IF(UserInterface!$B$138=1,SPTL!AF263,0)","v":0},"     - Generation connection sole-use capital contributions",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,-4.7302370254354251,-5.5155642040791548,-6.9332173190898594,-5.8697193764818847,-5.5364401005289512,0,0,0]
["     - Demand connection sole-use capital contributions",null,null,null,{"$f":"+[4]SPTL!E264","v":0},{"$f":"+[4]SPTL!F264","v":0},{"$f":"+[4]SPTL!G264","v":0},{"$f":"+[4]SPTL!H264","v":0},{"$f":"+[4]SPTL!I264","v":0},{"$f":"+[4]SPTL!J264","v":0},{"$f":"+[9]SPTL!K264","v":-2.90546770419426},{"$f":"+[9]SPTL!L264","v":2.0592973874055957E-2},{"$f":"+[4]SPTL!M264","v":0},{"$f":"AZ264-IF(UserInterface!$B$138=1,SPTL!Y264,0)","v":0},{"$f":"BA264-IF(UserInterface!$B$138=1,SPTL!Z264,0)","v":-1.2775270245991108},{"$f":"BB264-IF(UserInterface!$B$138=1,SPTL!AA264,0)","v":-4.813353770922248},{"$f":"BC264-IF(UserInterface!$B$138=1,SPTL!AB264,0)","v":-3.2882045387916534},{"$f":"BD264-IF(UserInterface!$B$138=1,SPTL!AC264,0)","v":-1.8462296149945026},{"$f":"BE264-IF(UserInterface!$B$138=1,SPTL!AD264,0)","v":-1.8373771783737212},{"$f":"BF264-IF(UserInterface!$B$138=1,SPTL!AE264,0)","v":-1.850760598098437},{"$f":"BG264-IF(UserInterface!$B$138=1,SPTL!AF264,0)","v":-1.5316627099992979},"     - Demand connection sole-use capital contributions",null,null,0,0,0,0,{"$f":"AL264/1.05","v":0},0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,-1.2775270245991108,-4.813353770922248,-3.2882045387916534,-1.8462296149945026,-1.8373771783737212,-1.850760598098437,-1.5316627099992979]
["     - Infrastructure - local enabling (entry triggered) capital contributions",null,null,null,{"$f":"+[4]SPTL!E265","v":0},{"$f":"+[4]SPTL!F265","v":0},{"$f":"+[4]SPTL!G265","v":0},{"$f":"+[4]SPTL!H265","v":0},{"$f":"+[4]SPTL!I265","v":0},{"$f":"+[4]SPTL!J265","v":0},{"$f":"+[9]SPTL!K265","v":0},{"$f":"+[9]SPTL!L265","v":0},{"$f":"+[4]SPTL!M265","v":0},{"$f":"AZ265-IF(UserInterface!$B$138=1,SPTL!Y265,0)","v":0},{"$f":"BA265-IF(UserInterface!$B$138=1,SPTL!Z265,0)","v":0},{"$f":"BB265-IF(UserInterface!$B$138=1,SPTL!AA265,0)","v":0},{"$f":"BC265-IF(UserInterface!$B$138=1,SPTL!AB265,0)","v":0},{"$f":"BD265-IF(UserInterface!$B$138=1,SPTL!AC265,0)","v":0},{"$f":"BE265-IF(UserInterface!$B$138=1,SPTL!AD265,0)","v":0},{"$f":"BF265-IF(UserInterface!$B$138=1,SPTL!AE265,0)","v":0},{"$f":"BG265-IF(UserInterface!$B$138=1,SPTL!AF265,0)","v":0},"     - Infrastructure - local enabling (entry triggered) capital contributions",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["     - Infrastructure - local enabling (exit triggered) capital contributions",null,null,null,{"$f":"+[4]SPTL!E266","v":0},{"$f":"+[4]SPTL!F266","v":0},{"$f":"+[4]SPTL!G266","v":0},{"$f":"+[4]SPTL!H266","v":0},{"$f":"+[4]SPTL!I266","v":0},{"$f":"+[4]SPTL!J266","v":0},{"$f":"+[9]SPTL!K266","v":0},{"$f":"+[9]SPTL!L266","v":0},{"$f":"+[4]SPTL!M266","v":0},{"$f":"AZ266-IF(UserInterface!$B$138=1,SPTL!Y266,0)","v":0},{"$f":"BA266-IF(UserInterface!$B$138=1,SPTL!Z266,0)","v":0},{"$f":"BB266-IF(UserInterface!$B$138=1,SPTL!AA266,0)","v":0},{"$f":"BC266-IF(UserInterface!$B$138=1,SPTL!AB266,0)","v":0},{"$f":"BD266-IF(UserInterface!$B$138=1,SPTL!AC266,0)","v":0},{"$f":"BE266-IF(UserInterface!$B$138=1,SPTL!AD266,0)","v":0},{"$f":"BF266-IF(UserInterface!$B$138=1,SPTL!AE266,0)","v":0},{"$f":"BG266-IF(UserInterface!$B$138=1,SPTL!AF266,0)","v":0},"     - Infrastructure - local enabling (exit triggered) capital contributions",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["     - Infrastructure - wider works - capital contributions",null,null,null,{"$f":"+[4]SPTL!E267","v":0},{"$f":"+[4]SPTL!F267","v":0},{"$f":"+[4]SPTL!G267","v":0},{"$f":"+[4]SPTL!H267","v":0},{"$f":"+[4]SPTL!I267","v":0},{"$f":"+[4]SPTL!J267","v":0},{"$f":"+[9]SPTL!K267","v":0},{"$f":"+[9]SPTL!L267","v":0},{"$f":"+[4]SPTL!M267","v":0},{"$f":"AZ267-IF(UserInterface!$B$138=1,SPTL!Y267,0)","v":0},{"$f":"BA267-IF(UserInterface!$B$138=1,SPTL!Z267,0)","v":0},{"$f":"BB267-IF(UserInterface!$B$138=1,SPTL!AA267,0)","v":0},{"$f":"BC267-IF(UserInterface!$B$138=1,SPTL!AB267,0)","v":0},{"$f":"BD267-IF(UserInterface!$B$138=1,SPTL!AC267,0)","v":0},{"$f":"BE267-IF(UserInterface!$B$138=1,SPTL!AD267,0)","v":0},{"$f":"BF267-IF(UserInterface!$B$138=1,SPTL!AE267,0)","v":0},{"$f":"BG267-IF(UserInterface!$B$138=1,SPTL!AF267,0)","v":0},"     - Infrastructure - wider works - capital contributions",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Non Load Related",null,null,null,{"$f":"+[4]SPTL!E268","v":0},{"$f":"+[4]SPTL!F268","v":0},{"$f":"+[4]SPTL!G268","v":0},{"$f":"+[4]SPTL!H268","v":0},{"$f":"+[4]SPTL!I268","v":0},{"$f":"+[4]SPTL!J268","v":0},{"$f":"+[9]SPTL!K268","v":-0.1},{"$f":"+[9]SPTL!L268","v":0},{"$f":"+[4]SPTL!M268","v":0},{"$f":"AZ268-IF(UserInterface!$B$138=1,SPTL!Y268,0)","v":0},{"$f":"BA268-IF(UserInterface!$B$138=1,SPTL!Z268,0)","v":0},{"$f":"BB268-IF(UserInterface!$B$138=1,SPTL!AA268,0)","v":0},{"$f":"BC268-IF(UserInterface!$B$138=1,SPTL!AB268,0)","v":0},{"$f":"BD268-IF(UserInterface!$B$138=1,SPTL!AC268,0)","v":0},{"$f":"BE268-IF(UserInterface!$B$138=1,SPTL!AD268,0)","v":0},{"$f":"BF268-IF(UserInterface!$B$138=1,SPTL!AE268,0)","v":0},{"$f":"BG268-IF(UserInterface!$B$138=1,SPTL!AF268,0)","v":0},"Non Load related",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"+[4]SPTL!E269","v":0},{"$f":"+[4]SPTL!F269","v":0},{"$f":"+[4]SPTL!G269","v":0},{"$f":"+[4]SPTL!H269","v":0},{"$f":"+[4]SPTL!I269","v":0},{"$f":"+[4]SPTL!J269","v":0},{"$f":"+[9]SPTL!K269","v":0},{"$f":"+[9]SPTL!L269","v":0},{"$f":"+[4]SPTL!M269","v":0},{"$f":"AZ269-IF(UserInterface!$B$138=1,SPTL!Y269,0)","v":0},{"$f":"BA269-IF(UserInterface!$B$138=1,SPTL!Z269,0)","v":0},{"$f":"BB269-IF(UserInterface!$B$138=1,SPTL!AA269,0)","v":0},{"$f":"BC269-IF(UserInterface!$B$138=1,SPTL!AB269,0)","v":0},{"$f":"BD269-IF(UserInterface!$B$138=1,SPTL!AC269,0)","v":0},{"$f":"BE269-IF(UserInterface!$B$138=1,SPTL!AD269,0)","v":0},{"$f":"BF269-IF(UserInterface!$B$138=1,SPTL!AE269,0)","v":0},{"$f":"BG269-IF(UserInterface!$B$138=1,SPTL!AF269,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Non Operational Capex",null,null,null,{"$f":"+[4]SPTL!E270","v":0},{"$f":"+[4]SPTL!F270","v":0},{"$f":"+[4]SPTL!G270","v":0},{"$f":"+[4]SPTL!H270","v":0},{"$f":"+[4]SPTL!I270","v":0},{"$f":"+[4]SPTL!J270","v":0},{"$f":"+[9]SPTL!K270","v":0.30000000000000004},{"$f":"+[9]SPTL!L270","v":0},{"$f":"+[4]SPTL!M270","v":0.89999999999999991},{"$f":"AZ270-IF(UserInterface!$B$138=1,SPTL!Y270,0)","v":0.89999999999999991},{"$f":"BA270-IF(UserInterface!$B$138=1,SPTL!Z270,0)","v":0.89999999999999991},{"$f":"BB270-IF(UserInterface!$B$138=1,SPTL!AA270,0)","v":0.89999999999999991},{"$f":"BC270-IF(UserInterface!$B$138=1,SPTL!AB270,0)","v":0.89999999999999991},{"$f":"BD270-IF(UserInterface!$B$138=1,SPTL!AC270,0)","v":0.89999999999999991},{"$f":"BE270-IF(UserInterface!$B$138=1,SPTL!AD270,0)","v":0.89999999999999991},{"$f":"BF270-IF(UserInterface!$B$138=1,SPTL!AE270,0)","v":0.89999999999999991},{"$f":"BG270-IF(UserInterface!$B$138=1,SPTL!AF270,0)","v":0.89999999999999991},"Non Operational capex",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991]
[null,null,null,null,{"$f":"+[4]SPTL!E271","v":0},{"$f":"+[4]SPTL!F271","v":0},{"$f":"+[4]SPTL!G271","v":0},{"$f":"+[4]SPTL!H271","v":0},{"$f":"+[4]SPTL!I271","v":0},{"$f":"+[4]SPTL!J271","v":0},{"$f":"+[9]SPTL!K271","v":0},{"$f":"+[9]SPTL!L271","v":0},{"$f":"+[4]SPTL!M271","v":0},{"$f":"AZ271-IF(UserInterface!$B$138=1,SPTL!Y271,0)","v":0},{"$f":"BA271-IF(UserInterface!$B$138=1,SPTL!Z271,0)","v":0},{"$f":"BB271-IF(UserInterface!$B$138=1,SPTL!AA271,0)","v":0},{"$f":"BC271-IF(UserInterface!$B$138=1,SPTL!AB271,0)","v":0},{"$f":"BD271-IF(UserInterface!$B$138=1,SPTL!AC271,0)","v":0},{"$f":"BE271-IF(UserInterface!$B$138=1,SPTL!AD271,0)","v":0},{"$f":"BF271-IF(UserInterface!$B$138=1,SPTL!AE271,0)","v":0},{"$f":"BG271-IF(UserInterface!$B$138=1,SPTL!AF271,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["RPEs (LR Capex)",null,null,null,{"$f":"+[4]SPTL!E272","v":0},{"$f":"+[4]SPTL!F272","v":0},{"$f":"+[4]SPTL!G272","v":0},{"$f":"+[4]SPTL!H272","v":0},{"$f":"+[4]SPTL!I272","v":0},{"$f":"+[4]SPTL!J272","v":0},{"$f":"+[9]SPTL!K272","v":0},{"$f":"+[9]SPTL!L272","v":0},{"$f":"+[4]SPTL!M272","v":0},{"$f":"AZ272-IF(UserInterface!$B$138=1,SPTL!Y272,0)","v":0.37110400022899515},{"$f":"BA272-IF(UserInterface!$B$138=1,SPTL!Z272,0)","v":3.5482153284908104},{"$f":"BB272-IF(UserInterface!$B$138=1,SPTL!AA272,0)","v":3.944283034665018},{"$f":"BC272-IF(UserInterface!$B$138=1,SPTL!AB272,0)","v":1.7663234678481015},{"$f":"BD272-IF(UserInterface!$B$138=1,SPTL!AC272,0)","v":1.2476156706560433},{"$f":"BE272-IF(UserInterface!$B$138=1,SPTL!AD272,0)","v":1.6366572075687102},{"$f":"BF272-IF(UserInterface!$B$138=1,SPTL!AE272,0)","v":2.6410141353756034},{"$f":"BG272-IF(UserInterface!$B$138=1,SPTL!AF272,0)","v":1.874134304400962},"RPEs (LR Capex)",null,null,{"$f":"AH272","v":-0.15},{"$f":"AI272","v":0.62},1.75,4.07,5.86,6.75,6.3,0.02,null,-0.15,0.62,1.75,4.07,5.86,6.75,6.3,0.02,null,null,null,null,null,null,null,null,null,null,0.22110400022899512,4.1682153284908106,5.694283034665018,5.8363234678481017,7.1076156706560436,8.3866572075687102,8.9410141353756032,1.894134304400962]
["RPEs (NLR Capex)",null,null,null,{"$f":"+[4]SPTL!E273","v":0},{"$f":"+[4]SPTL!F273","v":0},{"$f":"+[4]SPTL!G273","v":0},{"$f":"+[4]SPTL!H273","v":0},{"$f":"+[4]SPTL!I273","v":0},{"$f":"+[4]SPTL!J273","v":0},{"$f":"+[9]SPTL!K273","v":0},{"$f":"+[9]SPTL!L273","v":0},{"$f":"+[4]SPTL!M273","v":0},{"$f":"AZ273-IF(UserInterface!$B$138=1,SPTL!Y273,0)","v":5.9625435855318709E-2},{"$f":"BA273-IF(UserInterface!$B$138=1,SPTL!Z273,0)","v":0.99291764337310229},{"$f":"BB273-IF(UserInterface!$B$138=1,SPTL!AA273,0)","v":1.7874663213207824},{"$f":"BC273-IF(UserInterface!$B$138=1,SPTL!AB273,0)","v":3.4348439150394809},{"$f":"BD273-IF(UserInterface!$B$138=1,SPTL!AC273,0)","v":5.8318271792767007},{"$f":"BE273-IF(UserInterface!$B$138=1,SPTL!AD273,0)","v":7.7049855333556838},{"$f":"BF273-IF(UserInterface!$B$138=1,SPTL!AE273,0)","v":9.3309803411066277},{"$f":"BG273-IF(UserInterface!$B$138=1,SPTL!AF273,0)","v":8.5719235092178678},"RPEs (NLR Capex)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,5.9625435855318709E-2,0.99291764337310229,1.7874663213207824,3.4348439150394809,5.8318271792767007,7.7049855333556838,9.3309803411066277,8.5719235092178678]
["RPEs (Non Op Capex)",null,null,null,{"$f":"+[4]SPTL!E274","v":0},{"$f":"+[4]SPTL!F274","v":0},{"$f":"+[4]SPTL!G274","v":0},{"$f":"+[4]SPTL!H274","v":0},{"$f":"+[4]SPTL!I274","v":0},{"$f":"+[4]SPTL!J274","v":0},{"$f":"+[9]SPTL!K274","v":0},{"$f":"+[9]SPTL!L274","v":0},{"$f":"+[4]SPTL!M274","v":0},{"$f":"AZ274-IF(UserInterface!$B$138=1,SPTL!Y274,0)","v":0},{"$f":"BA274-IF(UserInterface!$B$138=1,SPTL!Z274,0)","v":0},{"$f":"BB274-IF(UserInterface!$B$138=1,SPTL!AA274,0)","v":0},{"$f":"BC274-IF(UserInterface!$B$138=1,SPTL!AB274,0)","v":0},{"$f":"BD274-IF(UserInterface!$B$138=1,SPTL!AC274,0)","v":0},{"$f":"BE274-IF(UserInterface!$B$138=1,SPTL!AD274,0)","v":0},{"$f":"BF274-IF(UserInterface!$B$138=1,SPTL!AE274,0)","v":0},{"$f":"BG274-IF(UserInterface!$B$138=1,SPTL!AF274,0)","v":0},"RPEs (Non-Op Capex)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Total TO Capex",null,null,null,{"$f":"+[4]SPTL!E275","v":0},{"$f":"+[4]SPTL!F275","v":0},{"$f":"+[4]SPTL!G275","v":0},{"$f":"+[4]SPTL!H275","v":0},{"$f":"+[4]SPTL!I275","v":0},{"$f":"+[4]SPTL!J275","v":0},{"$f":"+[9]SPTL!K275","v":97.056934803532016},{"$f":"+[9]SPTL!L275","v":133.83908467698168},{"$f":"+[4]SPTL!M275","v":120.64234719791723},{"$f":"AZ275-IF(UserInterface!$B$138=1,SPTL!Y275,0)","v":305.99803516208817},{"$f":"BA275-IF(UserInterface!$B$138=1,SPTL!Z275,0)","v":327.12431534239528},{"$f":"BB275-IF(UserInterface!$B$138=1,SPTL!AA275,0)","v":225.13705400591274},{"$f":"BC275-IF(UserInterface!$B$138=1,SPTL!AB275,0)","v":119.36403580724863},{"$f":"BD275-IF(UserInterface!$B$138=1,SPTL!AC275,0)","v":107.71115528408008},{"$f":"BE275-IF(UserInterface!$B$138=1,SPTL!AD275,0)","v":113.28523268692136},{"$f":"BF275-IF(UserInterface!$B$138=1,SPTL!AE275,0)","v":128.11812546887319},{"$f":"BG275-IF(UserInterface!$B$138=1,SPTL!AF275,0)","v":97.395177550775941},"Total TO Capex",null,null,{"$f":"Y234+Y259+Y272","v":4.7071656679533378},{"$f":"Z234+Z259+Z272","v":25.201408444111749},59.70191614548466,101.69368586270886,116.64014130890949,111.36512653459785,83.150295071831806,10.956699498522774,null,{"$f":"AH234+AH259","v":5.1000239513510053},{"$f":"AI234+AI259","v":25.810478866317339},60.849511952758895,102.50487015584432,116.31914837435497,109.84588286132774,80.69280982542341,11.483534473448913,null,null,null,null,null,null,null,null,null,null,310.70520083004152,352.32572378650701,284.8389701513974,221.05772166995749,224.35129659298957,224.65035922151921,211.26842054070499,108.35187704929872]
[null,null,null,null,{"$f":"+[4]SPTL!E276","v":0},{"$f":"+[4]SPTL!F276","v":0},{"$f":"+[4]SPTL!G276","v":0},{"$f":"+[4]SPTL!H276","v":0},{"$f":"+[4]SPTL!I276","v":0},{"$f":"+[4]SPTL!J276","v":0},{"$f":"+[9]SPTL!K276","v":0},{"$f":"+[9]SPTL!L276","v":0},{"$f":"+[4]SPTL!M276","v":0},{"$f":"AZ276-IF(UserInterface!$B$138=1,SPTL!Y276,0)","v":0},{"$f":"BA276-IF(UserInterface!$B$138=1,SPTL!Z276,0)","v":0},{"$f":"BB276-IF(UserInterface!$B$138=1,SPTL!AA276,0)","v":0},{"$f":"BC276-IF(UserInterface!$B$138=1,SPTL!AB276,0)","v":0},{"$f":"BD276-IF(UserInterface!$B$138=1,SPTL!AC276,0)","v":0},{"$f":"BE276-IF(UserInterface!$B$138=1,SPTL!AD276,0)","v":0},{"$f":"BF276-IF(UserInterface!$B$138=1,SPTL!AE276,0)","v":0},{"$f":"BG276-IF(UserInterface!$B$138=1,SPTL!AF276,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Logged up",null,null,null,{"$f":"+[4]SPTL!E277","v":0},{"$f":"+[4]SPTL!F277","v":0},{"$f":"+[4]SPTL!G277","v":0},{"$f":"+[4]SPTL!H277","v":0},{"$f":"+[4]SPTL!I277","v":0},{"$f":"+[4]SPTL!J277","v":0},{"$f":"+[9]SPTL!K277","v":2.7530497262693157},{"$f":"+[9]SPTL!L277","v":5.9951150315980621},{"$f":"+[4]SPTL!M277","v":0},{"$f":"AZ277-IF(UserInterface!$B$138=1,SPTL!Y277,0)","v":0},{"$f":"BA277-IF(UserInterface!$B$138=1,SPTL!Z277,0)","v":0},{"$f":"BB277-IF(UserInterface!$B$138=1,SPTL!AA277,0)","v":0},{"$f":"BC277-IF(UserInterface!$B$138=1,SPTL!AB277,0)","v":0},{"$f":"BD277-IF(UserInterface!$B$138=1,SPTL!AC277,0)","v":0},{"$f":"BE277-IF(UserInterface!$B$138=1,SPTL!AD277,0)","v":0},{"$f":"BF277-IF(UserInterface!$B$138=1,SPTL!AE277,0)","v":0},{"$f":"BG277-IF(UserInterface!$B$138=1,SPTL!AF277,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["TIRG",null,null,null,{"$f":"+[4]SPTL!E278","v":0},{"$f":"+[4]SPTL!F278","v":0},{"$f":"+[4]SPTL!G278","v":0},{"$f":"+[4]SPTL!H278","v":0},{"$f":"+[4]SPTL!I278","v":0},{"$f":"+[4]SPTL!J278","v":0},{"$f":"+[9]SPTL!K278","v":12.698322785871966},{"$f":"+[9]SPTL!L278","v":9.2284862914634562},{"$f":"+[4]SPTL!M278","v":45.775844783486995},{"$f":"AZ278-IF(UserInterface!$B$138=1,SPTL!Y278,0)","v":44.265014810258812},{"$f":"BA278-IF(UserInterface!$B$138=1,SPTL!Z278,0)","v":37.534059940458384},{"$f":"BB278-IF(UserInterface!$B$138=1,SPTL!AA278,0)","v":24.385099443585155},{"$f":"BC278-IF(UserInterface!$B$138=1,SPTL!AB278,0)","v":4.1447956371323365},{"$f":"BD278-IF(UserInterface!$B$138=1,SPTL!AC278,0)","v":0},{"$f":"BE278-IF(UserInterface!$B$138=1,SPTL!AD278,0)","v":0},{"$f":"BF278-IF(UserInterface!$B$138=1,SPTL!AE278,0)","v":0},{"$f":"BG278-IF(UserInterface!$B$138=1,SPTL!AF278,0)","v":0},"TIRG",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,44.265014810258812,37.534059940458384,24.385099443585155,4.1447956371323365,0,0,0,0]
["TII",null,null,null,{"$f":"+[4]SPTL!E279","v":0},{"$f":"+[4]SPTL!F279","v":0},{"$f":"+[4]SPTL!G279","v":0},{"$f":"+[4]SPTL!H279","v":0},{"$f":"+[4]SPTL!I279","v":0},{"$f":"+[4]SPTL!J279","v":0},{"$f":"+[9]SPTL!K279","v":5.3251031037527596},{"$f":"+[9]SPTL!L279","v":31.548223922965065},{"$f":"+[4]SPTL!M279","v":98.771586424153341},{"$f":"AZ279-IF(UserInterface!$B$138=1,SPTL!Y279,0)","v":0},{"$f":"BA279-IF(UserInterface!$B$138=1,SPTL!Z279,0)","v":0},{"$f":"BB279-IF(UserInterface!$B$138=1,SPTL!AA279,0)","v":0},{"$f":"BC279-IF(UserInterface!$B$138=1,SPTL!AB279,0)","v":0},{"$f":"BD279-IF(UserInterface!$B$138=1,SPTL!AC279,0)","v":0},{"$f":"BE279-IF(UserInterface!$B$138=1,SPTL!AD279,0)","v":0},{"$f":"BF279-IF(UserInterface!$B$138=1,SPTL!AE279,0)","v":0},{"$f":"BG279-IF(UserInterface!$B$138=1,SPTL!AF279,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Security",null,null,null,{"$f":"+[4]SPTL!E280","v":0},{"$f":"+[4]SPTL!F280","v":0},{"$f":"+[4]SPTL!G280","v":0},{"$f":"+[4]SPTL!H280","v":0},{"$f":"+[4]SPTL!I280","v":0},{"$f":"+[4]SPTL!J280","v":0},{"$f":"+[9]SPTL!K280","v":0.28578370860927149},{"$f":"+[9]SPTL!L280","v":5.1296653001427772E-2},{"$f":"+[4]SPTL!M280","v":0},{"$f":"AZ280-IF(UserInterface!$B$138=1,SPTL!Y280,0)","v":0},{"$f":"BA280-IF(UserInterface!$B$138=1,SPTL!Z280,0)","v":0},{"$f":"BB280-IF(UserInterface!$B$138=1,SPTL!AA280,0)","v":0},{"$f":"BC280-IF(UserInterface!$B$138=1,SPTL!AB280,0)","v":0},{"$f":"BD280-IF(UserInterface!$B$138=1,SPTL!AC280,0)","v":0},{"$f":"BE280-IF(UserInterface!$B$138=1,SPTL!AD280,0)","v":0},{"$f":"BF280-IF(UserInterface!$B$138=1,SPTL!AE280,0)","v":0},{"$f":"BG280-IF(UserInterface!$B$138=1,SPTL!AF280,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"+[4]SPTL!E281","v":0},{"$f":"+[4]SPTL!F281","v":0},{"$f":"+[4]SPTL!G281","v":0},{"$f":"+[4]SPTL!H281","v":0},{"$f":"+[4]SPTL!I281","v":0},{"$f":"+[4]SPTL!J281","v":0},{"$f":"+[9]SPTL!K281","v":0},{"$f":"+[9]SPTL!L281","v":0},{"$f":"+[4]SPTL!M281","v":0},{"$f":"AZ281-IF(UserInterface!$B$138=1,SPTL!Y281,0)","v":0},{"$f":"BA281-IF(UserInterface!$B$138=1,SPTL!Z281,0)","v":0},{"$f":"BB281-IF(UserInterface!$B$138=1,SPTL!AA281,0)","v":0},{"$f":"BC281-IF(UserInterface!$B$138=1,SPTL!AB281,0)","v":0},{"$f":"BD281-IF(UserInterface!$B$138=1,SPTL!AC281,0)","v":0},{"$f":"BE281-IF(UserInterface!$B$138=1,SPTL!AD281,0)","v":0},{"$f":"BF281-IF(UserInterface!$B$138=1,SPTL!AE281,0)","v":0},{"$f":"BG281-IF(UserInterface!$B$138=1,SPTL!AF281,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Direct Opex (Excl. Pensions)",null,null,null,{"$f":"+[4]SPTL!E282","v":0},{"$f":"+[4]SPTL!F282","v":0},{"$f":"+[4]SPTL!G282","v":0},{"$f":"+[4]SPTL!H282","v":0},{"$f":"+[4]SPTL!I282","v":0},{"$f":"+[4]SPTL!J282","v":0},{"$f":"+[9]SPTL!K282","v":16.10420589765581},{"$f":"+[9]SPTL!L282","v":24.150852594800647},{"$f":"+[4]SPTL!M282","v":24.283255437455303},{"$f":"AZ282-IF(UserInterface!$B$138=1,SPTL!Y282,0)","v":17.440137852954187},{"$f":"BA282-IF(UserInterface!$B$138=1,SPTL!Z282,0)","v":17.462259711444823},{"$f":"BB282-IF(UserInterface!$B$138=1,SPTL!AA282,0)","v":17.859819638535974},{"$f":"BC282-IF(UserInterface!$B$138=1,SPTL!AB282,0)","v":19.394816944099436},{"$f":"BD282-IF(UserInterface!$B$138=1,SPTL!AC282,0)","v":19.444218971651942},{"$f":"BE282-IF(UserInterface!$B$138=1,SPTL!AD282,0)","v":18.979389839533184},{"$f":"BF282-IF(UserInterface!$B$138=1,SPTL!AE282,0)","v":20.229273854893069},{"$f":"BG282-IF(UserInterface!$B$138=1,SPTL!AF282,0)","v":20.279360111826769},"Direct Opex (Incl. Pensions)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,17.440137852954187,17.462259711444823,17.859819638535974,19.394816944099436,19.444218971651942,18.979389839533184,20.229273854893069,20.279360111826769]
["Business Support and Closely Associated Indirects Opex (Incl. Pensions)",null,null,null,{"$f":"+[4]SPTL!E283","v":0},{"$f":"+[4]SPTL!F283","v":0},{"$f":"+[4]SPTL!G283","v":0},{"$f":"+[4]SPTL!H283","v":0},{"$f":"+[4]SPTL!I283","v":0},{"$f":"+[4]SPTL!J283","v":0},{"$f":"+[9]SPTL!K283","v":0},{"$f":"+[9]SPTL!L283","v":0},{"$f":"+[4]SPTL!M283","v":0},{"$f":"AZ283-IF(UserInterface!$B$138=1,SPTL!Y283,0)","v":0},{"$f":"BA283-IF(UserInterface!$B$138=1,SPTL!Z283,0)","v":0},{"$f":"BB283-IF(UserInterface!$B$138=1,SPTL!AA283,0)","v":0},{"$f":"BC283-IF(UserInterface!$B$138=1,SPTL!AB283,0)","v":0},{"$f":"BD283-IF(UserInterface!$B$138=1,SPTL!AC283,0)","v":0},{"$f":"BE283-IF(UserInterface!$B$138=1,SPTL!AD283,0)","v":0},{"$f":"BF283-IF(UserInterface!$B$138=1,SPTL!AE283,0)","v":0},{"$f":"BG283-IF(UserInterface!$B$138=1,SPTL!AF283,0)","v":0},"Business Support and Closely Associated Indirects Opex (Incl. Pensions)",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["RPEs (Opex)",null,null,null,{"$f":"+[4]SPTL!E284","v":0},{"$f":"+[4]SPTL!F284","v":0},{"$f":"+[4]SPTL!G284","v":0},{"$f":"+[4]SPTL!H284","v":0},{"$f":"+[4]SPTL!I284","v":0},{"$f":"+[4]SPTL!J284","v":0},{"$f":"+[9]SPTL!K284","v":0},{"$f":"+[9]SPTL!L284","v":0},{"$f":"+[4]SPTL!M284","v":0},{"$f":"AZ284-IF(UserInterface!$B$138=1,SPTL!Y284,0)","v":-2.3936238748917718E-2},{"$f":"BA284-IF(UserInterface!$B$138=1,SPTL!Z284,0)","v":-1.5454353362555524E-4},{"$f":"BB284-IF(UserInterface!$B$138=1,SPTL!AA284,0)","v":7.7424732515767467E-2},{"$f":"BC284-IF(UserInterface!$B$138=1,SPTL!AB284,0)","v":0.23573897454338139},{"$f":"BD284-IF(UserInterface!$B$138=1,SPTL!AC284,0)","v":0.38551895975415157},{"$f":"BE284-IF(UserInterface!$B$138=1,SPTL!AD284,0)","v":0.54178885852223935},{"$f":"BF284-IF(UserInterface!$B$138=1,SPTL!AE284,0)","v":0.80367572771547502},{"$f":"BG284-IF(UserInterface!$B$138=1,SPTL!AF284,0)","v":1.1232304935903661},"RPEs (Opex)",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,-2.3936238748917718E-2,-1.5454353362555524E-4,7.7424732515767467E-2,0.23573897454338139,0.38551895975415157,0.54178885852223935,0.80367572771547502,1.1232304935903661]
["TOTAL TO CONTROLLABLE OPEX",null,null,null,{"$f":"+[4]SPTL!E285","v":0},{"$f":"+[4]SPTL!F285","v":0},{"$f":"+[4]SPTL!G285","v":0},{"$f":"+[4]SPTL!H285","v":0},{"$f":"+[4]SPTL!I285","v":0},{"$f":"+[4]SPTL!J285","v":0},{"$f":"+[9]SPTL!K285","v":16.10420589765581},{"$f":"+[9]SPTL!L285","v":24.150852594800647},{"$f":"+[4]SPTL!M285","v":24.283255437455303},{"$f":"AZ285-IF(UserInterface!$B$138=1,SPTL!Y285,0)","v":17.416201614205271},{"$f":"BA285-IF(UserInterface!$B$138=1,SPTL!Z285,0)","v":17.462105167911197},{"$f":"BB285-IF(UserInterface!$B$138=1,SPTL!AA285,0)","v":17.93724437105174},{"$f":"BC285-IF(UserInterface!$B$138=1,SPTL!AB285,0)","v":19.630555918642816},{"$f":"BD285-IF(UserInterface!$B$138=1,SPTL!AC285,0)","v":19.829737931406093},{"$f":"BE285-IF(UserInterface!$B$138=1,SPTL!AD285,0)","v":19.521178698055422},{"$f":"BF285-IF(UserInterface!$B$138=1,SPTL!AE285,0)","v":21.032949582608545},{"$f":"BG285-IF(UserInterface!$B$138=1,SPTL!AF285,0)","v":21.402590605417135},"TOTAL TO CONTROLLABLE OPEX",null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.416201614205271,17.462105167911197,17.93724437105174,19.630555918642816,19.829737931406093,19.521178698055422,21.032949582608545,21.402590605417135]
[null,null,null,null,{"$f":"+[4]SPTL!E286","v":0},{"$f":"+[4]SPTL!F286","v":0},{"$f":"+[4]SPTL!G286","v":0},{"$f":"+[4]SPTL!H286","v":0},{"$f":"+[4]SPTL!I286","v":0},{"$f":"+[4]SPTL!J286","v":0},{"$f":"+[9]SPTL!K286","v":0},{"$f":"+[9]SPTL!L286","v":0},{"$f":"+[4]SPTL!M286","v":0},{"$f":"AZ286-IF(UserInterface!$B$138=1,SPTL!Y286,0)","v":0},{"$f":"BA286-IF(UserInterface!$B$138=1,SPTL!Z286,0)","v":0},{"$f":"BB286-IF(UserInterface!$B$138=1,SPTL!AA286,0)","v":0},{"$f":"BC286-IF(UserInterface!$B$138=1,SPTL!AB286,0)","v":0},{"$f":"BD286-IF(UserInterface!$B$138=1,SPTL!AC286,0)","v":0},{"$f":"BE286-IF(UserInterface!$B$138=1,SPTL!AD286,0)","v":0},{"$f":"BF286-IF(UserInterface!$B$138=1,SPTL!AE286,0)","v":0},{"$f":"BG286-IF(UserInterface!$B$138=1,SPTL!AF286,0)","v":0},null,null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Non Controllable Opex",null,null,null,{"$f":"+[4]SPTL!E287","v":0},{"$f":"+[4]SPTL!F287","v":0},{"$f":"+[4]SPTL!G287","v":0},{"$f":"+[4]SPTL!H287","v":0},{"$f":"+[4]SPTL!I287","v":0},{"$f":"+[4]SPTL!J287","v":0},{"$f":"+[9]SPTL!K287","v":24.1},{"$f":"+[9]SPTL!L287","v":24.1},{"$f":"+[4]SPTL!M287","v":24.1},{"$f":"AZ287-IF(UserInterface!$B$138=1,SPTL!Y287,0)","v":24.1},{"$f":"BA287-IF(UserInterface!$B$138=1,SPTL!Z287,0)","v":24.1},{"$f":"BB287-IF(UserInterface!$B$138=1,SPTL!AA287,0)","v":24.1},{"$f":"BC287-IF(UserInterface!$B$138=1,SPTL!AB287,0)","v":24.1},{"$f":"BD287-IF(UserInterface!$B$138=1,SPTL!AC287,0)","v":24.1},{"$f":"BE287-IF(UserInterface!$B$138=1,SPTL!AD287,0)","v":24.1},{"$f":"BF287-IF(UserInterface!$B$138=1,SPTL!AE287,0)","v":24.1},{"$f":"BG287-IF(UserInterface!$B$138=1,SPTL!AF287,0)","v":24.1},"Non Controllable Opex",null,null,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,24.1,24.1,24.1,24.1,24.1,24.1,24.1,24.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL TO CONTROLLABLE OPEX"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Controllable Opex"]
[]
[]
["Total TO capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M275:M281)","v":265.18977840555755}]
["Total TO opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M285+M287","v":48.383255437455304}]
[]
["cross check on total controllable expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N275:N281)+N285","v":367.67925158655225},{"$f":"SUM(O275:O281)+O285","v":382.12048045076489},267.45939782054961,143.13938736302379,127.54089321548616,132.8064113849768,149.15107505148174,118.79776815619307,{"$f":"SUM(N296:U296)","v":1688.6946650290286},null,null,{"$f":"SUM(Y275:Y281)+Y285","v":4.7071656679533378},25.201408444111749,59.70191614548466,101.69368586270886,116.64014130890949,111.36512653459785,83.150295071831806,10.956699498522774,{"$f":"SUM(Y296:AF296)","v":513.41643853412052},{"$f":"SUM(AH275:AH281)+AH285","v":5.1000239513510053},25.810478866317339,60.849511952758895,102.50487015584432,116.31914837435497,109.84588286132774,80.69280982542341,11.483534473448913,{"$f":"SUM(AH296:AO296)","v":512.60626046082655}]
["cross check on total controllable expenditure",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N352:N358)+N362","v":367.67925158655225},{"$f":"SUM(O352:O358)+O362","v":382.12048045076489},267.45939782054961,143.13938736302379,127.54089321548616,132.8064113849768,149.15107505148174,118.79776815619307]
["IQI additional income profiling values - base totex (ex TIRG)",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N296-N278-IF(UserInterface!$B$138=2,Y296,0)","v":323.41423677629342},{"$f":"O296-O278-IF(UserInterface!$B$138=2,Z296,0)","v":344.58642051030648},{"$f":"P296-P278-IF(UserInterface!$B$138=2,AA296,0)","v":243.07429837696446},{"$f":"Q296-Q278-IF(UserInterface!$B$138=2,AB296,0)","v":138.99459172589144},{"$f":"R296-R278-IF(UserInterface!$B$138=2,AC296,0)","v":127.54089321548616},{"$f":"S296-S278-IF(UserInterface!$B$138=2,AD296,0)","v":132.8064113849768},{"$f":"T296-T278-IF(UserInterface!$B$138=2,AE296,0)","v":149.15107505148174},{"$f":"U296-U278-IF(UserInterface!$B$138=2,AF296,0)","v":118.79776815619307},{"$f":"SUM(N298:U298)","v":1578.3656951975938}]
["Inputs as per Ofgem"]
[null,null,null,null,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
["Total costs"]
["Load related investment "]
["Generation connection - sole-use",null,null,null,{"$f":"E226","v":0},{"$f":"F226","v":0},0,0,0,0,21.57667,11.001745218412042,{"$f":"[21]Input!N287","v":7},11.00276313461052,12.904604018664411,12.572863688307786,11.268864448280095,13.849112329288049,5.9346984861966989,5.2661834058554735,2.3371370998459877]
["Demand connection - sole-use",null,null,null,{"$f":"E227","v":0},0,0,0,0,0,3.2007775364238409,-2.0592973874055957E-2,{"$f":"[21]Input!N288","v":0},0,1.2775270245991108,4.813353770922248,3.2882045387916534,1.8462296149945026,1.8373771783737212,1.850760598098437,1.5316627099992979]
["Infrastructure - local enabling (entry triggered) ",null,null,null,0,0,0,0,0,0,11.86955003090508,23.190762449703726,{"$f":"[21]Input!N289","v":55.2},63.892744030079378,62.40421153485832,32.716809463771149,2.9418796108980345,4.5687612111703304,5.4516061692453244,5.9137244522768881,2.7966359128457774]
["Infrastructure - local enabling (exit triggered) ",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N290","v":0},6.4059089348057618,10.604739893408748,9.0537980163385878,4.19709791710528,0.126037531607326,3.0337092331981661,10.882647168088351,9.4422501181133196]
["Infrastructure - wider works - reactive schemes (excl TIRG /TSS)",null,null,null,0,0,0,0,0,0,12.250594975717441,14.191736951571585,{"$f":"[21]Input!N291","v":0},0,0,0,0,0,0,0,0]
["Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)",null,null,null,0,0,0,0,0,0,1.5432320264900663,12.384977941540731,{"$f":"[21]Input!N292","v":0},166.06659702243874,197.52004077582191,160.19213806037854,116.82488607785335,99.298979427751036,92.927976277373716,70.99063915172205,1.7218871903798545]
["Infrastructure - TSS",null,null,null,0,0,0,0,0,0,0.29530983222958057,0.43010496574120166,{"$f":"[21]Input!N293","v":0},-4.7164725595879951,-24.147398324965895,-57.809523809523796,-94.476190476190467,-97.333333333333329,-86.476190476190467,-65.333333333333329,0]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N294","v":0},0,0,0,0,0,0,0,0]
["Total Load Related",null,null,null,0,0,0,0,0,0,50.736134401766009,61.178734553095232,{"$f":"[21]Input!N295","v":62.2},242.65154056234641,260.5637249223866,161.53943919019451,44.044742116737936,22.355786781477917,22.709176868197162,29.570621442707875,17.829573031184236]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N296","v":0},0,0,0,0,0,0,0,0]
["NON-LOAD RELATED EXPENDITURE",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N297","v":0},0,0,0,0,0,0,0,0]
["Assets - Replacement and Refurbishment",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N298","v":0},0,0,0,0,0,0,0,0]
["Transformers ",null,null,null,0,0,0,0,0,0,13.95577110375276,12.627987678563022,{"$f":"[21]Input!N299","v":12.335398058961999},5.2579080425606231,5.7317601619903291,5.2473512923042742,8.6434349518521074,7.1242309343114814,2.3856288950994622,7.5432878128115721,9.9227181119425047]
["Reactors",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N300","v":0},0,0,0,0,0,0,0,0]
["Switchgear",null,null,null,0,0,0,0,0,0,10.44063148785872,20.4801131732786,{"$f":"[21]Input!N301","v":15},13.81041538614588,15.616182908860194,15.304559702506136,12.900182054483381,12.438659329846496,17.853586280328145,16.742556453962418,8.0866623212209952]
["Metering",null,null,null,0,0,0,0,0,0,9.5451758675496681,21.835070611020022,{"$f":"[21]Input!N302","v":0},4.3283168478417303E-2,0.17124298414839145,0.16502927214590565,0.16579182548529348,0.12217695981581264,0,0,0]
["Protection & control",null,null,null,0,0,0,0,0,0,13.527095540838854,13.087936533328898,{"$f":"[21]Input!N303","v":4.5794001750274997},11.756384858245614,11.552833176649575,10.59790480842315,10.421466910223691,11.2274856603185,6.4711816266638458,{"$f":"T242","v":7.0395924756752626},7.4641152362997669]
["Substation Other",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N304","v":2.4999727075981757},6.2378537720330636,6.988177309148849,6.1398721114959756,6.1682427146087138,5.7892459467941189,4.9508796687431067,4.9869417802100626,5.2025018568963581]
["Overhead Lines",null,null,null,0,0,0,0,0,0,1.4289185430463576,3.470204068475597,{"$f":"[21]Input!N305","v":28.094628509261025},20.771924997872482,19.912435671443262,20.966053722140675,28.101310483006145,36.336199446504494,38.876175500872833,40.332503499026814,31.411932949392796]
["Underground Cables",null,null,null,0,0,0,0,0,0,6.8016522649006612,3.5694418612388743,{"$f":"[21]Input!N306","v":5.6973722313431399},1.5636044612828253,0.45990972885567988,1.4231024234715262,1.7340811773494842,2.3910121537406255,2.3795475540079591,2.3968801322314439,2.6448311198102914]
["Reactive Compensation",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N307","v":0},0,0,0,0,0,0,0,0]
["HVDC",null,null,null,0,0,0,0,0,0,0.87640337306843263,3.7068229324599882,{"$f":"[21]Input!N308","v":0},0,0,0,0,0,0,0,0]
["Cable Tunnels",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N309","v":0},0,0,0,0,0,0,0,0]
["Other NLRE",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N310","v":-13.25504673038016},0,0,0,0,0,0,0,0]
["NOMS (Not requiring asset replacement)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N311","v":0},0,0,0,0,0,0,0,0]
["Weather Related Resilience",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N312","v":0},6.7629950747527048E-2,0.27181426055300228,1.0635302185822069,4.1110618711174798,6.2069454722355033,7.1066806469183268,7.1780887481473981,3.5768829168807135]
["Security Resilience (Excl. BT21CN)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N313","v":0},1.6231188179406488,1.6308855633180137,1.6502927214590564,1.6579182548529348,1.6290261308775023,1.351012631157148,0.54434135238189318,0.60065204313697962]
["BT21CN",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N314","v":0},4.1936757603960171,4.2182617257742434,4.9858093603147191,3.3845710373549802,0.67910026830955872,0,0,0]
["Cyber Resilience",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N315","v":0},0,0,0,0,0,0,0,0]
["Proximity Resilience",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N316","v":0},0,0,0,0,0,0,0,0]
["Cable Tunnels (Not requiring asset replacement)   ",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N317","v":0},0,0,0,0,0,0,0,0]
["Substation Other (Not requiring asset replacement)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N318","v":0},0,0,0,0,0,0,{"$f":"T257","v":0},0]
["Other TO",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N319","v":0},1.4202029733897334,1.3590451860815307,1.1689309169009037,1.0879889425624387,0.81451306543875113,0.79709745238271734,0.76207789333465048,0.84091286039177149]
["Total non-load related",null,null,null,0,0,0,0,0,0,56.57564818101546,78.777576858364995,{"$f":"[21]Input!N320","v":54.951724951811684},66.74600218909282,67.91254867682305,68.712436549744524,78.376050222896637,84.758595368192857,82.171790256173523,87.526270147781517,69.751209415972184]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N321","v":0},0,0,0,0,0,0,0,0]
["Contributions (-ve)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N322","v":0},0,0,0,0,0,0,0,0]
["Load related",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N323","v":0},0,0,0,0,0,0,0,0]
["     - Generation connection sole-use capital contributions",null,null,null,0,0,0,0,0,0,-7.2493800750551873,-6.137819708352608,{"$f":"[21]Input!N324","v":-3.5},-4.7302370254354251,-5.5155642040791548,-6.9332173190898594,-5.8697193764818847,-5.5364401005289512,0,0,0]
["     - Demand connection sole-use capital contributions",null,null,null,0,0,0,0,0,0,-2.90546770419426,2.0592973874055957E-2,{"$f":"[21]Input!N325","v":0},0,-1.2775270245991108,-4.813353770922248,-3.2882045387916534,-1.8462296149945026,-1.8373771783737212,-1.850760598098437,-1.5316627099992979]
["     - Infrastructure - local enabling (entry triggered) capital contributions",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N326","v":0},0,0,0,0,0,0,0,0]
["     - Infrastructure - local enabling (exit triggered) capital contributions",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N327","v":0},0,0,0,0,0,0,0,0]
["     - Infrastructure - wider works - capital contributions",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N328","v":0},0,0,0,0,0,0,0,0]
["Non Load Related",null,null,null,0,0,0,0,0,0,-0.1,0,{"$f":"[21]Input!N329","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N330","v":0},0,0,0,0,0,0,0,0]
["Non Operational Capex",null,null,null,0,0,0,0,0,0,0.30000000000000004,0,{"$f":"[21]Input!N331","v":0.9},0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N332","v":0},0,0,0,0,0,0,0,0]
["RPEs (LR Capex)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N333","v":0},0.37110400022899515,3.5482153284908104,3.944283034665018,1.7663234678481015,1.2476156706560433,1.6366572075687102,{"$f":"T272","v":2.6410141353756034},1.874134304400962]
["RPEs (NLR Capex)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N334","v":0},5.9625435855318709E-2,0.99291764337310229,1.7874663213207824,3.4348439150394809,5.8318271792767007,7.7049855333556838,9.3309803411066277,8.5719235092178678]
["RPEs (Non Op Capex)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N335","v":0},0,0,0,0,0,0,0,0]
["Total TO Capex",null,null,null,0,0,0,0,0,0,97.056934803532016,133.83908467698168,{"$f":"[21]Input!N336","v":114.55172495181169},305.99803516208817,327.12431534239528,225.13705400591274,119.36403580724863,107.71115528408008,113.28523268692136,128.11812546887319,97.395177550775941]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N337","v":0},0,0,0,0,0,0,0,0]
["Logged up",null,null,null,0,0,0,0,0,0,2.7530497262693157,5.9951150315980621,{"$f":"[21]Input!N338","v":3.7},0,0,0,0,0,0,0,0]
["TIRG",null,null,null,0,0,0,0,0,0,12.698322785871966,9.2284862914634562,{"$f":"[21]Input!N339","v":45.2},44.265014810258812,37.534059940458384,24.385099443585155,4.1447956371323365,0,0,0,0]
["TII",null,null,null,0,0,0,0,0,0,5.3251031037527596,31.548223922965065,{"$f":"[21]Input!N340","v":84.6},0,0,0,0,0,0,0,0]
["Security",null,null,null,0,0,0,0,0,0,0.28578370860927149,5.1296653001427772E-2,{"$f":"[21]Input!N341","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N342","v":0},0,0,0,0,0,0,0,0]
["Direct Opex (Excl. Pensions)",null,null,null,0,0,0,0,0,0,16.10420589765581,24.150852594800647,{"$f":"[21]Input!N343","v":23.7},17.440137852954187,17.462259711444823,17.859819638535974,19.394816944099436,19.444218971651942,18.979389839533184,20.229273854893069,20.279360111826769]
["Business Support and Closely Associated Indirects Opex (Incl. Pensions)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N344","v":0},0,0,0,0,0,0,0,0]
["RPEs (Opex)",null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N345","v":0},-2.3936238748917718E-2,-1.5454353362555524E-4,7.7424732515767467E-2,0.23573897454338139,0.38551895975415157,0.54178885852223935,0.80367572771547502,1.1232304935903661]
["TOTAL TO CONTROLLABLE OPEX",null,null,null,0,0,0,0,0,0,16.10420589765581,24.150852594800647,{"$f":"[21]Input!N346","v":23.7},17.416201614205271,17.462105167911197,17.93724437105174,19.630555918642816,19.829737931406093,19.521178698055422,21.032949582608545,21.402590605417135]
[null,null,null,null,0,0,0,0,0,0,0,0,{"$f":"[21]Input!N347","v":0},0,0,0,0,0,0,0,0]
["Non Controllable Opex",null,null,null,0,0,0,0,0,0,24.1,24.1,{"$f":"[21]Input!N348","v":24.1},24.1,24.1,24.1,24.1,24.1,24.1,24.1,24.1]
[]
[]
[]
[]
[]
["Total TO capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M352:M358)","v":248.05172495181168}]
["Total TO opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M362+M364","v":47.8}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Smoothing period",null,null,null,null,{"$f":"[4]SPTL!F391","v":15},"Smooth"]
["Accelerated depreciation life",null,null,null,null,{"$f":"[4]SPTL!F392","v":20},"AccLife"]
["Pre-vesting asset life",null,null,null,null,{"$f":"[4]SPTL!F393","v":20},"PreVestLife"]
["Post-vesting asset lives",null,null,null,null,{"$f":"[4]SPTL!F394","v":40},"PostVestLife"]
["Interconnector asset life (yrs)",null,null,null,null,{"$f":"[4]SPTL!F395","v":29},"IntLife"]
["Pre-BETTA connections life (yrs)",null,null,null,null,{"$f":"[4]SPTL!F396","v":30},"ConLife"]
["Number of Years since vesting started and model start point",null,null,null,null,{"$f":"[4]SPTL!F397","v":19},"YearsSinceVesting"]
[]
[null,null,null,null,"90/91","91/92","92/93","93/94","94/95","95/96","96/97","97/98","98/99","99/00","00/01","01/02","02/03","03/04","04/05","05/06","06/07","07/08","08/09","09/10"]
["RPI from Vesting(1990/91) onwards",null,null,null,{"$f":"[4]SPTL!E400","v":128.74},{"$f":"[4]SPTL!F400","v":134.85},{"$f":"[4]SPTL!G400","v":139.11000000000001},{"$f":"[4]SPTL!H400","v":141.47999999999999},{"$f":"[4]SPTL!I400","v":145.35},{"$f":"[4]SPTL!J400","v":150.1},{"$f":"[4]SPTL!K400","v":153.69999999999999},{"$f":"[4]SPTL!L400","v":158.80000000000001},{"$f":"[4]SPTL!M400","v":163.80000000000001},{"$f":"[4]SPTL!N400","v":166.35},{"$f":"[4]SPTL!O400","v":171.31666666666666},{"$f":"[4]SPTL!P400","v":173.875},{"$f":"[4]SPTL!Q400","v":177.51666666666668},{"$f":"[4]SPTL!R400","v":182.47499999999999},{"$f":"[4]SPTL!S400","v":188.15},{"$f":"[4]SPTL!T400","v":193.10833333333332},{"$f":"[4]SPTL!U400","v":200.31666666666669},{"$f":"[4]SPTL!V400","v":208.5916666666667},{"$f":"[4]SPTL!W400","v":214.78333333333339},{"$f":"[4]SPTL!X400","v":215.76666666666662}]
["Net capex from Vesting(1990/91) to 2003/04 (£m, Nominal)",null,null,null,{"$f":"[4]SPTL!E401","v":10.233587923003656},{"$f":"[4]SPTL!F401","v":32.447010968161848},{"$f":"[4]SPTL!G401","v":20.455131485020786},{"$f":"[4]SPTL!H401","v":22.866792278219595},{"$f":"[4]SPTL!I401","v":10.7},{"$f":"[4]SPTL!J401","v":13},{"$f":"[4]SPTL!K401","v":11.5},{"$f":"[4]SPTL!L401","v":19.8},{"$f":"[4]SPTL!M401","v":35.4},{"$f":"[4]SPTL!N401","v":19.113999999999997},{"$f":"[4]SPTL!O401","v":22.532601764760706},{"$f":"[4]SPTL!P401","v":14.2755610245282},{"$f":"[4]SPTL!Q401","v":34.357710785182036},{"$f":"[4]SPTL!R401","v":45.09899999999999},{"$f":"[4]SPTL!S401","v":32.923999999999999},{"$f":"[4]SPTL!T401","v":46.391159535831335},{"$f":"[4]SPTL!U401","v":80.2},{"$f":"[4]SPTL!V401","v":76.704243418619441},{"$f":"[4]SPTL!W401","v":104.1965998646639},{"$f":"[4]SPTL!X401","v":67.69585988680285}]
["Disposals from Vesting(1990/91) to 2003/04 (£m, Nominal)",null,null,null,{"$f":"[4]SPTL!E402","v":0},{"$f":"[4]SPTL!F402","v":0},{"$f":"[4]SPTL!G402","v":0},{"$f":"[4]SPTL!H402","v":0},{"$f":"[4]SPTL!I402","v":0},{"$f":"[4]SPTL!J402","v":0},{"$f":"[4]SPTL!K402","v":0},{"$f":"[4]SPTL!L402","v":0},{"$f":"[4]SPTL!M402","v":0},{"$f":"[4]SPTL!N402","v":0},{"$f":"[4]SPTL!O402","v":0},{"$f":"[4]SPTL!P402","v":0},{"$f":"[4]SPTL!Q402","v":0},{"$f":"[4]SPTL!R402","v":0},{"$f":"[4]SPTL!S402","v":0},{"$f":"[4]SPTL!T402","v":0},{"$f":"[4]SPTL!U402","v":0},{"$f":"[4]SPTL!V402","v":0},{"$f":"[4]SPTL!W402","v":0},{"$f":"[4]SPTL!X402","v":0}]
[]
["Transmission Investment Renewable Generation",null,null,null,null,null,null,{"$f":"[22]Summary!I15","v":2.9011467491275709},{"$f":"[22]Summary!J15","v":8.2575626990844651},{"$f":"[22]Summary!K15","v":13.642341991485079},{"$f":"+[9]SPTL!K404","v":15.13946502082862},{"$f":"+[9]SPTL!L404","v":17.624579880521868}]
["Incentive Payments",null,null,null,null,null,null,{"$f":"[22]Summary!I17","v":0.60894099999999995},{"$f":"[22]Summary!J17","v":0.37820857986663203},{"$f":"[22]Summary!K17","v":3.1739630985920182},{"$f":"+[9]SPTL!K405","v":0.76340499953842889},{"$f":"+[9]SPTL!L405","v":1.2382168587188815}]
["Issuance of Equity",null,null,null,null,null,null,{"$f":"[22]Summary!I19","v":0},{"$f":"[22]Summary!J19","v":0},{"$f":"[22]Summary!K19","v":0},{"$f":"+[9]SPTL!K406","v":2.3817934282665485},{"$f":"+[9]SPTL!L406","v":0}]
[]
["Capex assumptions - closing balances (accountancy)"]
[null,"Capital expenditure - Industrial buildings",null,null,{"$f":"[4]SPTL!E409","v":58.7},null,null,null,null,{"$f":"[4]SPTL!J409","v":66.2},66.2,72.599999999999994]
[null,"Capital expenditure - Long life assets",null,null,{"$f":"[4]SPTL!E410","v":679},null,null,null,null,{"$f":"[4]SPTL!J410","v":1213.9000000000001},1345.7,1490.3]
[null,"Capital expenditure - Plant pool",null,null,{"$f":"[4]SPTL!E411","v":11.8},null,null,null,null,{"$f":"[4]SPTL!J411","v":30.1},30,38.4]
[]
["Asset lives (accounting)"]
[null,"Industrial Buildings (years) - straight line depreciation",null,null,{"$f":"[4]SPTL!E414","v":60},null,null,null,null,{"$f":"[4]SPTL!J414","v":60}]
[null,"Long life assets (years) - straight line depreciation",null,null,{"$f":"[4]SPTL!E415","v":60},null,null,null,null,{"$f":"[4]SPTL!J415","v":60}]
[null,"Plant pool (years) - straight line depreciation",null,null,{"$f":"[4]SPTL!E416","v":15},null,null,null,null,{"$f":"[4]SPTL!J416","v":15}]
[]
["Capex assumptions - depreciation closing balances (accountancy)"]
[null,"Capital expenditure - Industrial buildings",null,null,{"$f":"[4]SPTL!E419","v":28.1},null,null,null,null,{"$f":"[4]SPTL!J419","v":32.700000000000003},32.700000000000003,32.700000000000003]
[null,"Capital expenditure - Long life assets",null,null,{"$f":"[4]SPTL!E420","v":223.7},null,null,null,null,{"$f":"[4]SPTL!J420","v":284.8},299.5,301.7]
[null,"Capital expenditure - Plant pool",null,null,{"$f":"[4]SPTL!E421","v":0.9},null,null,null,null,{"$f":"[4]SPTL!J421","v":5.4},6.9,6.9]
[]
["Non Current Assets",null,null,null,{"$f":"[4]SPTL!E423","v":0},{"$f":"[4]SPTL!F423","v":0},{"$f":"[4]SPTL!G423","v":0},{"$f":"[4]SPTL!H423","v":0},{"$f":"[4]SPTL!I423","v":0},{"$f":"[4]SPTL!J423","v":987.30009999999993},{"$f":"+[9]SPTL!K423","v":1102.8},{"$f":"+[9]SPTL!L423","v":1260},{"$f":"[4]SPTL!M423","v":1790.6345252231506},{"$f":"[4]SPTL!N423","v":1790.6345252231506},{"$f":"[4]SPTL!O423","v":1790.6345252231506},{"$f":"[4]SPTL!P423","v":1790.6345252231506},{"$f":"[4]SPTL!Q423","v":1790.6345252231506},{"$f":"[4]SPTL!R423","v":1790.6345252231506},{"$f":"[4]SPTL!S423","v":1790.6345252231506},{"$f":"[4]SPTL!T423","v":1790.6345252231506},{"$f":"[4]SPTL!U423","v":1790.6345252231506}]
["Current Assets",null,null,null,{"$f":"[4]SPTL!E424","v":0},{"$f":"[4]SPTL!F424","v":0},{"$f":"[4]SPTL!G424","v":0},{"$f":"[4]SPTL!H424","v":0},{"$f":"[4]SPTL!I424","v":0},{"$f":"[4]SPTL!J424","v":8.6},{"$f":"+[9]SPTL!K424","v":7},{"$f":"+[9]SPTL!L424","v":6},{"$f":"[4]SPTL!M424","v":5},{"$f":"[4]SPTL!N424","v":4},{"$f":"[4]SPTL!O424","v":3.7},{"$f":"[4]SPTL!P424","v":3.4000000000000004},{"$f":"[4]SPTL!Q424","v":3.1},{"$f":"[4]SPTL!R424","v":2.8},{"$f":"[4]SPTL!S424","v":2.5},{"$f":"[4]SPTL!T424","v":2.2000000000000002},{"$f":"[4]SPTL!U424","v":2.2000000000000002}]
["Creditors: amounts falling due within one year",null,null,null,{"$f":"[4]SPTL!E425","v":0},{"$f":"[4]SPTL!F425","v":0},{"$f":"[4]SPTL!G425","v":0},{"$f":"[4]SPTL!H425","v":0},{"$f":"[4]SPTL!I425","v":0},{"$f":"[4]SPTL!J425","v":210.2},{"$f":"+[9]SPTL!K425","v":198.7},{"$f":"+[9]SPTL!L425","v":284.60000000000002},{"$f":"[4]SPTL!M425","v":124.23902188343283},{"$f":"[4]SPTL!N425","v":133.66440959736019},{"$f":"[4]SPTL!O425","v":139.17390804127095},{"$f":"[4]SPTL!P425","v":133.5972877432832},{"$f":"[4]SPTL!Q425","v":128.1633446034545},{"$f":"[4]SPTL!R425","v":129.54718659636848},{"$f":"[4]SPTL!S425","v":130.57678782286592},{"$f":"[4]SPTL!T425","v":130.27034597167636},{"$f":"[4]SPTL!U425","v":119.26757617347261}]
["Creditors: amounts falling due after more than one year",null,null,null,{"$f":"[4]SPTL!E426","v":0},{"$f":"[4]SPTL!F426","v":0},{"$f":"[4]SPTL!G426","v":0},{"$f":"[4]SPTL!H426","v":0},{"$f":"[4]SPTL!I426","v":0},{"$f":"[4]SPTL!J426","v":285},{"$f":"+[9]SPTL!K426","v":327.39999999999998},{"$f":"+[9]SPTL!L426","v":327.39999999999998},{"$f":"[4]SPTL!M426","v":420.2},{"$f":"[4]SPTL!N426","v":420.2},{"$f":"[4]SPTL!O426","v":420.2},{"$f":"[4]SPTL!P426","v":420.2},{"$f":"[4]SPTL!Q426","v":420.2},{"$f":"[4]SPTL!R426","v":420.2},{"$f":"[4]SPTL!S426","v":420.2},{"$f":"[4]SPTL!T426","v":420.2},{"$f":"[4]SPTL!U426","v":420.2}]
["Provisions for liabilities and charges",null,null,null,{"$f":"[4]SPTL!E427","v":0},{"$f":"[4]SPTL!F427","v":0},{"$f":"[4]SPTL!G427","v":0},{"$f":"[4]SPTL!H427","v":0},{"$f":"[4]SPTL!I427","v":0},{"$f":"[4]SPTL!J427","v":100.3},{"$f":"+[9]SPTL!K427","v":109.2},{"$f":"+[9]SPTL!L427","v":124.4},{"$f":"[4]SPTL!M427","v":146.97279113066111},{"$f":"[4]SPTL!N427","v":146.97279113066111},{"$f":"[4]SPTL!O427","v":146.97279113066111},{"$f":"[4]SPTL!P427","v":146.97279113066111},{"$f":"[4]SPTL!Q427","v":146.97279113066111},{"$f":"[4]SPTL!R427","v":146.97279113066111},{"$f":"[4]SPTL!S427","v":146.97279113066111},{"$f":"[4]SPTL!T427","v":146.97279113066111},{"$f":"[4]SPTL!U427","v":146.97279113066111}]
["Shareholders funds",null,null,null,{"$f":"[4]SPTL!E428","v":0},{"$f":"[4]SPTL!F428","v":0},{"$f":"[4]SPTL!G428","v":0},{"$f":"[4]SPTL!H428","v":0},{"$f":"[4]SPTL!I428","v":0},{"$f":"[4]SPTL!J428","v":400.4},{"$f":"+[9]SPTL!K428","v":474.5},{"$f":"+[9]SPTL!L428","v":529.6},{"$f":"[4]SPTL!M428","v":555.44030005943489},{"$f":"[4]SPTL!N428","v":555.44030005943489},{"$f":"[4]SPTL!O428","v":555.44030005943489},{"$f":"[4]SPTL!P428","v":555.44030005943489},{"$f":"[4]SPTL!Q428","v":555.44030005943489},{"$f":"[4]SPTL!R428","v":555.44030005943489},{"$f":"[4]SPTL!S428","v":555.44030005943489},{"$f":"[4]SPTL!T428","v":555.44030005943489},{"$f":"[4]SPTL!U428","v":555.44030005943489}]
[null,null,null,null,{"$f":"E423+E424-E425-E426","v":0},{"$f":"F423+F424-F425-F426","v":0},0,0,0,500.70010000000002,583.69999999999993,654,1251.1955033397178,1240.7701156257904,1234.9606171818796,1240.2372374798674,1245.3711806196959,1243.6873386267821,1242.3577374002846,1242.3641792514743,1253.3669490496779]
[null,null,null,null,{"$f":"E427+E428","v":0},{"$f":"F427+F428","v":0},0,0,0,500.7,583.70000000000005,654,702.413091190096,702.413091190096,702.413091190096,702.413091190096,702.413091190096,702.413091190096,702.413091190096,702.413091190096,702.413091190096]
[]
[]
[]
[]
[]
[]
["RAV opening balances",null,"£m09/10"]
[null,"04/05 opening balance on pre-vesting asset costs",null,null,null,{"$f":"K438*CommonInputs!J$6/CommonInputs!E$6","v":995.74120313612116},"PreVestRAV",null,"updated price base",null,{"$f":"[4]SPTL!K438","v":868.29309765206813}]
[null,"04/05 opening balance on post-vesting asset costs",null,null,null,{"$f":"K439*CommonInputs!J$6/CommonInputs!E$6","v":425.89125509638416},"PostVestRAV",null,"updated price base",null,{"$f":"[4]SPTL!K439","v":371.38006942554318}]
[null,"04/05 opening balance on pre-vesting cumulative depreciation",null,null,null,{"$f":"K440*CommonInputs!J$6/CommonInputs!E$6","v":697.01884219528495},"PreVestDepn",null,"updated price base",null,{"$f":"[4]SPTL!K440","v":607.80516835644778}]
[null,"04/05 opening balance on post-vesting cumulative depreciation",null,null,null,{"$f":"K441*CommonInputs!J$6/CommonInputs!E$6","v":65.130691226744574},"PostVestDepn",null,"updated price base",null,{"$f":"[4]SPTL!K441","v":56.794405473406428}]
[null,"04/05 opening balance on post-vesting disposals ",null,null,null,{"$f":"[4]SPTL!F442","v":0},"PostVDisp",null,"update by 5 years"]
[null,"04/05 opening balance on post-vesting disposals depreciation",null,null,null,{"$f":"[4]SPTL!F443","v":0},"PostVDispDepn",null,"update by 5 years"]
[null,"Interconnector value (£m, 05/06 Nominal)",null,null,null,{"$f":"[4]SPTL!F444","v":25.1},"IntRAV",null,"update by 5 years"]
[null,"Pre-BETTA connections value (£m, 05/06 Nominal)",null,null,null,{"$f":"[4]SPTL!F445","v":13.1},"ConRAV",null,"update by 5 years"]
[]
["Pensions inputs (Nominal)"]
[]
[]
["Remaining in RAV as at 31.03.2013"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["£m 09/10"]
["TPCR4 equity issuance cost claw-back",null,null,null,null,null,null,null,null,null,null,null,{"$f":"M849","v":-2.4}]
["Allowed Transmission Owner Revenue less K",null,null,null,null,null,null,null,null,{"$f":"J903","v":200.49999999999997},{"$f":"+[9]SPTL!K492","v":217.22788968017829},{"$f":"+[9]SPTL!L492","v":213.17933740098354},{"$f":"M903","v":210.21828765766654}]
[]
[]
[]
[{"$f":"'RAV inputs'!A1","v":"2009-10 prices"}]
[null,null,null,null,{"$f":"'RAV inputs'!C2","v":2005},{"$f":"'RAV inputs'!D2","v":2006},{"$f":"'RAV inputs'!E2","v":2007},{"$f":"'RAV inputs'!F2","v":2008},{"$f":"'RAV inputs'!G2","v":2009},{"$f":"'RAV inputs'!H2","v":2010},{"$f":"'RAV inputs'!I2","v":2011},{"$f":"'RAV inputs'!J2","v":2012},{"$f":"'RAV inputs'!K2","v":2013},{"$f":"'RAV inputs'!L2","v":2014},{"$f":"'RAV inputs'!M2","v":2015}]
[{"$f":"'RAV inputs'!A3","v":"RPI factors"},null,null,null,{"$f":"'RAV inputs'!C3","v":188.15},{"$f":"'RAV inputs'!D3","v":193.10833333333332},{"$f":"'RAV inputs'!E3","v":200.31666666666666},{"$f":"'RAV inputs'!F3","v":208.5916666666667},{"$f":"'RAV inputs'!G3","v":214.78333333333333},{"$f":"'RAV inputs'!H3","v":215.76666666666668}]
[]
[{"$f":"'RAV inputs'!A510","v":"SPTL"}]
[]
[{"$f":"'RAV inputs'!A512","v":"Pre-Vesting Asset balance"}]
[{"$f":"'RAV inputs'!A513","v":"Cost"},null,null,null,{"$f":"'RAV inputs'!C513","v":995.74120313612093}]
[{"$f":"'RAV inputs'!A514","v":"Accumulated depreciation"},null,null,null,{"$f":"'RAV inputs'!C514","v":697.01884219528517}]
[]
[{"$f":"'RAV inputs'!A516","v":"Net capex additions (post-vesting)"}]
[{"$f":"'RAV inputs'!A517","v":"Net capex additions"},null,null,null,{"$f":"'RAV inputs'!C517","v":37.756586411551062},{"$f":"'RAV inputs'!D517","v":51.834458322260595},{"$f":"'RAV inputs'!E517","v":86.385656044596033},{"$f":"'RAV inputs'!F517","v":83.273375837756944},{"$f":"'RAV inputs'!G517","v":106.98416868533707},{"$f":"'RAV inputs'!H517","v":69.995859886802833},{"$f":"'RAV inputs'!I517","v":87.492782296467681},{"$f":"+[9]SPTL!L507","v":125.67620748796361},{"$f":"M275-M270","v":119.74234719791723}]
[]
[]
[{"$f":"'RAV inputs'!A520","v":"Post-vesting Asset balance"}]
[{"$f":"'RAV inputs'!A521","v":"Cost"},null,null,null,{"$f":"'RAV inputs'!C521","v":425.89125509638399}]
[{"$f":"'RAV inputs'!A522","v":"Accumulated depreciation"},null,null,null,{"$f":"'RAV inputs'!C522","v":65.130691226744545}]
[]
[]
[{"$f":"'RAV inputs'!A525","v":"Capex additions (90/91 - 03/04)"},null,null,null,{"$f":"'RAV inputs'!C525","v":"90/91"},{"$f":"'RAV inputs'!D525","v":"91/92"},{"$f":"'RAV inputs'!E525","v":"92/93"},{"$f":"'RAV inputs'!F525","v":"93/94"},{"$f":"'RAV inputs'!G525","v":"94/95"},{"$f":"'RAV inputs'!H525","v":"95/96"},{"$f":"'RAV inputs'!I525","v":"96/97"},{"$f":"'RAV inputs'!J525","v":"97/98"},{"$f":"'RAV inputs'!K525","v":"98/99"},{"$f":"'RAV inputs'!L525","v":"99/00"},{"$f":"'RAV inputs'!M525","v":"00/01"},{"$f":"'RAV inputs'!N525","v":"01/02"},{"$f":"'RAV inputs'!O525","v":"02/03"},{"$f":"'RAV inputs'!P525","v":"03/04"}]
[{"$f":"'RAV inputs'!A526","v":"Net capex additions"},null,null,null,{"$f":"'RAV inputs'!C526","v":17.151368294133562},{"$f":"'RAV inputs'!D526","v":51.916821652925869},{"$f":"'RAV inputs'!E526","v":31.726946565676926},{"$f":"'RAV inputs'!F526","v":34.873420605248192},{"$f":"'RAV inputs'!G526","v":15.883751863318423},{"$f":"'RAV inputs'!H526","v":18.687319564734619},{"$f":"'RAV inputs'!I526","v":16.143895033615262},{"$f":"'RAV inputs'!J526","v":26.902896725440797},{"$f":"'RAV inputs'!K526","v":46.630891330891316},{"$f":"'RAV inputs'!L526","v":24.792089369802618},{"$f":"'RAV inputs'!M526","v":28.378933986437598},{"$f":"'RAV inputs'!N526","v":17.714968897535783},{"$f":"'RAV inputs'!O526","v":41.760860372262371},{"$f":"'RAV inputs'!P526","v":53.32709083436086}]
[{"$f":"'RAV inputs'!A527","v":"Accumulated accelerated depreciation to 04/05"},null,null,null,{"$f":"'RAV inputs'!C527","v":11.148389391186814},{"$f":"'RAV inputs'!D527","v":31.150092991755521},{"$f":"'RAV inputs'!E527","v":17.449820611122309},{"$f":"'RAV inputs'!F527","v":17.436710302624096},{"$f":"'RAV inputs'!G527","v":7.1476883384932908},{"$f":"'RAV inputs'!H527","v":7.4749278258938476},{"$f":"'RAV inputs'!I527","v":5.6503632617653414},{"$f":"'RAV inputs'!J527","v":8.0708690176322389},{"$f":"'RAV inputs'!K527","v":11.657722832722829},{"$f":"'RAV inputs'!L527","v":4.9584178739605234},{"$f":"'RAV inputs'!M527","v":4.2568400979656396},{"$f":"'RAV inputs'!N527","v":1.7714968897535783},{"$f":"'RAV inputs'!O527","v":2.0880430186131185},{"$f":"'RAV inputs'!P527","v":0}]
[]
[]
[{"$f":"'RAV inputs'!A530","v":"Capitalised pensions deficit additions"},null,null,null,{"$f":"'RAV inputs'!E530","v":0},{"$f":"'RAV inputs'!F530","v":0},{"$f":"'RAV inputs'!G530","v":0},{"$f":"'RAV inputs'!H530","v":0},{"$f":"'RAV inputs'!I530","v":0},{"$f":"'RAV inputs'!J530","v":0},{"$f":"'RAV inputs'!K530","v":0},{"$f":"'RAV inputs'!L530","v":0},{"$f":"'RAV inputs'!M530","v":0},{"$f":"'RAV inputs'!N530","v":0},{"$f":"'RAV inputs'!O530","v":0},{"$f":"'RAV inputs'!P530","v":0}]
[{"$f":"'RAV inputs'!A531","v":"TSS adjustment"},null,null,null,{"$f":"'RAV inputs'!E531","v":0},{"$f":"'RAV inputs'!F531","v":0},{"$f":"'RAV inputs'!G531","v":0},{"$f":"'RAV inputs'!H531","v":0},{"$f":"'RAV inputs'!I531","v":0},{"$f":"'RAV inputs'!J531","v":0},{"$f":"'RAV inputs'!K531","v":0},{"$f":"'RAV inputs'!L531","v":0},{"$f":"'RAV inputs'!M531","v":0},{"$f":"'RAV inputs'!N531","v":0},{"$f":"'RAV inputs'!O531","v":0},{"$f":"'RAV inputs'!P531","v":0}]
[]
[]
[{"$f":"'RAV inputs'!A534","v":"Post-vesting Asset balance (for accelerated depreciation calc)"}]
[{"$f":"'RAV inputs'!A535","v":"Cost"},null,null,null,{"$f":"'RAV inputs'!C535","v":425.89125509638399}]
[{"$f":"'RAV inputs'!A536","v":"Accumulated depreciation"},null,null,null,{"$f":"'RAV inputs'!C536","v":130.26138245348929}]
[]
[{"$f":"'RAV inputs'!A538","v":"England-Scotland Interconnector"}]
[{"$f":"'RAV inputs'!A539","v":"Net additions (05/06)"},null,null,null,null,{"$f":"'RAV inputs'!D539","v":124.99902560014171}]
[]
[{"$f":"'RAV inputs'!A541","v":"Pre-BETTA connections (PLUGS)"}]
[]
[{"$f":"'RAV inputs'!A543","v":"Connection asset life"},null,null,null,{"$f":"'RAV inputs'!C543","v":30},null,null,null,null,null,{"$f":"'RAV inputs'!I543","v":18}]
[{"$f":"'RAV inputs'!A544","v":"Net additions (05/06)"},null,null,null,{"$f":"'RAV inputs'!C544","v":0},{"$f":"'RAV inputs'!D544","v":75.114093365222757},{"$f":"'RAV inputs'!E544","v":0},{"$f":"'RAV inputs'!F544","v":0},{"$f":"'RAV inputs'!G544","v":0},{"$f":"'RAV inputs'!H544","v":0},{"$f":"'RAV inputs'!I544","v":0},{"$f":"'RAV inputs'!J544","v":0},{"$f":"'RAV inputs'!K544","v":0},{"$f":"'RAV inputs'!L544","v":0},{"$f":"'RAV inputs'!M544","v":0},{"$f":"'RAV inputs'!N544","v":0},{"$f":"'RAV inputs'!O544","v":0},{"$f":"'RAV inputs'!P544","v":0}]
[]
[{"$f":"'RAV inputs'!A546","v":"TO Incentive - Shadow RAV"}]
[{"$f":"'RAV inputs'!A547","v":"Additions"},null,null,null,{"$f":"'RAV inputs'!C547","v":0},{"$f":"'RAV inputs'!D547","v":0},{"$f":"'RAV inputs'!E547","v":0},{"$f":"'RAV inputs'!F547","v":0},{"$f":"'RAV inputs'!G547","v":0},{"$f":"'RAV inputs'!H547","v":0},{"$f":"+[9]SPTL!K537","v":4.9830748123750634},{"$f":"+[9]SPTL!L537","v":31.548223922965065},{"$f":"+[4]SPTL!M537","v":135.06070134431064},{"$f":"+[4]SPTL!N537","v":172.36338916309427},{"$f":"+[4]SPTL!O537","v":159.40667895243081},{"$f":"+[4]SPTL!P537","v":97.405682463635387},{"$f":"+[4]SPTL!Q537","v":44.471969626322363},{"$f":"+[4]SPTL!R537","v":17.453401978151753},{"$f":"+[4]SPTL!S537","v":0},{"$f":"+[4]SPTL!T537","v":0},{"$f":"+[4]SPTL!U537","v":0}]
["Depreciation allowed on TOI",null,null,null,null,null,null,null,null,{"$f":"'RAV inputs'!H548*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"'RAV inputs'!I548*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"'RAV inputs'!J548*CommonInputs!$J$6/CommonInputs!$E$6","v":0.5416864940421211},{"$f":"'RAV inputs'!K548*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"'RAV inputs'!L548*CommonInputs!$J$6/CommonInputs!$E$6","v":0}]
[{"$f":"'RAV inputs'!A549","v":"TIRG - Shadow RAV"}]
[{"$f":"'RAV inputs'!A550","v":"Project 1 "},"England - Scotland"]
[{"$f":"'RAV inputs'!A551","v":"Additions"},null,null,null,{"$f":"'RAV inputs'!C551","v":0},{"$f":"'RAV inputs'!D551","v":0},{"$f":"'RAV inputs'!E551","v":9.4787253515267462},{"$f":"'RAV inputs'!F551","v":30.411282010307207},{"$f":"'RAV inputs'!G551","v":26.822239466128643},{"$f":"'RAV inputs'!H551","v":12.8},{"$f":"+[9]SPTL!K541","v":5.5901039258825724},{"$f":"+[9]SPTL!L541","v":0},{"$f":"TIRG!M552/1000000*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"TIRG!N552/1000000*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"TIRG!O552/1000000*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"TIRG!P552/1000000*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"TIRG!Q552/1000000*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"TIRG!R552/1000000*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"TIRG!S552/1000000*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"TIRG!T552/1000000*CommonInputs!$J$6/CommonInputs!$E$6","v":0},{"$f":"TIRG!U552/1000000*CommonInputs!$J$6/CommonInputs!$E$6","v":0}]
[{"$f":"'RAV inputs'!A552","v":"Additions assumed"},null,null,null,{"$f":"'RAV inputs'!C552","v":0},{"$f":"'RAV inputs'!D552","v":0},{"$f":"'RAV inputs'!E552","v":10.779732482948001},{"$f":"'RAV inputs'!F552","v":32.224519443706257},{"$f":"'RAV inputs'!G552","v":28.325467269022937},{"$f":"'RAV inputs'!H552","v":11.582478518912213},{"$f":"'RAV inputs'!I552","v":5.8485782620249775},{"$f":"'RAV inputs'!J552","v":0},{"$f":"'RAV inputs'!K552","v":0},{"$f":"'RAV inputs'!L552","v":0},{"$f":"'RAV inputs'!M552","v":0},{"$f":"'RAV inputs'!N552","v":0},{"$f":"'RAV inputs'!O552","v":0},{"$f":"'RAV inputs'!P552","v":0}]
[{"$f":"'RAV inputs'!A553","v":"Depreciation allowed "},null,null,null,{"$f":"'RAV inputs'!C553","v":0},{"$f":"'RAV inputs'!D553","v":0},{"$f":"'RAV inputs'!E553","v":0},{"$f":"'RAV inputs'!F553","v":0.53200000000000003},{"$f":"'RAV inputs'!G553","v":2.1480000000000001},{"$f":"'RAV inputs'!H553","v":3.11},{"$f":"'RAV inputs'!I553","v":3.7109999999999999},{"$f":"'RAV inputs'!J553","v":4.0579999999999998},{"$f":"'RAV inputs'!K553","v":3.8359999999999999},{"$f":"'RAV inputs'!L553","v":3.919},{"$f":"'RAV inputs'!M553","v":3.919},{"$f":"'RAV inputs'!N553","v":3.919},{"$f":"'RAV inputs'!O553","v":3.919},{"$f":"'RAV inputs'!P553","v":0}]
[]
[{"$f":"'RAV inputs'!A555","v":"Year of commissioning"},null,null,null,{"$f":"'RAV inputs'!C555","v":2011}]
[]
[]
[{"$f":"'RAV inputs'!A558","v":"Project 2"},"B5"]
[{"$f":"'RAV inputs'!A559","v":"Additions"},null,null,null,{"$f":"'RAV inputs'!C559","v":0},{"$f":"'RAV inputs'!D559","v":0},{"$f":"'RAV inputs'!E559","v":0},{"$f":"'RAV inputs'!F559","v":1.3447165514761692},{"$f":"'RAV inputs'!G559","v":2.7123612943276161},{"$f":"'RAV inputs'!H559","v":3.2},{"$f":"+[9]SPTL!K549","v":3.5250542738344923},{"$f":"+[9]SPTL!L549","v":0.5},{"$f":"+[4]SPTL!M549","v":0},{"$f":"+[4]SPTL!N549","v":0},{"$f":"+[4]SPTL!O549","v":0},{"$f":"+[4]SPTL!P549","v":0},{"$f":"+[4]SPTL!Q549","v":0},{"$f":"+[4]SPTL!R549","v":0},{"$f":"+[4]SPTL!S549","v":0},{"$f":"+[4]SPTL!T549","v":0},{"$f":"+[4]SPTL!U549","v":0},{"$f":"+[4]SPTL!V549","v":0}]
[{"$f":"'RAV inputs'!A560","v":"Additions assumed"},null,null,null,{"$f":"'RAV inputs'!C560","v":0},{"$f":"'RAV inputs'!D560","v":0},{"$f":"'RAV inputs'!E560","v":0},{"$f":"'RAV inputs'!F560","v":3.5550181592700851},{"$f":"'RAV inputs'!G560","v":6.9953583134024253},{"$f":"'RAV inputs'!H560","v":1.6054920719284256},{"$f":"'RAV inputs'!I560","v":0},{"$f":"'RAV inputs'!J560","v":0},{"$f":"'RAV inputs'!K560","v":0},{"$f":"'RAV inputs'!L560","v":0},{"$f":"'RAV inputs'!M560","v":0},{"$f":"'RAV inputs'!N560","v":0},{"$f":"'RAV inputs'!O560","v":0},{"$f":"'RAV inputs'!P560","v":0}]
[{"$f":"'RAV inputs'!A561","v":"Depreciation allowed "},null,null,null,{"$f":"'RAV inputs'!C561","v":0},{"$f":"'RAV inputs'!D561","v":0},{"$f":"'RAV inputs'!E561","v":0},{"$f":"'RAV inputs'!F561","v":0},{"$f":"'RAV inputs'!G561","v":0},{"$f":"'RAV inputs'!H561","v":0},{"$f":"'RAV inputs'!I561","v":0.17799999999999999},{"$f":"'RAV inputs'!J561","v":0.54900000000000004},{"$f":"'RAV inputs'!K561","v":0.56000000000000005},{"$f":"'RAV inputs'!L561","v":0.56000000000000005},{"$f":"'RAV inputs'!M561","v":0.57199999999999995},{"$f":"'RAV inputs'!N561","v":0.57199999999999995},{"$f":"'RAV inputs'!O561","v":0.57199999999999995},{"$f":"'RAV inputs'!P561","v":0}]
[]
[{"$f":"'RAV inputs'!A563","v":"Year of commissioning"},null,null,null,{"$f":"'RAV inputs'!C563","v":2012}]
[]
[{"$f":"'RAV inputs'!A565","v":"Project 3"},"Beauly Denny"]
[{"$f":"'RAV inputs'!A566","v":"Additions"},null,null,null,{"$f":"'RAV inputs'!C566","v":0},{"$f":"'RAV inputs'!D566","v":0},{"$f":"'RAV inputs'!E566","v":0.32313836425659365},{"$f":"'RAV inputs'!F566","v":0},{"$f":"'RAV inputs'!G566","v":0.10045782571583763},{"$f":"'RAV inputs'!H566","v":1.7000000000000002},{"$f":"+[9]SPTL!K556","v":2.1340869117268273},{"$f":"+[9]SPTL!L556","v":8.1999999999999993},{"$f":"+[4]SPTL!M556","v":41.099109436306506},{"$f":"+[4]SPTL!N556","v":28.145570194133523},{"$f":"+[4]SPTL!O556","v":23.928574894123098},{"$f":"+[4]SPTL!P556","v":20.509530673060645},{"$f":"+[4]SPTL!Q556","v":4.0606572112104029},{"$f":"+[4]SPTL!R556","v":0},{"$f":"+[4]SPTL!S556","v":0},{"$f":"+[4]SPTL!T556","v":0},{"$f":"+[4]SPTL!U556","v":0},{"$f":"+[4]SPTL!V556","v":0}]
[{"$f":"'RAV inputs'!A567","v":"Additions assumed"},null,null,null,{"$f":"'RAV inputs'!C567","v":0},{"$f":"'RAV inputs'!D567","v":0},{"$f":"'RAV inputs'!E567","v":0},{"$f":"'RAV inputs'!F567","v":0},{"$f":"'RAV inputs'!G567","v":0},{"$f":"'RAV inputs'!H567","v":0},{"$f":"'RAV inputs'!I567","v":21.444786960758254},{"$f":"'RAV inputs'!J567","v":0},{"$f":"'RAV inputs'!K567","v":0},{"$f":"'RAV inputs'!L567","v":0},{"$f":"'RAV inputs'!M567","v":0},{"$f":"'RAV inputs'!N567","v":0},{"$f":"'RAV inputs'!O567","v":0},{"$f":"'RAV inputs'!P567","v":0}]
[{"$f":"'RAV inputs'!A568","v":"Depreciation allowed "},null,null,null,{"$f":"'RAV inputs'!C568","v":0},{"$f":"'RAV inputs'!D568","v":0},{"$f":"'RAV inputs'!E568","v":0},{"$f":"'RAV inputs'!F568","v":0},{"$f":"'RAV inputs'!G568","v":0},{"$f":"'RAV inputs'!H568","v":0},{"$f":"'RAV inputs'!I568","v":0},{"$f":"'RAV inputs'!J568","v":1.05},{"$f":"'RAV inputs'!K568","v":2.2189999999999999},{"$f":"'RAV inputs'!L568","v":2.855},{"$f":"'RAV inputs'!M568","v":2.6739999999999999},{"$f":"'RAV inputs'!N568","v":2.6739999999999999},{"$f":"'RAV inputs'!O568","v":2.6739999999999999},{"$f":"'RAV inputs'!P568","v":2.6739999999999999}]
[]
[{"$f":"'RAV inputs'!A570","v":"Year of commissioning"},null,null,null,2017]
[]
[{"$f":"'RAV inputs'!A572","v":"Project 4"},"South West Scotland"]
[{"$f":"'RAV inputs'!A573","v":"Additions"},null,null,null,{"$f":"'RAV inputs'!C573","v":0},{"$f":"'RAV inputs'!D573","v":0},{"$f":"'RAV inputs'!E573","v":0.32313836425659365},{"$f":"'RAV inputs'!F573","v":0.93095761256042475},{"$f":"'RAV inputs'!G573","v":0.20091565143167525},{"$f":"'RAV inputs'!H573","v":0.6},{"$f":"+[9]SPTL!K563","v":0.65737498620156731},{"$f":"+[9]SPTL!L563","v":0.45548532708904133},{"$f":"+[4]SPTL!M563","v":4.8041907499518288},{"$f":"+[4]SPTL!N563","v":15.764531425105293},{"$f":"+[4]SPTL!O563","v":13.238507438763484},{"$f":"+[4]SPTL!P563","v":3.4263328248778677},{"$f":"+[4]SPTL!Q563","v":0},{"$f":"+[4]SPTL!R563","v":0},{"$f":"+[4]SPTL!S563","v":0},{"$f":"+[4]SPTL!T563","v":0},{"$f":"+[4]SPTL!U563","v":0},{"$f":"+[4]SPTL!V563","v":0}]
[{"$f":"'RAV inputs'!A574","v":"Additions assumed"},null,null,null,{"$f":"'RAV inputs'!C574","v":0},{"$f":"'RAV inputs'!D574","v":0},{"$f":"'RAV inputs'!E574","v":0},{"$f":"'RAV inputs'!F574","v":0.22935601027548938},{"$f":"'RAV inputs'!G574","v":26.146585171405789},{"$f":"'RAV inputs'!H574","v":16.169598724422002},{"$f":"'RAV inputs'!I574","v":0},{"$f":"'RAV inputs'!J574","v":0},{"$f":"'RAV inputs'!K574","v":0},{"$f":"'RAV inputs'!L574","v":0},{"$f":"'RAV inputs'!M574","v":0},{"$f":"'RAV inputs'!N574","v":0},{"$f":"'RAV inputs'!O574","v":0},{"$f":"'RAV inputs'!P574","v":0}]
[{"$f":"'RAV inputs'!A575","v":"Depreciation allowed "},null,null,null,{"$f":"'RAV inputs'!C575","v":0},{"$f":"'RAV inputs'!D575","v":0},{"$f":"'RAV inputs'!E575","v":0},{"$f":"'RAV inputs'!F575","v":0},{"$f":"'RAV inputs'!G575","v":0},{"$f":"'RAV inputs'!H575","v":0},{"$f":"'RAV inputs'!I575","v":0},{"$f":"'RAV inputs'!J575","v":0},{"$f":"'RAV inputs'!K575","v":1.0999999999999999E-2},{"$f":"'RAV inputs'!L575","v":1.319},{"$f":"'RAV inputs'!M575","v":2.0609999999999999},{"$f":"'RAV inputs'!N575","v":2.0609999999999999},{"$f":"'RAV inputs'!O575","v":0},{"$f":"'RAV inputs'!P575","v":0}]
[]
[{"$f":"'RAV inputs'!A577","v":"Year of commissioning"},null,null,null,2016,{"$f":"'RAV inputs'!D577","v":0},{"$f":"'RAV inputs'!E577","v":0},{"$f":"'RAV inputs'!F577","v":0},{"$f":"'RAV inputs'!G577","v":0},{"$f":"'RAV inputs'!H577","v":0},{"$f":"'RAV inputs'!I577","v":0},{"$f":"'RAV inputs'!J577","v":0},{"$f":"'RAV inputs'!K577","v":0},{"$f":"'RAV inputs'!L577","v":0},{"$f":"'RAV inputs'!M577","v":0},{"$f":"'RAV inputs'!N577","v":0},{"$f":"'RAV inputs'!O577","v":0},{"$f":"'RAV inputs'!P577","v":0}]
[]
[{"$f":"'RAV inputs'!A579","v":"Project 5"},"TIRG Sloy Project"]
[{"$f":"'RAV inputs'!A580","v":"Additions"},null,null,null,{"$f":"'RAV inputs'!C580","v":0},{"$f":"'RAV inputs'!D580","v":0},{"$f":"'RAV inputs'!E580","v":0.10771278808553122},{"$f":"'RAV inputs'!F580","v":0},{"$f":"'RAV inputs'!G580","v":5.1233491115077179},{"$f":"'RAV inputs'!H580","v":10.3},{"$f":"+[9]SPTL!K570","v":0.79075541818449402},{"$f":"+[9]SPTL!L570","v":0},{"$f":"+[4]SPTL!M570","v":0},{"$f":"+[4]SPTL!N570","v":0},{"$f":"+[4]SPTL!O570","v":0},{"$f":"+[4]SPTL!P570","v":0},{"$f":"+[4]SPTL!Q570","v":0},{"$f":"+[4]SPTL!R570","v":0},{"$f":"+[4]SPTL!S570","v":0},{"$f":"+[4]SPTL!T570","v":0},{"$f":"+[4]SPTL!U570","v":0},{"$f":"+[4]SPTL!V570","v":0}]
[{"$f":"'RAV inputs'!A581","v":"Additions assumed"},null,null,null,{"$f":"'RAV inputs'!C581","v":0},{"$f":"'RAV inputs'!D581","v":0},{"$f":"'RAV inputs'!E581","v":0},{"$f":"'RAV inputs'!F581","v":0},{"$f":"'RAV inputs'!G581","v":5.4540859243511379},{"$f":"'RAV inputs'!H581","v":13.636361590929219},{"$f":"'RAV inputs'!I581","v":0},{"$f":"'RAV inputs'!J581","v":0},{"$f":"'RAV inputs'!K581","v":0},{"$f":"'RAV inputs'!L581","v":0},{"$f":"'RAV inputs'!M581","v":0},{"$f":"'RAV inputs'!N581","v":0},{"$f":"'RAV inputs'!O581","v":0},{"$f":"'RAV inputs'!P581","v":0}]
[{"$f":"'RAV inputs'!A582","v":"Depreciation allowed "},null,null,null,{"$f":"'RAV inputs'!C582","v":0},{"$f":"'RAV inputs'!D582","v":0},{"$f":"'RAV inputs'!E582","v":0},{"$f":"'RAV inputs'!F582","v":0},{"$f":"'RAV inputs'!G582","v":0},{"$f":"'RAV inputs'!H582","v":0},{"$f":"'RAV inputs'!I582","v":0.56100000000000005},{"$f":"'RAV inputs'!J582","v":0.72099999999999997},{"$f":"'RAV inputs'!K582","v":0.72099999999999997},{"$f":"'RAV inputs'!L582","v":0.73599999999999999},{"$f":"'RAV inputs'!M582","v":0.73599999999999999},{"$f":"'RAV inputs'!N582","v":0.73599999999999999},{"$f":"'RAV inputs'!O582","v":0},{"$f":"'RAV inputs'!P582","v":0}]
[]
[{"$f":"'RAV inputs'!A584","v":"Year of commissioning"},null,null,null,{"$f":"'RAV inputs'!C584","v":2011},{"$f":"'RAV inputs'!D584","v":0},{"$f":"'RAV inputs'!E584","v":0},{"$f":"'RAV inputs'!F584","v":0},{"$f":"'RAV inputs'!G584","v":0},{"$f":"'RAV inputs'!H584","v":0},{"$f":"'RAV inputs'!I584","v":0},{"$f":"'RAV inputs'!J584","v":0},{"$f":"'RAV inputs'!K584","v":0},{"$f":"'RAV inputs'!L584","v":0},{"$f":"'RAV inputs'!M584","v":0},{"$f":"'RAV inputs'!N584","v":0},{"$f":"'RAV inputs'!O584","v":0},{"$f":"'RAV inputs'!P584","v":0}]
[]
[{"$f":"'RAV inputs'!A586","v":"Logging up allowed (incl WIP):"},null,null,null,{"$f":"'RAV inputs'!C586","v":0},{"$f":"'RAV inputs'!D586","v":0},{"$f":"'RAV inputs'!E586","v":1.077127880855312},{"$f":"'RAV inputs'!F586","v":4.0341496544285071},{"$f":"'RAV inputs'!G586","v":2.6119034686117781},{"$f":"'RAV inputs'!H586","v":0.3},{"$f":"K277","v":2.7530497262693157},{"$f":"L277","v":5.9951150315980621},{"$f":"IF(UserInterface!$B$123=1,M277,M354)","v":3.7},{"$f":"'RAV inputs'!L585","v":0},{"$f":"'RAV inputs'!M585","v":0},{"$f":"'RAV inputs'!N585","v":0},{"$f":"'RAV inputs'!O585","v":0},{"$f":"'RAV inputs'!P585","v":0}]
["CNI",null,null,null,{"$f":"'RAV inputs'!C585","v":0},{"$f":"'RAV inputs'!D585","v":0},{"$f":"'RAV inputs'!E585","v":0},{"$f":"'RAV inputs'!F585","v":0},{"$f":"'RAV inputs'!G585","v":3.4155660743384786},{"$f":"'RAV inputs'!H585","v":2.9000000000000004},{"$f":"'RAV inputs'!I585","v":0.29354840712900376},{"$f":"L280","v":5.1296653001427772E-2},{"$f":"'RAV inputs'!K586","v":0},{"$f":"'RAV inputs'!L586","v":0}]
[]
[{"$f":"'RAV inputs'!A588","v":"Disposals"},null,null,null,{"$f":"'RAV inputs'!C588","v":0},{"$f":"'RAV inputs'!D588","v":0},{"$f":"'RAV inputs'!E588","v":0},{"$f":"'RAV inputs'!F588","v":0},{"$f":"'RAV inputs'!G588","v":0},{"$f":"'RAV inputs'!H588","v":0},{"$f":"'RAV inputs'!I588","v":0},{"$f":"'RAV inputs'!J588","v":0},{"$f":"'RAV inputs'!K588","v":0},{"$f":"'RAV inputs'!L588","v":0},{"$f":"'RAV inputs'!M588","v":0},{"$f":"'RAV inputs'!N588","v":0},{"$f":"'RAV inputs'!O588","v":0},{"$f":"'RAV inputs'!P588","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SPTL",null,"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E601*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F601*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G601*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H601*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I601*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J601*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K601*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L601*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M601*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N601*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O601*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P601*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q601*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R601*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S601*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T601*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U601*12)","v":"2021-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,V601*12)","v":"2022-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,W601*12)","v":"2023-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,X601*12)","v":"2024-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Y601*12)","v":"2025-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Z601*12)","v":"2026-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AA601*12)","v":"2027-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AB601*12)","v":"2028-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AC601*12)","v":"2029-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AD601*12)","v":"2030-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AE601*12)","v":"2031-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AF601*12)","v":"2032-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AG601*12)","v":"2033-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AH601*12)","v":"2034-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AI601*12)","v":"2035-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AJ601*12)","v":"2036-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AK601*12)","v":"2037-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AL601*12)","v":"2038-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AM601*12)","v":"2039-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AN601*12)","v":"2040-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AO601*12)","v":"2041-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AP601*12)","v":"2042-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AQ601*12)","v":"2043-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AR601*12)","v":"2044-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AS601*12)","v":"2045-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AT601*12)","v":"2046-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AU601*12)","v":"2047-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AV601*12)","v":"2048-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AW601*12)","v":"2049-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AX601*12)","v":"2050-03-31"}]
[null,null,null,null,{"$f":"F601-1","v":-5},{"$f":"G601-1","v":-4},{"$f":"H601-1","v":-3},{"$f":"I601-1","v":-2},{"$f":"J601-1","v":-1},0,{"$f":"J601+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["£m 09/10","TOI"]
[]
["TOInc t",null,null,null,null,null,null,null,null,{"$f":"J899","v":0},0,0,0.75787757554583501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Additions",null,null,{"$f":"E537","v":0},{"$f":"F537","v":0},0,0,0,0,4.9830748123750634,31.548223922965065,135.06070134431064,172.36338916309427,159.40667895243081,97.405682463635387,44.471969626322363,17.453401978151753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation"]
[null,"Book value"]
[]
[]
["£m 09/10","TIRG"]
[null,null,null,null,null,null,null,null,null,{"$f":"J891","v":13.3},{"$f":"K891","v":15.13946502082862},{"$f":"L891","v":17.624579880521868},{"$f":"M891","v":16.429988065265135},{"$f":"N891","v":21.5}]
[{"$f":"TIRG!A51","v":"TIRG t"},null,"all TIRG",null,{"$f":"(TIRG!E258+TIRG!E363+TIRG!E468+TIRG!E573+TIRG!E678)/1000000*CommonInputs!$J$6/CommonInputs!E$6","v":0},{"$f":"(TIRG!F258+TIRG!F363+TIRG!F468+TIRG!F573+TIRG!F678)/1000000*CommonInputs!$J$6/CommonInputs!F$6","v":0},{"$f":"(TIRG!G258+TIRG!G363+TIRG!G468+TIRG!G573+TIRG!G678)/1000000*CommonInputs!$J$6/CommonInputs!G$6","v":0},{"$f":"(TIRG!H258+TIRG!H363+TIRG!H468+TIRG!H573+TIRG!H678)/1000000*CommonInputs!$J$6/CommonInputs!H$6","v":2.8464354547298178},{"$f":"(TIRG!I258+TIRG!I363+TIRG!I468+TIRG!I573+TIRG!I678)/1000000*CommonInputs!$J$6/CommonInputs!I$6","v":7.0317331120480038},{"$f":"(TIRG!J258+TIRG!J363+TIRG!J468+TIRG!J573+TIRG!J678)/1000000*CommonInputs!$J$6/CommonInputs!J$6","v":10.778135737289359},{"$f":"+[9]SPTL!K613","v":12.698322785871966},{"$f":"+[9]SPTL!L613","v":9.2284862914634562},15.911597626338859,{"$f":"(TIRG!N258+TIRG!N363+TIRG!N468+TIRG!N573+TIRG!N678)/1000000*CommonInputs!$J$6/CommonInputs!N$6","v":24.278497981580735},{"$f":"(TIRG!O258+TIRG!O363+TIRG!O468+TIRG!O573+TIRG!O678)/1000000*CommonInputs!$J$6/CommonInputs!O$6","v":24.814753865702347},{"$f":"(TIRG!P258+TIRG!P363+TIRG!P468+TIRG!P573+TIRG!P678)/1000000*CommonInputs!$J$6/CommonInputs!P$6","v":23.969784804208942},{"$f":"(TIRG!Q258+TIRG!Q363+TIRG!Q468+TIRG!Q573+TIRG!Q678)/1000000*CommonInputs!$J$6/CommonInputs!Q$6","v":12.464964219457293},{"$f":"(TIRG!R258+TIRG!R363+TIRG!R468+TIRG!R573+TIRG!R678)/1000000*CommonInputs!$J$6/CommonInputs!R$6","v":19.900632403314276},{"$f":"(TIRG!S258+TIRG!S363+TIRG!S468+TIRG!S573+TIRG!S678)/1000000*CommonInputs!$J$6/CommonInputs!S$6","v":19.251004541617494},{"$f":"(TIRG!T258+TIRG!T363+TIRG!T468+TIRG!T573+TIRG!T678)/1000000*CommonInputs!$J$6/CommonInputs!T$6","v":18.601376679920719},{"$f":"(TIRG!U258+TIRG!U363+TIRG!U468+TIRG!U573+TIRG!U678)/1000000*CommonInputs!$J$6/CommonInputs!U$6","v":17.951748818223937},{"$f":"(TIRG!V258+TIRG!V363+TIRG!V468+TIRG!V573+TIRG!V678)/1000000*CommonInputs!$J$6/CommonInputs!V$6","v":{"$error":"#DIV/0!"}}]
["Total tax dilution for all TIRG projects",null,null,null,null,null,{"$f":"TIRG!BA211","v":0},{"$f":"TIRG!BB211","v":0},{"$f":"TIRG!BC211","v":0},{"$f":"TIRG!BD211","v":0},{"$f":"TIRG!BE211","v":0},{"$f":"TIRG!BF211","v":0},{"$f":"TIRG!BG211","v":3.9950227623028431},{"$f":"TIRG!BH211","v":4.7711586954067267},{"$f":"TIRG!BI211","v":5.0745623192478266},{"$f":"TIRG!BJ211","v":5.34049991630914},{"$f":"TIRG!BK211","v":3.9827188988623545},{"$f":"TIRG!BL211","v":3.50970581075843},{"$f":"TIRG!BM211","v":3.1190656613354686},{"$f":"TIRG!BN211","v":2.7703073598731809},{"$f":"TIRG!BO211","v":2.4505587687544104},{"$f":"TIRG!BP211","v":0}]
[null,"Additions","all TIRG",null,{"$f":"SUM(E617:E624)","v":0},{"$f":"SUM(F617:F624)","v":0},10.232714868125463,32.686956174343798,34.959323349111493,28.6,12.697375515829954,9.1554853270890408,45.903300186258335,43.910101619238816,37.167082332886579,23.935863497938513,4.0606572112104029,0,0,0,0,0]
[null,null,"Year of commissioning"]
[null,null,2010]
["Projects 1 & 5",null,2011,null,{"$f":"E541+E570","v":0},{"$f":"F541+F570","v":0},9.5864381396122766,30.411282010307207,31.945588577636361,23.1,6.3808593440670665,0,0,0,0,0,0,0,0,0,0,0]
["Project 2",null,2012,null,{"$f":"E549","v":0},{"$f":"F549","v":0},0,1.3447165514761692,2.7123612943276161,3.2,3.5250542738344923,0.5,0,0,0,0,0,0,0,0,0,0]
[null,null,2013]
[null,null,2014]
[null,null,2015]
["Project 4",null,2016,null,{"$f":"E563","v":0},{"$f":"F563","v":0},0.32313836425659365,0.93095761256042475,0.20091565143167525,0.6,0.65737498620156731,0.45548532708904133,4.8041907499518288,15.764531425105293,13.238507438763484,3.4263328248778677,0,0,0,0,0,0]
["Project 3",null,2017,null,{"$f":"E556","v":0},{"$f":"F556","v":0},0.32313836425659365,0,0.10045782571583763,1.7000000000000002,2.1340869117268273,8.1999999999999993,41.099109436306506,28.145570194133523,23.928574894123098,20.509530673060645,4.0606572112104029,0,0,0,0,0]
["£m 09/10","TIRG"]
[]
[null,null,"all TIRG"]
[]
[null,"Depreciation","all TIRG",null,{"$f":"SUM(E631:E638)","v":0},{"$f":"SUM(F631:F638)","v":0},0,0.53200000000000003,2.1480000000000001,3.11,4.45,6.3780000000000001,7.3469999999999995,4.1739999999999995,4.7349999999999994,4.7349999999999994,2.6739999999999999,2.6739999999999999,0,0,0,0]
[null,null,"Year of commissioning"]
[null,null,2010]
["Projects 1 & 5",null,2011,null,{"$f":"E543+E572","v":0},{"$f":"F543+F572","v":0},0,0.53200000000000003,2.1480000000000001,3.11,4.2720000000000002,4.7789999999999999,4.5569999999999995]
["Project 2",null,2012,null,{"$f":"E551","v":0},{"$f":"F551","v":0},0,0,0,0,0.17799999999999999,0.54900000000000004,0.56000000000000005]
[null,null,2013]
[null,null,2014]
[null,null,2015]
["Project 4",null,2016,null,{"$f":"E565","v":0},{"$f":"F565","v":0},0,0,0,0,0,0,1.0999999999999999E-2,1.319,2.0609999999999999,2.0609999999999999,0,0,0,0,0,0]
["Project 3",null,2017,null,{"$f":"E558","v":0},{"$f":"F558","v":0},0,0,0,0,0,1.05,2.2189999999999999,2.855,2.6739999999999999,2.6739999999999999,2.6739999999999999,2.6739999999999999,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Supplementary inputs"]
[]
["Pensions"]
[]
[]
["Actual deficit funding - regulated entity level","For GDNs, SHTL & SPTL - sum rows 67-70 table 1.1",null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!K1005","v":1.0173251908396947},{"$f":"[4]SPTL!L1005","v":0.56159999999999999},{"$f":"[4]SPTL!M1005","v":0.56159999999999999},{"$f":"[4]SPTL!N1005","v":0.56159999999999999},{"$f":"[4]SPTL!O1005","v":0.56159999999999999},{"$f":"[4]SPTL!P1005","v":0.56159999999999999},{"$f":"[4]SPTL!Q1005","v":0.56159999999999999},{"$f":"[4]SPTL!R1005","v":0.56159999999999999},{"$f":"[4]SPTL!S1005","v":0},{"$f":"[4]SPTL!T1005","v":0},{"$f":"[4]SPTL!U1005","v":0}]
[null,"For NG TOs - sum 67-70 less row 68 (SO) table 1.1"]
["Scheme admin costs - regulated entity only","Row 30 table 1.1"]
["PPF levies - regulated entity only","Row 28 table 1.1"]
[]
[]
[]
["Tax"]
["Adjustment to tax deductibility of pensions (net)",null,null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!K1013","v":0},{"$f":"[4]SPTL!L1013","v":0},{"$f":"[4]SPTL!M1013","v":0},{"$f":"[4]SPTL!N1013","v":0},{"$f":"[4]SPTL!O1013","v":0},{"$f":"[4]SPTL!P1013","v":0},{"$f":"[4]SPTL!Q1013","v":0},{"$f":"[4]SPTL!R1013","v":0},{"$f":"[4]SPTL!S1013","v":0},{"$f":"[4]SPTL!T1013","v":0},{"$f":"[4]SPTL!U1013","v":0}]
[]
["Tax creditor (portion of balance sheet 'other' item)","Row 43 table 1.3.2",null,null,null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!M1015","v":6.0645126281646657}]
["Adjustment to taxable profits due to IFRIC 18",null,null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!K1016","v":0},{"$f":"[4]SPTL!L1016","v":0},{"$f":"[4]SPTL!M1016","v":0},{"$f":"[4]SPTL!N1016","v":0},{"$f":"[4]SPTL!O1016","v":0},{"$f":"[4]SPTL!P1016","v":0},{"$f":"[4]SPTL!Q1016","v":0},{"$f":"[4]SPTL!R1016","v":0},{"$f":"[4]SPTL!S1016","v":0},{"$f":"[4]SPTL!T1016","v":0},{"$f":"[4]SPTL!U1016","v":0}]
[]
["Balance sheet"]
["Cost closing balances"]
["Industrial buildings",null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!J1020","v":66.2},{"$f":"+[9]SPTL!K1020","v":0},{"$f":"+[9]SPTL!L1020","v":66},{"$f":"[4]SPTL!M1020","v":80.8}]
["Long-life assets",null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!J1021","v":1213.9000000000001},{"$f":"+[9]SPTL!K1021","v":0},{"$f":"+[9]SPTL!L1021","v":1507.44},{"$f":"[4]SPTL!M1021","v":1751.2}]
["Plant pool",null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!J1022","v":30.1},{"$f":"+[9]SPTL!K1022","v":0},{"$f":"+[9]SPTL!L1022","v":131.55999999999995},{"$f":"[4]SPTL!M1022","v":47.9}]
[]
["Balance sheet"]
["Accumulated depreciation closing balances"]
["Industrial buildings",null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!J1026","v":32.700000000000003},{"$f":"+[9]SPTL!K1026","v":0},{"$f":"+[9]SPTL!L1026","v":1},{"$f":"[4]SPTL!M1026","v":32.799999999999997}]
["Long-life assets",null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!J1027","v":284.8},{"$f":"+[9]SPTL!K1027","v":0},{"$f":"+[9]SPTL!L1027","v":362.84},{"$f":"[4]SPTL!M1027","v":306.3}]
["Plant pool",null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!J1028","v":5.4},{"$f":"+[9]SPTL!K1028","v":0},{"$f":"+[9]SPTL!L1028","v":16.160000000000025},{"$f":"[4]SPTL!M1028","v":7.4}]
[]
[]
[]
[]
[]
[]
[]
["Spend formerly treated as TOI but now included as part of Load related","Subset of cost table 4.18.1a row26",null,null,null,null,null,null,null,null,null,{"$f":"[4]SPTL!L1036","v":30.8},{"$f":"[4]SPTL!M1036","v":88.6},{"$f":"[4]SPTL!N1036","v":148.9},{"$f":"[4]SPTL!O1036","v":169.6},{"$f":"[4]SPTL!P1036","v":101.9},{"$f":"[4]SPTL!Q1036","v":23.3}]
[]
["Equity issuance costs - per TPCR4",null,null,null,null,null,null,null,null,null,null,null,-2.4]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["NGGT_SO incentive revenue"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Allowed System Operator Revenue","SOMR t"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L869:L877)","v":0},{"$f":"SUM(M869:M877)","v":0}]
[]
["Repex - RAV adjustments required"]
["GDNs repex over/ under spend (5 year cap)","Table 1.4.1 GDN pack - row 18"]
["Fuel Poor incentive adjustment","Table 1.4.1 GDN pack - row 19"]
[]
[]
[]
[]
[]
["Revenue chargeable forecasts"]
["TOs - electricity",null,null,"(already in 9/10 prices)"]
["Transmission Base Revenue","PR t",null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E9","v":181.7},{"$f":"+[9]SPTL!K1079","v":175.88307652256842},{"$f":"+[9]SPTL!L1079","v":179.40073805301978},{"$f":"'[23]Electricity TO'!H9","v":181.95992130034276},{"$f":"[4]SPTL!N1079","v":221.2}]
["Transmission Investment Renewable Generation","TIRG t",null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E10","v":13.3},{"$f":"+[9]SPTL!K1080","v":15.13946502082862},{"$f":"+[9]SPTL!L1080","v":17.624579880521868},{"$f":"'[23]Electricity TO'!H10","v":16.429988065265135},{"$f":"[4]SPTL!N1080","v":21.5}]
["Pass Through Items","PT t",null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E11","v":-0.3},{"$f":"+[9]SPTL!K1081","v":9.9793402009363703},{"$f":"+[9]SPTL!L1081","v":9.9295801305411011},{"$f":"'[23]Electricity TO'!H11","v":0},{"$f":"[4]SPTL!N1081","v":0}]
["Incentive payments","IP t",null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E12","v":3.2},{"$f":"+[9]SPTL!K1082","v":0.76340499953842889},{"$f":"+[9]SPTL!L1082","v":1.2382168587188815},{"$f":"'[23]Electricity TO'!H12","v":0.1757217974894667},{"$f":"[4]SPTL!N1082","v":0},{"$f":"N893","v":0},{"$f":"O893","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Capital expenditure revenue (incl WIP remuneration)","CxIncRA t",null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E13","v":0},{"$f":"+[9]SPTL!K1083","v":0},{"$f":"+[9]SPTL!L1083","v":0},{"$f":"'[23]Electricity TO'!$H$13","v":5.974541114641867}]
["Difference in services","DIS t",null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E15","v":0},{"$f":"+[9]SPTL!K1084","v":0},{"$f":"+[9]SPTL!L1084","v":0},{"$f":"'[23]Electricity TO'!H14","v":0},{"$f":"[4]SPTL!N1084","v":0}]
["New issuance","IE t",null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E14","v":0},{"$f":"+[9]SPTL!K1085","v":2.3817934282665485},{"$f":"+[9]SPTL!L1085","v":0},{"$f":"'[23]Electricity TO'!H15","v":0},{"$f":"[4]SPTL!N1085","v":0}]
["Logged Up Costs","LC t",null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E16","v":0},{"$f":"+[9]SPTL!K1086","v":0},{"$f":"+[9]SPTL!L1086","v":0},{"$f":"'[23]Electricity TO'!H16","v":0},{"$f":"[4]SPTL!N1086","v":0}]
["Difference in final sums","TS t",null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E17","v":0},{"$f":"+[9]SPTL!K1087","v":0},{"$f":"+[9]SPTL!L1087","v":0},{"$f":"'[23]Electricity TO'!H17","v":0},{"$f":"[4]SPTL!N1087","v":0}]
["Enhanced TO Incentives","TOInc t",null,null,null,null,null,null,null,null,{"$f":"+[9]SPTL!K1088","v":0},{"$f":"+[9]SPTL!L1088","v":0},{"$f":"'TOI incentive estimate'!I15","v":0.75787757554583501},{"$f":"[4]SPTL!N1088","v":0}]
["Correction Factor","K t",null,null,null,null,null,null,null,null,{"$f":"+[9]SPTL!K1089","v":0},{"$f":"+[9]SPTL!L1089","v":0},{"$f":"'[23]Electricity TO'!H19","v":-2.0208006711288671},{"$f":"[4]SPTL!N1089","v":0}]
["Excluded revenues",null,null,null,null,null,null,null,null,{"$f":"'[23]Electricity TO'!E25+'[23]Electricity TO'!E26","v":2.5999999999999979},{"$f":"+[9]SPTL!K1090","v":13.080809508039884},{"$f":"+[9]SPTL!L1090","v":4.9862224781818973},{"$f":"'[23]Electricity TO'!H25+'[23]Electricity TO'!H26","v":4.9202378043814656},{"$f":"[4]SPTL!N1090","v":5.4},{"$f":"N901","v":5.4},{"$f":"O901","v":5.4},5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4,5.4]
[]
["Allowed Transmission Owner Revenue",null,null,null,null,null,null,null,null,{"$f":"SUM(J890:J902)-J900","v":200.49999999999997},{"$f":"SUM(K890:K902)-K900","v":217.22788968017829},{"$f":"SUM(L890:L902)-L900","v":213.17933740098354},{"$f":"SUM(M890:M902)-M900","v":210.21828765766654},{"$f":"SUM(N890:N902)-N900","v":248.1}]
[]
["GDNs"]
[]
[]
["DN exit capacity costs and incentive revenue","Ext"]
["Any allowance in respect of approved income adjusting events","IAEt"]
[]
["Mains and Services Replacement expenditure adjustment (2008/09 to 2012/13)","MSRAt"]
["Distribution Network shrinkage incentive revenue","Sht"]
["Environmental Emissions incentive revenue","EEt"]
["Discretionary Reward Scheme revenue","DRSt"]
["Innovation Funding incentive for SD revenue","IFISDt"]
["Revenue under loss of meter work revenue driver ","LMt"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L906:L917)","v":0},{"$f":"SUM(M906:M917)","v":0}]
[]
[]
[]
["NGGT_TO"]
[]
["NTS TO Incentive Revenue Adjustment","TOG t"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L923:L926)","v":0},{"$f":"SUM(M923:M926)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Pensions"]
[null,"Operator view"]
["Actual ongoing cost opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C68","v":2.3389103006779943}]
["Actual ongoing cost capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C69","v":0}]
["Admin Costs - scheme administration - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C70","v":8.9113101186920604E-2}]
["Admin Costs - scheme administration - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C71","v":0}]
["Admin Costs - Investment Management Fees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C72","v":0}]
["PPF levy - Fixed levy - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C73","v":1.8378889209877507E-2}]
["PPF levy - Fixed levy - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C74","v":0}]
["PPF levy - Risk-based levy - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C75","v":3.7464658773981079E-2}]
["PPF levy - Risk-based levy - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C76","v":0}]
["Actual deficit opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C77","v":0.56159999999999999}]
["Actual deficit capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C78","v":0}]
["Total actual spend",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C79","v":3.0454669498487732}]
[null,"Ofgem view"]
["Actual ongoing cost opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C81","v":2.3389103006779943}]
["Actual ongoing cost capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C82","v":0}]
["Admin Costs - scheme administration - opex"]
["Admin Costs - scheme administration - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C84","v":0}]
["Admin Costs - Investment Management Fees",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C85","v":0}]
["PPF levy - Fixed levy - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C86","v":1.8378889209877507E-2}]
["PPF levy - Fixed levy - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C87","v":0}]
["PPF levy - Risk-based levy - opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C88","v":3.7464658773981079E-2}]
["PPF levy - Risk-based levy - capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C89","v":0}]
["Actual deficit opex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C90","v":0}]
["Actual deficit capex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C91","v":0}]
["Total actual spend",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!C92","v":0}]

{"sheet":"TIRG","index":7,"n_rows":832,"n_cols":67,"rows_kept":832,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},null,"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,V2*12)","v":"2022-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,W2*12)","v":"2023-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,X2*12)","v":"2024-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Y2*12)","v":"2025-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Z2*12)","v":"2026-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AA2*12)","v":"2027-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AB2*12)","v":"2028-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AC2*12)","v":"2029-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AD2*12)","v":"2030-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AE2*12)","v":"2031-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AF2*12)","v":"2032-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AG2*12)","v":"2033-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AH2*12)","v":"2034-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AI2*12)","v":"2035-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AJ2*12)","v":"2036-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AK2*12)","v":"2037-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AL2*12)","v":"2038-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AM2*12)","v":"2039-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AN2*12)","v":"2040-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AO2*12)","v":"2041-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AP2*12)","v":"2042-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AQ2*12)","v":"2043-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AR2*12)","v":"2044-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AS2*12)","v":"2045-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AT2*12)","v":"2046-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AU2*12)","v":"2047-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AV2*12)","v":"2048-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AW2*12)","v":"2049-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AX2*12)","v":"2050-03-31"}]
[null,null,null,null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP2+1","v":33},34,35,36,37,38,39,40]
[]
[null,null,"SHE Transmission Ltd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£m04/05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHETL: Total tax dilution for all TIRG projects",null,null,null,null,null,null,null,null,{"$f":"-(BG16+BG118)","v":9.1157467498149032},{"$f":"-(BH16+BH118)","v":11.621719418592301},12.144402955740803,11.980936742640237,10.821776520027672,9.5851983784069379,8.4652107616240837,7.4418765136524385,6.5022246173630851]
[null,null,"TIRG Sloy Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance dilution - only up to 5 years post construction after which TIRG assets become part of main model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£m Nominal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,{"$f":"BG28","v":-9.3575223827565474E-2},-5.0969343238357542E-2,-1.402175870195505E-2,1.6191078293470332E-2,1.4290470140601032E-2,1.6142838136484029E-2,1.7981689918457971E-2,1.9775466865658547E-2,{"$f":"BO28","v":2.1516125610760647E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,null,null,null,null,null,null,{"$f":"BG87","v":-0.31894153600850383},-0.29342621312782352,-0.26995211607759761,-0.24835594679138978,-0.22848747104807859,-0.21020847336423232,-0.19339179549509372,-0.17792045185548619,{"$f":"BO87","v":-0.1636868157070473}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total taxable impact",null,null,null,null,null,null,null,null,{"$f":"SUM(BG10:BG11)","v":-0.41251675983606928},-0.34439555636618108,-0.28397387477955266,-0.23216486849791945,-0.21419700090747756,-0.19406563522774828,-0.17541010557663575,-0.15814498498982765,{"$f":"SUM(BO10:BO11)","v":-0.14217069009628663}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance understated in Ofgem model",null,null,null,null,null,null,null,null,{"$f":"BG12*BG84/(1-BG84)","v":-0.13026845047454819},-0.10287139995353459,-8.0095195450643045E-2,-6.5482398807105477E-2,-6.0414538717493659E-2,-5.4736461218082844E-2,-4.9474645162640843E-2,-4.4604995766361642E-2,{"$f":"BO12*BO84/(1-BO84)","v":-4.0099425411773144E-2}]
[]
["Year In which TIRG activated",null,null,null,null,null,null,"2005/06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09/10 prices",null,null,null,null,null,null,null,null,{"$f":"BG14/CommonInputs!M$6*CommonInputs!$J$6","v":-0.11445503136777591},{"$f":"BH14/CommonInputs!N$6*CommonInputs!$J$6","v":-8.7515476287461119E-2},{"$f":"BI14/CommonInputs!O$6*CommonInputs!$J$6","v":-6.6200530883808284E-2},{"$f":"BJ14/CommonInputs!P$6*CommonInputs!$J$6","v":-5.2691607993410217E-2},{"$f":"BK14/CommonInputs!Q$6*CommonInputs!$J$6","v":-4.7377903667821165E-2},{"$f":"BL14/CommonInputs!R$6*CommonInputs!$J$6","v":-4.185351733236619E-2},{"$f":"BM14/CommonInputs!S$6*CommonInputs!$J$6","v":-3.6892818841156604E-2},{"$f":"BN14/CommonInputs!T$6*CommonInputs!$J$6","v":-3.2439821295290876E-2},{"$f":"BO14/CommonInputs!U$6*CommonInputs!$J$6","v":-2.8443342785214425E-2}]
[]
["Planning Permission for Project",null,null,null,null,null,null,"Yes"]
[]
["Year Planning Consent Granted to build Transmission Planning Project",null,null,null,null,null,null,"2008/09",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"G30*CommonInputs!G$6/CommonInputs!$E$6/1000000","v":0},{"$f":"H30*CommonInputs!H$6/CommonInputs!$E$6/1000000","v":0},{"$f":"I30*CommonInputs!I$6/CommonInputs!$E$6/1000000","v":1.7123305872973695},{"$f":"J30*CommonInputs!J$6/CommonInputs!$E$6/1000000","v":3.9277216759677551},{"$f":"K30*CommonInputs!K$6/CommonInputs!$E$6/1000000","v":0},{"$f":"L30*CommonInputs!L$6/CommonInputs!$E$6/1000000","v":0},{"$f":"M30*CommonInputs!M$6/CommonInputs!$E$6/1000000","v":0},{"$f":"N30*CommonInputs!N$6/CommonInputs!$E$6/1000000","v":0},{"$f":"O30*CommonInputs!O$6/CommonInputs!$E$6/1000000","v":0},{"$f":"P30*CommonInputs!P$6/CommonInputs!$E$6/1000000","v":0},{"$f":"Q30*CommonInputs!Q$6/CommonInputs!$E$6/1000000","v":0},{"$f":"R30*CommonInputs!R$6/CommonInputs!$E$6/1000000","v":0},{"$f":"S30*CommonInputs!S$6/CommonInputs!$E$6/1000000","v":0},{"$f":"T30*CommonInputs!T$6/CommonInputs!$E$6/1000000","v":0},{"$f":"U30*CommonInputs!U$6/CommonInputs!$E$6/1000000","v":0}]
[]
["Has Construction started?",null,null,null,null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue calcs"]
["Year Construction started",null,null,null,null,null,null,"2008/09",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return & Depn",8.7999999999999995E-2,{"$f":"G51/1000000","v":0},0,0.61847427239999997,1.5693494675319999,1.0968912319999999,1.1122014800000002,1.1320313728,1.132255133546475,1.1236757652921823,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,"Required Inputs to \"TIRG\" tab in Ofgem Financial Model",null,null,null,null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,"Total",null,{"$f":"G51/1000000","v":0},0,0.61847427239999997,1.5693494675319999,1.0968912319999999,1.1122014800000002,1.1320313728,1.132255133546475,1.1236757652921823,0,0,0,0,0,0]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,"Column",null,null,null,null,null,null,10,11,12,13,14,15,16,17,18,19,20,null,"Depreciation (years)",null,45,{"$f":"BA81","v":0},{"$f":"BB81","v":0},-3.8051790828830437E-2,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(£ 2004/05 prices)",null,null,null,"Row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,{"$f":"BA37","v":0},{"$f":"BB37","v":0},0,-2.9316476267288401E-2,-0.20000470700507059,-0.15535833464695023,-9.3575223827565474E-2,-5.0969343238357542E-2,-1.402175870195505E-2,1.6191078293470332E-2,1.4290470140601032E-2,1.6142838136484029E-2,1.7981689918457971E-2,1.9775466865658547E-2,2.1516125610760647E-2]
["Pre-construct.",null,null,null,0,100000,0,0,0,0,{"$f":"AL29","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"SUM(BA26:BA28)","v":0},{"$f":"SUM(BB26:BB28)","v":0},0.58042248157116949,1.4146984965254865,0.7715520302557044,0.83150865061382495,0.91312165423320957,0.95595129556889247,0.98431951185100219,-0.10914341644575465,-0.11104402459862395,-0.10919165660274095,-0.10735280482076701,-0.10555902787356643,-0.10381836912846433]
["Forecast Construction",null,null,null,0,0,0,0,1500000,3425000,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Forecast Construction",null,null,null,237,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA89+BA98","v":0},{"$f":"-BB89+BB98","v":0},-0.16251829483992747,-0.39611557902713629,-0.21603456847159724,-0.21619224915959451,-0.21914919701597027,-0.21986879798084524,-0.21655029260722045,2.4011551618066021E-2,2.4429685411697263E-2,2.4022164452603006E-2,2.3617617060568735E-2,2.3222986132184615E-2,2.2840041208262142E-2]
["FTIRGC",null,null,null,0,0,0,0,1500000,4925000,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"FTIRGC",null,null,null,{"$f":"AE30+1","v":238},null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"Dividend - 5% of Nominal RAV",null,null,{"$f":"-BA65*0.05","v":0},{"$f":"-BB65*0.05","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["FTIRGCDepn",null,null,null,0,0,0,0,0,150000,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"FTIRGCDepn",null,null,null,{"$f":"AE31+1","v":239},null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,"Retained earnings",null,null,{"$f":"SUM(BA29:BA31)","v":0},{"$f":"SUM(BB29:BB31)","v":0},0.41790418673124202,1.0185829174983503,0.55551746178410721,0.6153164014542305,0.69397245721723932,0.73608249758804722,0.76776921924378172,-8.5131864827688628E-2,-8.6614339186926681E-2,-8.5169492150137943E-2,-8.3735187760198268E-2,-8.2336041741381816E-2,-8.0978327920202181E-2]
["ETIRGORAV",null,null,null,0,0,0,0,0,0,{"$f":"AL33","v":6850000},{"$f":"AM33","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,"ETIRGORAV",null,null,null,{"$f":"AE32+1","v":240},null,null,null,null,null,null,6850000,0,0,0,0]
["Dep",null,null,null,0,0,0,0,0,0,{"$f":"AL34","v":342500},342500,342500,342500,342500,0,0,0,0,0,0,null,null,null,null,null,"Dep",null,null,null,{"$f":"AE33+1","v":241},null,null,null,null,null,null,{"$f":"+AL33/20","v":342500},{"$f":"+AL34","v":342500},{"$f":"+AM34","v":342500},{"$f":"+AN34","v":342500},{"$f":"+AO34","v":342500},null,null,null,null,null,null,null,"Cash flow"]
["ETIRGC (Average asset value)",null,null,null,0,0,0,0,0,0,{"$f":"AL35","v":6678750},6336250,5993750,5651250,5308750,0,0,0,0,0,0,null,null,null,null,null,"ETIRGC (Average asset value)",null,null,null,{"$f":"AE34+1","v":242},null,null,null,null,null,null,{"$f":"AL33- (AL34/2)","v":6678750},{"$f":"AL35-AM34","v":6336250},5993750,5651250,5308750,null,null,null,null,null,null,null,"Pbit",null,null,{"$f":"BA26+BA27","v":0},{"$f":"BB26+BB27","v":0},{"$f":"BC26+BC27","v":0.58042248157116949},1.4440149727927749,0.97155673726077496,0.98686698526077521,1.006696878060775,1.00692063880725,0.99834127055295729,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498,-0.12533449473922498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add depreciation",null,null,{"$f":"-BA27","v":0},{"$f":"-BB27","v":0},{"$f":"-BC27","v":3.8051790828830437E-2},0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498]
["Determination of TIRG Project ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on prior year debt",null,null,{"$f":"AZ48*(((1+CommonInputs!G$23)*(1+CommonInputs!G$10))-1)","v":0},{"$f":"BA48*(((1+CommonInputs!H$23)*(1+CommonInputs!H$10))-1)","v":0},{"$f":"BB48*(((1+CommonInputs!I$23)*(1+CommonInputs!I$10))-1)","v":0},{"$f":"BC48*(((1+CommonInputs!J$23)*(1+CommonInputs!J$10))-1)","v":-2.9316476267288401E-2},{"$f":"BD48*(((1+CommonInputs!K$23)*(1+CommonInputs!K$10))-1)","v":-0.20000470700507059},{"$f":"BE48*(((1+CommonInputs!L$23)*(1+CommonInputs!L$10))-1)","v":-0.15535833464695023},{"$f":"BF48*(((1+CommonInputs!M$23)*(1+CommonInputs!M$10))-1)","v":-9.3575223827565474E-2},{"$f":"BG48*(((1+CommonInputs!N$23)*(1+CommonInputs!N$10))-1)","v":-5.0969343238357542E-2},{"$f":"BH48*(((1+CommonInputs!O$23)*(1+CommonInputs!O$10))-1)","v":-1.402175870195505E-2},{"$f":"BI48*(((1+CommonInputs!P$23)*(1+CommonInputs!P$10))-1)","v":1.6191078293470332E-2},{"$f":"BJ48*(((1+CommonInputs!Q$23)*(1+CommonInputs!Q$10))-1)","v":1.4290470140601032E-2},{"$f":"BK48*(((1+CommonInputs!R$23)*(1+CommonInputs!R$10))-1)","v":1.6142838136484029E-2},{"$f":"BL48*(((1+CommonInputs!S$23)*(1+CommonInputs!S$10))-1)","v":1.7981689918457971E-2},{"$f":"BM48*(((1+CommonInputs!T$23)*(1+CommonInputs!T$10))-1)","v":1.9775466865658547E-2},{"$f":"BN48*(((1+CommonInputs!U$23)*(1+CommonInputs!U$10))-1)","v":2.1516125610760647E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"-BA20","v":0},{"$f":"-BB20","v":0},{"$f":"-BC20","v":-1.7123305872973695},-3.9277216759677551,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,"RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,{"$f":"BA31","v":0},{"$f":"BB31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,"Opening",null,null,null,null,null,null,null,null,null,null,0,{"$f":"AL43","v":0},0,0,0,0,0,0,0,0,0,null,"Tax",null,null,{"$f":"BA91","v":0},{"$f":"BB91","v":0},{"$f":"BC91","v":-6.2613769913836825E-2},-0.20165491982740102,-0.19569814143570843,-0.1234599341942831,-0.15314469622781052,-0.17694560493140546,-0.18297105933212304,-6.6829072421618105E-2,4.9099805634593666E-2,4.4908889974874841E-2,4.0642331488482238E-2,3.6691059962310965E-2,3.303472425947257E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,{"$f":"AL48*$AE$258/$AF$258","v":0},{"$f":"AM48*$AE$258/$AF$258","v":0},0,0,0,0,0,0,0,0,0,null,"Cash flow",null,null,{"$f":"SUM(BA35:BA40)","v":0},{"$f":"SUM(BB35:BB40)","v":0},{"$f":"SUM(BC35:BC40)","v":-1.1564700848112066},-2.5893436045304443,0.70118838355922097,0.83338321115876679,0.88531145274462397,0.90434018537671201,0.92668294725810418,-5.0637994128147776E-2,6.3390275775194696E-2,6.1051728111358866E-2,5.8624021406940209E-2,5.6466526827969515E-2,5.4550849870233217E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,null,null,null,null,null,null,null,null,0,{"$f":"SUM($AL41:AL41)/$AC$42","v":0},{"$f":"SUM($AL41:AM41)/$AC$42","v":0},{"$f":"SUM($AL41:AN41)/$AC$42","v":0},{"$f":"SUM($AL41:AO41)/$AC$42","v":0},{"$f":"SUM($AL41:AP41)/$AC$42","v":0},{"$f":"SUM($AL41:AQ41)/$AC$42","v":0},{"$f":"$AS$40/$AC$42","v":0},{"$f":"$AS$40/$AC$42","v":0},{"$f":"$AS$40/$AC$42","v":0},{"$f":"$AS$40/$AC$42","v":0},null,"Opening financing requirement",null,null,0,{"$f":"BA43","v":0},0,-1.1564700848112066,-3.7458136893416509,-3.04462530578243,-2.2112420946236631,-1.3259306418790391,-0.42159045650232707,0.50509249075577711,0.45445449662762932,0.51784477240282401,0.57889650051418284,0.63752052192112307,0.69398704874909256]
["RPI for TIRG",null,null,null,2.8899999999999999E-2,3.0599999999999999E-2,2.7799999999999998E-2,3.3799999999999997E-2,4.1399999999999999E-2,4.6600000000000003E-2,-1.26E-2,{"$f":"CommonInputs!L$10","v":4.5826632215943741E-2},{"$f":"CommonInputs!M$10","v":3.6832842815290645E-2},{"$f":"CommonInputs!N$10","v":3.277432043656181E-2},{"$f":"CommonInputs!O$10","v":2.92839575616195E-2},{"$f":"CommonInputs!P$10","v":2.7160086080539214E-2},{"$f":"CommonInputs!Q$10","v":2.6083006277968668E-2},{"$f":"CommonInputs!R$10","v":2.560264309181659E-2},{"$f":"CommonInputs!S$10","v":2.5406566101926042E-2},{"$f":"CommonInputs!T$10","v":2.5331265615629261E-2},{"$f":"CommonInputs!U$10","v":2.5303559284158395E-2},null,null,null,null,null,"Closing",null,null,null,null,null,null,null,null,null,null,{"$f":"AL40+AL41-AL42","v":0},{"$f":"AM40+AM41-AM42","v":0},{"$f":"AN40+AN41-AN42","v":0},{"$f":"AO40+AO41-AO42","v":0},{"$f":"AP40+AP41-AP42","v":0},0,0,0,0,0,0,null,"Closing financing requirement",null,null,{"$f":"SUM(BA41:BA42)","v":0},{"$f":"SUM(BB41:BB42)","v":0},{"$f":"SUM(BC41:BC42)","v":-1.1564700848112066},-3.7458136893416509,-3.04462530578243,-2.2112420946236631,-1.3259306418790391,-0.42159045650232707,0.50509249075577711,0.45445449662762932,0.51784477240282401,0.57889650051418284,0.63752052192112307,0.69398704874909256,0.74853789861932574]
[]
["IPTIRG",null,null,null,null,{"$f":"F61","v":103060},{"$f":"G61","v":0},{"$f":"H61","v":0},0,0,0,0,0,0,0,{"$f":"P61","v":0},0,0,0,0,0,null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,{"$f":"(AL40+AL43)/2","v":0},{"$f":"(AM40+AM43)/2","v":0},{"$f":"(AN40+AN43)/2","v":0},{"$f":"(AO40+AO43)/2","v":0},0,0,0,0,0,0,0,null,"Balance Sheet"]
["TIRGIncAdj",null,null,null,null,null,null,{"$f":"159531*1.0951","v":174702.39809999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets",null,null,{"$f":"BA82","v":0},{"$f":"BB82","v":0},{"$f":"BC82","v":1.6742787964685391},5.4766659776970688,5.3513314829578436,5.2259969882186184,5.1006624934793932,4.975327998740168,4.8499935040009428,4.7246590092617176,4.5993245145224924,4.4739900197832672,4.348655525044042,4.2233210303048168,4.0979865355655916]
["FTIRG",null,null,null,null,{"$f":"F77","v":0},{"$f":"G77","v":0},{"$f":"H77","v":0},436540.74145609746,1569389.7943265792,0,0,0,0,0,{"$f":"P77","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA89*0.5","v":0},{"$f":"-BB89*0.5","v":0},{"$f":"-BC89*0.5","v":-6.2613769913836825E-2},-0.1390411499135642,-5.6656991522144234E-2,-6.6802942672138863E-2,-8.6341753555671669E-2,-9.060385137573379E-2,-9.2367207956389238E-2,2.5538135534771137E-2,2.3561670099822529E-2,2.1347219875052309E-2,1.9295111613429929E-2,1.739594834888104E-2,1.5638775910591526E-2]
["ETIRG",null,null,null,null,{"$f":"F102","v":0},{"$f":"G102","v":0},{"$f":"H102","v":0},0,0,1808123.3150277305,1829714.5372482808,1833582.4345497799,1828069.1508195666,1814073.2951041709,{"$f":"P102","v":0},0,0,0,0,0,null,null,null,null,null,"Forecast costs (£m 09/10 prices)",null,null,null,null,null,null,null,null,null,null,{"$f":"AL54*1000000","v":0},0,0,0,0,0,0,null,null,null,null,null,"Borrowings",null,null,{"$f":"BA43*BA66","v":0},{"$f":"BB43*BB66","v":0},-0.69388205088672394,-2.2474882136049903,-1.8267751834694579,-1.3267452567741977,-0.79555838512742338,-0.23187475107627992,0.27780086991567743,0.24994997314519615,0.28481462482155323,0.31839307528280059,0.3506362870566177,0.38169287681200093,0.41169584424062916]
["ATIRG",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax",null,null,{"$f":"BA100","v":0},{"$f":"BB100","v":0},{"$f":"BC100","v":-3.7290755012253825E-2},-0.15532403421226171,-0.25804461963957048,-0.34063098345488729,-0.3870966733595142,-0.42575776858889186,-0.45757364528333383,-0.48463836473481009,-0.50733201952275786,-0.52600429482025945,-0.5409769009865506,-0.55254581155212812,-0.56098332216504898]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2009/10",null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","Net Assets",null,null,{"$f":"SUM(BA46:BA49)","v":0},{"$f":"SUM(BB46:BB49)","v":0},{"$f":"SUM(BC46:BC49)","v":0.88049222065572452},2.9348125799662528,3.2098546883266703,3.4918178053173947,3.831665681436784,4.2270916276992621,4.5778535206768973,4.5155087532068752,4.400368789921111,4.2877260201208607,4.1776100227275386,4.0698640439135705,3.9643378335517636]
["TIRG t",null,null,null,null,103060,0,0,618474.27240000002,1569349.4675319998,1096891.2319999998,1112201.4800000002,1132031.3728,1132255.1335464751,1123675.7652921823,null,null,null,null,null,null,null,null,null,null,null,"RPI Indices",null,null,null,188.15,215.76666666666662,null,null,null,null,null,null,null,{"$f":"AF51*(1+AN52)","v":226.05873666666665},{"$f":"AN51*(1+AO52)","v":233.97079244999995},239.82006226124992,245.81556381778114,251.96095291322564,258.25997673605627,264.71647615445767,271.33438805831906,278.11774775977699,285.07069145377142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast RPI",null,null,null,null,null,null,null,null,null,null,null,4.7699999999999999E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Retained Earnings",null,null,{"$f":"BA32","v":0},{"$f":"BA52+BB32","v":0},0.41790418673124202,1.4364871042295924,1.9920045660136996,2.6073209674679303,3.3012934246851695,4.0373759222732168,4.8051451415169986,4.7200132766893104,4.6333989375023839,4.5482294453522458,4.4644942575920474,4.3821582158506658,4.3011798879304637]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,{"$f":"BA43*(1-BA66)","v":0},{"$f":"BB43*(1-BB66)","v":0},-0.46258803392448267,-1.4983254757366604,-1.2178501223129721,-0.88449683784946531,-0.5303722567516157,-0.18971570542604715,0.22729162084009968,0.20450452348243317,0.23303014758127077,0.26050342523138226,0.28688423486450537,0.31229417193709164,0.33684205437869658]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SHETL!K541","v":0},{"$f":"SHETL!L541","v":0},{"$f":"SHETL!M541","v":0},{"$f":"SHETL!N541","v":0},{"$f":"SHETL!O541","v":0},{"$f":"SHETL!P541","v":0},{"$f":"SHETL!Q541","v":0},{"$f":"SHETL!R541","v":0},{"$f":"SHETL!S541","v":0},{"$f":"SHETL!T541","v":0},{"$f":"SHETL!U541","v":0}]
["Determination of IPTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAV (04/05 prices)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,{"$f":"AH40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CFTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["- Pre Construction",null,null,null,null,{"$f":"F29","v":100000},null,{"$f":"H29","v":0},0,0,0,0,0,0,0,{"$f":"P29","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ARPI",null,null,null,1,{"$f":"(1+F43)*E59","v":1.0306},1.0592506800000001,1.0950533529840001,1.1403885617975378,{"$f":"(1+J43)*I59","v":1.1935306687773031},1.1784921823507091,1.23249851016066,{"$f":"(1+M43)*L59","v":1.2778949340554875},{"$f":"(1+N43)*M59","v":1.3197770721084812},{"$f":"(1+O43)*N59","v":1.3584253678789044},{"$f":"(1+P43)*O59","v":1.3953203178044837},1.4317144664135553,1.4683701409065322,1.5056763839535685,1.5438170723666766,1.5828811391812028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["IPTIRG",null,null,null,null,{"$f":"F58*F59","v":103060},{"$f":"G58*G59","v":0},{"$f":"H58*H59","v":0},0,0,0,0,0,0,0,{"$f":"P58*P59","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average RAV",null,null,{"$f":"(BA56+BA59)/2","v":0},{"$f":"(BB56+BB59)/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal RAV",null,null,{"$f":"BA59/1000000*CommonInputs!G$6/CommonInputs!$E$6","v":0},{"$f":"BB59/1000000*CommonInputs!H$6/CommonInputs!$E$6","v":0},{"$f":"BC59/1000000*CommonInputs!I$6/CommonInputs!$E$6","v":0},{"$f":"BD59/1000000*CommonInputs!J$6/CommonInputs!$E$6","v":0},{"$f":"BE59/1000000*CommonInputs!K$6/CommonInputs!$E$6","v":0},{"$f":"BF59/1000000*CommonInputs!L$6/CommonInputs!$E$6","v":0},{"$f":"BG59/1000000*CommonInputs!M$6/CommonInputs!$E$6","v":0},{"$f":"BH59/1000000*CommonInputs!N$6/CommonInputs!$E$6","v":0},{"$f":"BI59/1000000*CommonInputs!O$6/CommonInputs!$E$6","v":0},{"$f":"BJ59/1000000*CommonInputs!P$6/CommonInputs!$E$6","v":0},{"$f":"BK59/1000000*CommonInputs!Q$6/CommonInputs!$E$6","v":0},{"$f":"BL59/1000000*CommonInputs!R$6/CommonInputs!$E$6","v":0},{"$f":"BM59/1000000*CommonInputs!S$6/CommonInputs!$E$6","v":0},{"$f":"BN59/1000000*CommonInputs!T$6/CommonInputs!$E$6","v":0},{"$f":"BO59/1000000*CommonInputs!U$6/CommonInputs!$E$6","v":0}]
["Determination of FTIRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity element of RAV",null,null,{"$f":"BA63*(1-BA66)","v":0},{"$f":"BB63*(1-BB66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["CCTIRG",null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,{"$f":"CommonInputs!G$26","v":0.6},{"$f":"CommonInputs!H$26","v":0.6},{"$f":"CommonInputs!I$26","v":0.6},{"$f":"CommonInputs!J$26","v":0.6},{"$f":"CommonInputs!K$26","v":0.6},{"$f":"CommonInputs!L$26","v":0.6},{"$f":"CommonInputs!M$26","v":0.6},{"$f":"CommonInputs!N$26","v":0.55000000000000004},{"$f":"CommonInputs!O$26","v":0.55000000000000004},{"$f":"CommonInputs!P$26","v":0.55000000000000004},{"$f":"CommonInputs!Q$26","v":0.55000000000000004},{"$f":"CommonInputs!R$26","v":0.55000000000000004},{"$f":"CommonInputs!S$26","v":0.55000000000000004},{"$f":"CommonInputs!T$26","v":0.55000000000000004},{"$f":"CommonInputs!U$26","v":0.55000000000000004}]
["FTIRGC",null,null,null,null,{"$f":"F31","v":0},{"$f":"G31","v":0},{"$f":"H31","v":0},1500000,4925000,0,0,0,0,0,{"$f":"P31","v":0},0,0,0,0,0]
["AFFTIRG",null,null,null,null,null,null,null,2850000,5074019,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In first year post construction NBV is depreciated over 20 years"]
["APRI",null,null,null,null,{"$f":"F59","v":1.0306},{"$f":"G59","v":1.0592506800000001},{"$f":"H59","v":1.0950533529840001},1.1403885617975378,1.1935306687773031,1.1784921823507091,1.23249851016066,1.2778949340554875,1.3197770721084812,1.3584253678789044,{"$f":"P59","v":1.3953203178044837},1.4317144664135553,1.4683701409065322,1.5056763839535685,1.5438170723666766,1.5828811391812028]
[null,null,null,null,null,{"$f":"(F66*(F67+F68)*F69)","v":0},{"$f":"(G66*(G67+G68)*G69)","v":0},{"$f":"(H66*(H67+H68)*H69)","v":0},436540.74145609746,1050203.9534084524,0,0,0,0,0,{"$f":"(P66*(P67+P68)*P69)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances - all Long Life",null,null,{"$f":"CommonInputs!G$51","v":0.06},{"$f":"CommonInputs!H$51","v":0.06},{"$f":"CommonInputs!I$51","v":0.1},{"$f":"CommonInputs!J$51","v":0.1},{"$f":"CommonInputs!K$51","v":0.1},{"$f":"CommonInputs!L$51","v":0.1},{"$f":"CommonInputs!M$51","v":0.08},{"$f":"CommonInputs!N$51","v":0.08},{"$f":"CommonInputs!O$51","v":0.08},{"$f":"CommonInputs!P$51","v":0.08},{"$f":"CommonInputs!Q$51","v":0.08},{"$f":"CommonInputs!R$51","v":0.08},{"$f":"CommonInputs!S$51","v":0.08},{"$f":"CommonInputs!T$51","v":0.08},{"$f":"CommonInputs!U$51","v":0.08}]
[null,null,null,null,null,null,null,null,"licence mod, 25/11/10"]
["FTIRGCDepn",null,null,null,null,{"$f":"F32","v":0},{"$f":"G32","v":0},{"$f":"H32","v":0},0,150000,0,0,0,0,0,{"$f":"P32","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA76","v":0},0,1.5410975285676325,4.9219372840818485,4.4297435556736637,3.9867692001062975,3.6678276640977936,3.37440145096997,3.1044493348923723,2.8560933881009825,2.6276059170529038,2.4173974436886714,2.2240056481935775,2.0460851963380913]
["AFFTIRGDepn",null,null,null,null,null,null,null,0,285000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA80","v":0},{"$f":"BB80","v":0},{"$f":"BC80","v":1.7123305872973695},3.9277216759677551,0,0,0,0,0,0,0,0,0,0,0]
["APRI",null,null,null,null,{"$f":"F69","v":1.0306},{"$f":"G69","v":1.0592506800000001},{"$f":"H69","v":1.0950533529840001},1.1403885617975378,1.1935306687773031,1.1784921823507091,1.23249851016066,1.2778949340554875,1.3197770721084812,1.3584253678789044,{"$f":"P69","v":1.3953203178044837},1.4317144664135553,1.4683701409065322,1.5056763839535685,1.5438170723666766,1.5828811391812028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(BA72:BA73)","v":0},{"$f":"SUM(BB72:BB73)","v":0},{"$f":"SUM(BC72:BC73)","v":1.7123305872973695},5.4688192045353876,4.9219372840818485,4.4297435556736637,3.9867692001062975,3.6678276640977936,3.37440145096997,3.1044493348923723,2.8560933881009825,2.6276059170529038,2.4173974436886714,2.2240056481935775,2.0460851963380913]
[null,null,null,null,null,{"$f":"(F72+F73)*F74","v":0},{"$f":"(G72+G73)*G74","v":0},{"$f":"(H72+H73)*H74","v":0},0,519185.84091812687,0,0,0,0,0,{"$f":"(P72+P73)*P74","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDA",null,null,{"$f":"BA74*BA70","v":0},{"$f":"BB74*BB70","v":0},{"$f":"BC74*BC70","v":0.17123305872973696},0.54688192045353878,0.49219372840818487,0.44297435556736642,0.31894153600850383,0.29342621312782352,0.26995211607759761,0.24835594679138978,0.22848747104807859,0.21020847336423232,0.19339179549509372,0.17792045185548619,0.1636868157070473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA74-BA75","v":0},{"$f":"BB74-BB75","v":0},{"$f":"BC74-BC75","v":1.5410975285676325},4.9219372840818485,4.4297435556736637,3.9867692001062975,3.6678276640977936,3.37440145096997,3.1044493348923723,2.8560933881009825,2.6276059170529038,2.4173974436886714,2.2240056481935775,2.0460851963380913,1.882398380631044]
["FTIRG",null,null,null,null,{"$f":"F70+F75","v":0},{"$f":"G70+G75","v":0},{"$f":"H70+H75","v":0},436540.74145609746,1569389.7943265792,0,0,0,0,0,{"$f":"P70+P75","v":0},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA82","v":0},0,1.6742787964685391,5.4766659776970688,5.3513314829578436,5.2259969882186184,5.1006624934793932,4.975327998740168,4.8499935040009428,4.7246590092617176,4.5993245145224924,4.4739900197832672,4.348655525044042,4.2233210303048168]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA20","v":0},{"$f":"BB20","v":0},{"$f":"BC20","v":1.7123305872973695},3.9277216759677551,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"-SUM($BA80:BA80)/$AZ27","v":0},{"$f":"-SUM($BA80:BB80)/$AZ27","v":0},{"$f":"-SUM($BA80:BC80)/$AZ27","v":-3.8051790828830437E-2},{"$f":"-SUM($BA80:BD80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BE80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BF80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BG80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BH80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BI80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BJ80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BK80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BL80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BM80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BN80)/$AZ27","v":-0.12533449473922498},{"$f":"-SUM($BA80:BO80)/$AZ27","v":-0.12533449473922498}]
["Determination of ETIRG",null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"SUM(BA79:BA81)","v":0},{"$f":"SUM(BB79:BB81)","v":0},{"$f":"SUM(BC79:BC81)","v":1.6742787964685391},5.4766659776970688,5.3513314829578436,5.2259969882186184,5.1006624934793932,4.975327998740168,4.8499935040009428,4.7246590092617176,4.5993245145224924,4.4739900197832672,4.348655525044042,4.2233210303048168,4.0979865355655916]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax computation",null,null,{"$f":"CommonInputs!G$27","v":0.3},{"$f":"CommonInputs!H$27","v":0.3},{"$f":"CommonInputs!I$27","v":0.28000000000000003},{"$f":"CommonInputs!J$27","v":0.28000000000000003},{"$f":"CommonInputs!K$27","v":0.28000000000000003},{"$f":"CommonInputs!L$27","v":0.26},{"$f":"CommonInputs!M$27","v":0.24},{"$f":"CommonInputs!N$27","v":0.22999999999999998},{"$f":"CommonInputs!O$27","v":0.21999999999999997},{"$f":"CommonInputs!P$27","v":0.21999999999999997},{"$f":"CommonInputs!Q$27","v":0.21999999999999997},{"$f":"CommonInputs!R$27","v":0.21999999999999997},{"$f":"CommonInputs!S$27","v":0.21999999999999997},{"$f":"CommonInputs!T$27","v":0.21999999999999997},{"$f":"CommonInputs!U$27","v":0.21999999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"BA29","v":0},{"$f":"BB29","v":0},{"$f":"BC29","v":0.58042248157116949},1.4146984965254865,0.7715520302557044,0.83150865061382495,0.91312165423320957,0.95595129556889247,0.98431951185100219,-0.10914341644575465,-0.11104402459862395,-0.10919165660274095,-0.10735280482076701,-0.10555902787356643,-0.10381836912846433]
["CCTIRG",null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,6.25E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add back depreciation",null,null,{"$f":"-BA27","v":0},{"$f":"-BB27","v":0},{"$f":"-BC27","v":3.8051790828830437E-2},0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498]
["ETIRGC",null,null,null,null,{"$f":"F35","v":0},{"$f":"G35","v":0},{"$f":"H35","v":0},0,0,6678750,6336250,5993750,5651250,5308750,{"$f":"P35","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital allowances",null,null,{"$f":"-BA75","v":0},{"$f":"-BB75","v":0},{"$f":"-BC75","v":-0.17123305872973696},-0.54688192045353878,-0.49219372840818487,-0.44297435556736642,-0.31894153600850383,-0.29342621312782352,-0.26995211607759761,-0.24835594679138978,-0.22848747104807859,-0.21020847336423232,-0.19339179549509372,-0.17792045185548619,-0.1636868157070473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable profit",null,null,{"$f":"SUM(BA85:BA87)","v":0},{"$f":"SUM(BB85:BB87)","v":0},{"$f":"SUM(BC85:BC87)","v":0.44724121367026304},0.99315107081117271,0.40469279658674451,0.51386878978568351,0.7195146129639306,0.78785957718029387,0.83970189051262956,-0.23216486849791945,-0.21419700090747756,-0.19406563522774828,-0.17541010557663575,-0.15814498498982765,-0.14217069009628663]
["SAFTIRG",null,null,null,null,null,null,null,null,null,11298000,null,10124700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax",null,null,{"$f":"BA88*BA84","v":0},{"$f":"BB88*BB84","v":0},{"$f":"BC88*BC84","v":0.12522753982767365},0.2780822998271284,0.11331398304428847,0.13360588534427773,0.17268350711134334,0.18120770275146758,0.18473441591277848,-5.1076271069542274E-2,-4.7123340199645057E-2,-4.2694439750104618E-2,-3.8590223226859857E-2,-3.479189669776208E-2,-3.1277551821183053E-2]
["ETIRGORAV",null,"SAFRTIRG",null,null,{"$f":"F33","v":0},{"$f":"G33","v":0},{"$f":"H33","v":0},0,0,6850000,0,0,0,0,{"$f":"P33","v":0},0,0,0,0,0]
["SAFRTIRG",null,null,null,null,{"$f":"IF(ISERROR(F89/F90),1,IF((F89/F90)=0,1,(F97/F98)))","v":1},{"$f":"IF(ISERROR(G89/G90),1,IF((G89/G90)=0,1,(G97/G98)))","v":1},{"$f":"IF(ISERROR(H89/H90),1,IF((H89/H90)=0,1,(H97/H98)))","v":1},{"$f":"IF(ISERROR(I89/I90),1,IF((I89/I90)=0,1,(I97/I98)))","v":1},{"$f":"IF(ISERROR(J89/J90),1,IF((J89/J90)=0,1,(J97/J98)))","v":1},{"$f":"+K89/K90","v":1.6493430656934307},{"$f":"K91","v":1.6493430656934307},{"$f":"L91","v":1.6493430656934307},1.6493430656934307,1.6493430656934307,1.6493430656934307,1.6493430656934307,1.6493430656934307,1.6493430656934307,1.6493430656934307,1.6493430656934307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax paid",null,null,{"$f":"-BA89*0.5","v":0},{"$f":"-BB89*0.5+BA47","v":0},-6.2613769913836825E-2,-0.20165491982740102,-0.19569814143570843,-0.1234599341942831,-0.15314469622781052,-0.17694560493140546,-0.18297105933212304,-6.6829072421618105E-2,4.9099805634593666E-2,4.4908889974874841E-2,4.0642331488482238E-2,3.6691059962310965E-2,3.303472425947257E-2]
[]
["APRI",null,null,null,null,{"$f":"F74","v":1.0306},{"$f":"G74","v":1.0592506800000001},{"$f":"H74","v":1.0950533529840001},1.1403885617975378,1.1935306687773031,1.1784921823507091,1.23249851016066,1.2778949340554875,1.3197770721084812,1.3584253678789044,{"$f":"P74","v":1.3953203178044837},1.4317144664135553,1.4683701409065322,1.5056763839535685,1.5438170723666766,1.5828811391812028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax"]
[null,null,null,null,null,{"$f":"(F86*(F87*F91)*F93)","v":0},{"$f":"(G86*(G87*G91)*G93)","v":0},{"$f":"(H86*(H87*H91)*H93)","v":0},0,0,1142393.0812178149,1133476.1288585241,1111699.586301835,1082527.0827854855,1046698.8047893778,{"$f":"(P86*(P87*P91)*P93)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,{"$f":"BA87","v":0},{"$f":"BB87","v":0},{"$f":"BC87","v":-0.17123305872973696},-0.54688192045353878,-0.49219372840818487,-0.44297435556736642,-0.31894153600850383,-0.29342621312782352,-0.26995211607759761,-0.24835594679138978,-0.22848747104807859,-0.21020847336423232,-0.19339179549509372,-0.17792045185548619,-0.1636868157070473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"depreciation",null,null,{"$f":"BA86","v":0},{"$f":"BB86","v":0},{"$f":"BC86","v":3.8051790828830437E-2},0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498,0.12533449473922498]
["Dep",null,null,null,null,{"$f":"F34","v":0},{"$f":"G34","v":0},{"$f":"H34","v":0},0,0,342500,342500,342500,342500,342500,{"$f":"P34","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA95:BA96)","v":0},{"$f":"SUM(BB95:BB96)","v":0},{"$f":"SUM(BC95:BC96)","v":-0.13318126790090651},-0.42154742571431381,-0.36685923366895989,-0.31763986082814144,-0.19360704126927886,-0.16809171838859854,-0.14461762133837264,-0.1230214520521648,-0.10315297630885362,-8.487397862500734E-2,-6.8057300755868744E-2,-5.2585957116261212E-2,-3.8352320967822318E-2]
["SAFRTIRG",null,null,null,null,{"$f":"F91","v":1},{"$f":"G91","v":1},{"$f":"H91","v":1},1,1,1.6493430656934307,1.6493430656934307,1.6493430656934307,1.6493430656934307,1.6493430656934307,{"$f":"P91","v":1.6493430656934307},1.6493430656934307,1.6493430656934307,1.6493430656934307,1.6493430656934307,1.6493430656934307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax in year",null,null,{"$f":"BA97*BA84","v":0},{"$f":"BB97*BB84","v":0},{"$f":"BC97*BC84","v":-3.7290755012253825E-2},-0.11803327920000788,-0.10272058542730877,-8.2586363815316782E-2,-4.6465689904626926E-2,-3.8661095229377662E-2,-3.1815876694441976E-2,-2.7064719451476253E-2,-2.2693654787947794E-2,-1.8672275297501612E-2,-1.4972606166291123E-2,-1.1568910565577465E-2,-8.437510612920909E-3]
["APRI",null,null,null,null,{"$f":"F93","v":1.0306},{"$f":"G93","v":1.0592506800000001},{"$f":"H93","v":1.0950533529840001},1.1403885617975378,1.1935306687773031,1.1784921823507091,1.23249851016066,1.2778949340554875,1.3197770721084812,1.3584253678789044,{"$f":"P93","v":1.3953203178044837},1.4317144664135553,1.4683701409065322,1.5056763839535685,1.5438170723666766,1.5828811391812028,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA100","v":0},0,-3.7290755012253825E-2,-0.15532403421226171,-0.25804461963957048,-0.34063098345488729,-0.3870966733595142,-0.42575776858889186,-0.45757364528333383,-0.48463836473481009,-0.50733201952275786,-0.52600429482025945,-0.5409769009865506,-0.55254581155212812]
[null,null,null,null,null,{"$f":"(F97*F98*F99)","v":0},{"$f":"(G97*G98*G99)","v":0},{"$f":"(H97*H98*H99)","v":0},0,0,665730.2338099156,696238.40838975681,721882.84824794484,745542.06803408102,767374.49031479307,{"$f":"(P97*P98*P99)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA99+BA98","v":0},{"$f":"BB99+BB98","v":0},{"$f":"BC99+BC98","v":-3.7290755012253825E-2},-0.15532403421226171,-0.25804461963957048,-0.34063098345488729,-0.3870966733595142,-0.42575776858889186,-0.45757364528333383,-0.48463836473481009,-0.50733201952275786,-0.52600429482025945,-0.5409769009865506,-0.55254581155212812,-0.56098332216504898]
[]
["ETIRG",null,null,null,null,{"$f":"F95+F100","v":0},{"$f":"G95+G100","v":0},{"$f":"H95+H100","v":0},0,0,1808123.3150277305,1829714.5372482808,1833582.4345497799,1828069.1508195666,1814073.2951041709,{"$f":"P95+P100","v":0},0,0,0,0,0]
[]
[]
[]
[null,null,"SHE Transmission Ltd"]
[null,null,"TIRG Beauly Denny Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance dilution - only up to 5 years post construction after which TIRG assets become part of main model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£m Nominal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,{"$f":"BG130","v":-6.9493019046653055},-11.54305652398965,-13.270680633475534,-14.323098841617027,-13.536092224771116,-11.889129232303002,-10.300790462499194,-8.7306117777242527,{"$f":"BO130","v":-7.1590905849935886}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,null,null,null,null,null,null,{"$f":"BG189","v":-25.492991366842872},-33.84695621962166,-38.539990628034445,-38.234026828993919,-35.175304682674408,-32.361280308060451,-29.772377883415615,-27.390587652742365,{"$f":"BO189","v":-25.19934064052298}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total taxable impact",null,null,null,null,null,null,null,null,{"$f":"SUM(BG112:BG113)","v":-32.442293271508177},-45.390012743611308,-51.810671261509981,-52.557125670610944,-48.711396907445526,-44.250409540363449,-40.073168345914809,-36.121199430466618,{"$f":"SUM(BO112:BO113)","v":-32.358431225516568}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance understated in Ofgem model",null,null,null,null,null,null,null,null,{"$f":"BG114*BG186/(1-BG186)","v":-10.244934717318371},-13.558055754585196,-14.613266253246403,-14.82380467632616,-13.739111948253864,-12.480884742153792,-11.302688507822124,-10.188030608593147,{"$f":"BO114*BO186/(1-BO186)","v":-9.1267370123251848}]
[]
["Year In which TIRG activated",null,null,null,null,null,null,"2005/06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09/10 prices",null,null,null,null,null,null,null,null,{"$f":"BG116/CommonInputs!M$6*CommonInputs!$J$6","v":-9.0012917184471277},{"$f":"BH116/CommonInputs!N$6*CommonInputs!$J$6","v":-11.53420394230484},{"$f":"BI116/CommonInputs!O$6*CommonInputs!$J$6","v":-12.078202424856995},{"$f":"BJ116/CommonInputs!P$6*CommonInputs!$J$6","v":-11.928245134646827},{"$f":"BK116/CommonInputs!Q$6*CommonInputs!$J$6","v":-10.774398616359852},{"$f":"BL116/CommonInputs!R$6*CommonInputs!$J$6","v":-9.543344861074571},{"$f":"BM116/CommonInputs!S$6*CommonInputs!$J$6","v":-8.4283179427829271},{"$f":"BN116/CommonInputs!T$6*CommonInputs!$J$6","v":-7.409436692357148},{"$f":"BO116/CommonInputs!U$6*CommonInputs!$J$6","v":-6.4737812745778704}]
[]
["Planning  Consent for Project Granted",null,null,null,null,null,null,"Yes"]
[]
["Year Planning Consent Granted to build Transmission Planning Project",null,null,null,null,null,null,"2009/10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"G132*CommonInputs!G$6/CommonInputs!$E$6/1000000","v":0},{"$f":"H132*CommonInputs!H$6/CommonInputs!$E$6/1000000","v":0},{"$f":"I132*CommonInputs!I$6/CommonInputs!$E$6/1000000","v":0},{"$f":"J132*CommonInputs!J$6/CommonInputs!$E$6/1000000","v":0},{"$f":"K132*CommonInputs!K$6/CommonInputs!$E$6/1000000","v":59.715252458145095},{"$f":"L132*CommonInputs!L$6/CommonInputs!$E$6/1000000","v":124.73113959214224},{"$f":"M132*CommonInputs!M$6/CommonInputs!$E$6/1000000","v":158.03501196151038},{"$f":"N132*CommonInputs!N$6/CommonInputs!$E$6/1000000","v":129.91755202657771},{"$f":"O132*CommonInputs!O$6/CommonInputs!$E$6/1000000","v":92.509886324781462},{"$f":"P132*CommonInputs!P$6/CommonInputs!$E$6/1000000","v":34.715443140027894},{"$f":"Q132*CommonInputs!Q$6/CommonInputs!$E$6/1000000","v":0},{"$f":"R132*CommonInputs!R$6/CommonInputs!$E$6/1000000","v":0},{"$f":"S132*CommonInputs!S$6/CommonInputs!$E$6/1000000","v":0},{"$f":"T132*CommonInputs!T$6/CommonInputs!$E$6/1000000","v":0},{"$f":"U132*CommonInputs!U$6/CommonInputs!$E$6/1000000","v":0}]
[]
["Has Construction started?",null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue calcs"]
["Year Construction started",null,null,null,null,null,null,"Not Started",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return & Depn",8.7999999999999995E-2,{"$f":"G153/1000000","v":2.0899988999999999},3.3750981999999996,1.0206580000000001,4.8670929999999997,2.6052195399999998,13.243276507999997,34.630185435999998,53.924806217477467,73.06259654398616,83.325576462724769,81.39587481043435,80.775202364504565,80.053869250041615,79.237923819070176,78.327155518754623]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","RangeName",null,null,null,null,"Required Inputs to \"TIRG\" tab in Ofgem Financial Model",null,null,null,null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,"Total",null,{"$f":"G153/1000000","v":2.0899988999999999},3.3750981999999996,1.0206580000000001,4.8670929999999997,2.6052195399999998,13.243276507999997,34.630185435999998,53.924806217477467,73.06259654398616,83.325576462724769,81.39587481043435,80.775202364504565,80.053869250041615,79.237923819070176,78.327155518754623]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,"Column",null,null,null,null,null,null,10,11,12,13,14,15,16,17,18,19,20,null,"Depreciation (years)",null,45,{"$f":"BA183","v":0},{"$f":"BB183","v":0},0,0,-1.3270056101810022,-4.0988087122286077,-7.610697866928839,-10.497754578630566,-12.553529830292376,-13.324984122292998,-13.324984122292998,-13.324984122292998,-13.324984122292998,-13.324984122292998,-13.324984122292998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(£ 2004/05 prices)",null,null,null,"Row",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,{"$f":"BA139","v":0},{"$f":"BB139","v":8.5654296326122828E-2},0.18049235507783279,0.12468419066966263,0.48285879656419051,-2.4742552555066206,-6.9493019046653055,-11.54305652398965,-13.270680633475534,-14.323098841617027,-13.536092224771116,-11.889129232303002,-10.300790462499194,-8.7306117777242527,-7.1590905849935886]
["Pre-construct.",null,null,null,0,5142000,0,0,0,0,{"$f":"AL131","v":0},{"$f":"AM131","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,"Pbt",null,null,{"$f":"SUM(BA128:BA130)","v":2.0899988999999999},{"$f":"SUM(BB128:BB130)","v":3.4607524963261223},1.2011503550778329,4.9917771906696622,1.7610727263831882,6.6702125402647701,20.070185664405855,31.883995114857257,47.238386080218248,55.677493498814741,54.53479846337023,55.561089009908557,56.428094665249418,57.182327919052923,57.843080811468027]
["Forecast Construction",null,null,null,0,0,0,0,0,0,49610000,{"$f":"AM132","v":99083000},121079000,96378000,66675000,24359000,0,0,0,0,0,null,null,null,null,null,"Forecast Construction",null,null,null,237,null,null,null,null,null,null,49610000,99083000,121079000,96378000,66675000,24359000,0,0,0,0,0,null,"Tax",null,null,{"$f":"-BA191+BA200","v":-0.6269996699999999},{"$f":"-BB191+BB200","v":-1.0382257488978366},-0.33632209942179325,-1.3976976133875056,-0.49310036338729257,-1.7342552604688404,-4.8168445594574045,-7.3333188764171675,-10.392444937648012,-12.249048569739244,-11.997655661941449,-12.223439582179882,-12.414180826354873,-12.580112142191643,-12.725477778522965]
["FTIRGC",null,null,null,0,0,0,0,0,0,24805000,{"$f":"AM133","v":97911000},{"$f":"AN133","v":203035000},{"$f":"AO133","v":301301000},366930000,392472000,{"$f":"Q132","v":0},{"$f":"R132","v":0},{"$f":"S132","v":0},{"$f":"T132","v":0},{"$f":"U132","v":0},null,null,null,null,null,"FTIRGC",null,null,null,{"$f":"AE132+1","v":238},null,null,null,null,null,null,24805000,97911000,203035000,301301000,366930000,392472000,0,0,0,0,0,null,"Dividend - 5% of Nominal RAV",null,null,{"$f":"-BA167*0.05","v":0},{"$f":"-BB167*0.05","v":0},0,0,-0.61000582000000014,-3.0891280321049859,-6.3713744192907917,-9.9437597114223379,-11.774439922345472,-12.209635787914285,-11.806003267139715,-11.502854747372659,-11.174307903353027,-10.820846861316817,-10.442026166001831]
["FTIRGCDepn",null,null,null,0,0,0,0,0,0,0,{"$f":"AM134","v":2481000},7435000,13489000,18307000,21641000,0,0,0,0,0,null,null,null,null,null,"FTIRGCDepn",null,null,null,{"$f":"AE133+1","v":239},null,null,null,null,null,null,0,2481000,7435000,13489000,18307000,21641000,0,0,0,0,0,null,"Retained earnings",null,null,{"$f":"SUM(BA131:BA133)","v":1.4629992299999999},{"$f":"SUM(BB131:BB133)","v":2.4225267474282859},0.8648282556560396,3.5940795772821565,0.65796654299589552,1.8468292476909438,8.8819666856576589,14.606916527017752,25.071501220224768,31.218809141161209,30.731139534289063,31.834794680356019,32.83960593554152,33.781368915544462,34.675576866943231]
["ETIRGORAV",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P133","v":392472000},{"$f":"Q137","v":382660200},{"$f":"R137","v":372848400},{"$f":"S137","v":363036600},{"$f":"T137","v":353224800},"Estimated based on final revised FTIRG ",null,null,null,null,"ETIRGORAV",null,null,null,{"$f":"AE134+1","v":240},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Dep",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q135/20","v":19623600},{"$f":"Q136","v":19623600},{"$f":"R136","v":19623600},{"$f":"S136","v":19623600},{"$f":"T136","v":19623600},null,null,null,null,null,"Dep",null,null,null,{"$f":"AE135+1","v":241},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,"Cash flow"]
["ETIRGC (Average asset value)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Q135+Q135-Q136)/2","v":382660200},{"$f":"(R135+R135-R136)/2","v":372848400},{"$f":"(S135+S135-S136)/2","v":363036600},{"$f":"(T135+T135-T136)/2","v":353224800},{"$f":"(U135+U135-U136)/2","v":343413000},null,null,null,null,null,"ETIRGC (Average asset value)",null,null,null,{"$f":"AE136+1","v":242},null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,"Pbit",null,null,{"$f":"BA128+BA129","v":2.0899988999999999},{"$f":"BB128+BB129","v":3.3750981999999996},{"$f":"BC128+BC129","v":1.0206580000000001},4.8670929999999997,1.2782139298189976,9.1444677957713907,27.01948756907116,43.427051638846905,60.509066713693784,70.000592340431766,68.070890688141347,67.450218242211562,66.728885127748612,65.912939696777173,65.00217139646162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Per IAE September 2011",null,null,null,null,null,null,null,null,null,null,null,"add depreciation",null,null,{"$f":"-BA129","v":0},{"$f":"-BB129","v":0},{"$f":"-BC129","v":0},0,1.3270056101810022,4.0988087122286077,7.610697866928839,10.497754578630566,12.553529830292376,13.324984122292998,13.324984122292998,13.324984122292998,13.324984122292998,13.324984122292998,13.324984122292998]
["Determination of TIRG Project - Beauly Denny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on prior year debt",null,null,{"$f":"AZ150*(((1+CommonInputs!G$23)*(1+CommonInputs!G$10))-1)","v":0},{"$f":"BA150*(((1+CommonInputs!H$23)*(1+CommonInputs!H$10))-1)","v":8.5654296326122828E-2},{"$f":"BB150*(((1+CommonInputs!I$23)*(1+CommonInputs!I$10))-1)","v":0.18049235507783279},{"$f":"BC150*(((1+CommonInputs!J$23)*(1+CommonInputs!J$10))-1)","v":0.12468419066966263},{"$f":"BD150*(((1+CommonInputs!K$23)*(1+CommonInputs!K$10))-1)","v":0.48285879656419051},{"$f":"BE150*(((1+CommonInputs!L$23)*(1+CommonInputs!L$10))-1)","v":-2.4742552555066206},{"$f":"BF150*(((1+CommonInputs!M$23)*(1+CommonInputs!M$10))-1)","v":-6.9493019046653055},{"$f":"BG150*(((1+CommonInputs!N$23)*(1+CommonInputs!N$10))-1)","v":-11.54305652398965},{"$f":"BH150*(((1+CommonInputs!O$23)*(1+CommonInputs!O$10))-1)","v":-13.270680633475534},{"$f":"BI150*(((1+CommonInputs!P$23)*(1+CommonInputs!P$10))-1)","v":-14.323098841617027},{"$f":"BJ150*(((1+CommonInputs!Q$23)*(1+CommonInputs!Q$10))-1)","v":-13.536092224771116},{"$f":"BK150*(((1+CommonInputs!R$23)*(1+CommonInputs!R$10))-1)","v":-11.889129232303002},{"$f":"BL150*(((1+CommonInputs!S$23)*(1+CommonInputs!S$10))-1)","v":-10.300790462499194},{"$f":"BM150*(((1+CommonInputs!T$23)*(1+CommonInputs!T$10))-1)","v":-8.7306117777242527},{"$f":"BN150*(((1+CommonInputs!U$23)*(1+CommonInputs!U$10))-1)","v":-7.1590905849935886}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"-BA122","v":0},{"$f":"-BB122","v":0},{"$f":"-BC122","v":0},0,-59.715252458145095,-124.73113959214224,-158.03501196151038,-129.91755202657771,-92.509886324781462,-34.715443140027894,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,"RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,{"$f":"BA133","v":0},{"$f":"BB133","v":0},0,0,-0.61000582000000014,-3.0891280321049859,-6.3713744192907917,-9.9437597114223379,-11.774439922345472,-12.209635787914285,-11.806003267139715,-11.502854747372659,-11.174307903353027,-10.820846861316817,-10.442026166001831]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,"Opening",null,null,null,null,null,null,null,null,null,null,0,{"$f":"AL145","v":25338910.483055528},122695933.75235249,244072384.25786141,327852261.69060653,377166070.45349222,380764922.85920197,358818336.13313353,340877419.32647687,322936502.51982021,304995585.71316355,null,"Tax",null,null,{"$f":"BA193","v":-0.31349983499999995},{"$f":"BB193","v":-0.83261270944891819},{"$f":"BC193","v":-0.68727392415981492},-0.86700985640464945,-0.29516623939870801,1.3238830729290525,0.6576534458949892,-1.2440483092336267,-3.3192130305669876,-5.7222413682048998,-6.9798221564612906,-7.6130197799842909,-8.4156043101094689,-9.1407167822003395,-9.799399355002576]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,{"$f":"AL150*$AE$258/$AF$258","v":25338910.483055528},{"$f":"AM150*$AE$258/$AF$258","v":98623968.79344973},127574594.46933419,96356751.120037094,66708520.006179526,24328989.649312533,0,0,0,0,0,null,"Cash flow",null,null,{"$f":"SUM(BA137:BA142)","v":1.7764990649999999},{"$f":"SUM(BB137:BB142)","v":2.6281397868772043},{"$f":"SUM(BC137:BC142)","v":0.51387643091801793},4.1247673342650124,-57.532346180979616,-115.7273632988248,-136.06784940357147,-98.723610353745855,-47.811623367183294,16.355157324960665,49.073957162062236,49.770198604844609,50.163166574079924,50.545748397828774,50.926639412756622]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,null,null,null,null,null,null,null,null,0,{"$f":"SUM($AL143:AL143)/$AC$42","v":1266945.5241527765},{"$f":"SUM($AL143:AM143)/$AC$42","v":6198143.9638252631},{"$f":"SUM($AL143:AN143)/$AC$42","v":12576873.687291972},{"$f":"SUM($AL143:AO143)/$AC$42","v":17394711.243293829},{"$f":"SUM($AL143:AP143)/$AC$42","v":20730137.243602805},{"$f":"SUM($AL143:AQ143)/$AC$42","v":21946586.72606843},{"$f":"$AS$142/$AC$42","v":17940916.806656677},{"$f":"$AS$142/$AC$42","v":17940916.806656677},{"$f":"$AS$142/$AC$42","v":17940916.806656677},{"$f":"$AS$142/$AC$42","v":17940916.806656677},null,"Opening financing requirement",null,null,0,{"$f":"BA145","v":1.7764990649999999},4.4046388518772037,4.9185152827952212,9.0432826170602336,-48.48906356391938,-164.21642686274419,-300.28427626631566,-399.00788662006153,-446.81950998724483,-430.46435266228417,-381.39039550022193,-331.62019689537732,-281.4570303212974,-230.91128192346861]
["RPI for TIRG",null,null,null,2.8899999999999999E-2,3.0599999999999999E-2,2.7799999999999998E-2,3.3799999999999997E-2,4.1399999999999999E-2,0.05,-1.26E-2,{"$f":"CommonInputs!L$10","v":4.5826632215943741E-2},{"$f":"CommonInputs!M$10","v":3.6832842815290645E-2},{"$f":"CommonInputs!N$10","v":3.277432043656181E-2},{"$f":"CommonInputs!O$10","v":2.92839575616195E-2},{"$f":"CommonInputs!P$10","v":2.7160086080539214E-2},{"$f":"CommonInputs!Q$10","v":2.6083006277968668E-2},{"$f":"CommonInputs!R$10","v":2.560264309181659E-2},{"$f":"CommonInputs!S$10","v":2.5406566101926042E-2},{"$f":"CommonInputs!T$10","v":2.5331265615629261E-2},{"$f":"CommonInputs!U$10","v":2.5303559284158395E-2},null,null,null,null,null,"Closing",null,null,null,null,null,null,null,null,null,null,{"$f":"AL142+AL143-AL144","v":25338910.483055528},{"$f":"AM142+AM143-AM144","v":122695933.75235249},{"$f":"AN142+AN143-AN144","v":244072384.25786141},{"$f":"AO142+AO143-AO144","v":327852261.69060653},{"$f":"AP142+AP143-AP144","v":377166070.45349222},380764922.85920197,358818336.13313353,340877419.32647687,322936502.51982021,304995585.71316355,287054668.9065069,null,"Closing financing requirement",null,null,{"$f":"SUM(BA143:BA144)","v":1.7764990649999999},{"$f":"SUM(BB143:BB144)","v":4.4046388518772037},{"$f":"SUM(BC143:BC144)","v":4.9185152827952212},9.0432826170602336,-48.48906356391938,-164.21642686274419,-300.28427626631566,-399.00788662006153,-446.81950998724483,-430.46435266228417,-381.39039550022193,-331.62019689537732,-281.4570303212974,-230.91128192346861,-179.98464251071198]
[]
["IPTIRG",null,null,null,null,{"$f":"F163","v":5299345.2},0,0,0,0,0,0,0,0,{"$f":"O163","v":0},0,0,0,0,0,0,null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,{"$f":"(AL142+AL145)/2","v":12669455.241527764},{"$f":"(AM142+AM145)/2","v":74017422.117704004},{"$f":"(AN142+AN145)/2","v":183384159.00510696},{"$f":"(AO142+AO145)/2","v":285962322.97423398},352509166.07204938,378965496.6563471,369791629.49616778,349847877.72980523,331906960.92314851,313966044.11649191,296025127.3098352,null,"Balance Sheet"]
["TIRGIncAdj",null,null,null,null,null,null,3381000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets",null,null,{"$f":"BA184","v":0},{"$f":"BB184","v":0},{"$f":"BC184","v":0},0,58.388246847964091,179.02057772787771,329.44489182245923,448.86468927040636,528.82104576489542,550.2115047826303,536.88652066033728,523.56153653804427,510.23655241575125,496.91156829345823,483.58658417116521]
["FTIRG",null,null,null,null,null,null,{"$f":"H179","v":0},0,0,2550123.76187849,13560860.558764908,34229765.009805731,64398917.939672478,{"$f":"O179","v":70451918.547058925},85691519.402572215,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA191*0.5","v":-0.31349983499999995},{"$f":"-BB191*0.5","v":-0.51911287444891829},{"$f":"-BC191*0.5","v":-0.16816104971089663},-0.69884880669375282,0.40368256729504481,0.92020050563400768,-0.26254705973901848,-0.98150124949460826,-2.3377117810723793,-3.3845295871325205,-3.5952925693287696,-4.0177272106555213,-4.3978770994539484,-4.742839682746391,-5.056559672256185]
["ETIRG",null,null,null,null,null,null,{"$f":"H204","v":0},0,0,0,0,0,0,{"$f":"O204","v":0},0,76062942.066055089,76746563.704599321,77400531.046310663,78032458.385456532,78644609.751797974,null,null,null,null,null,"Forecast costs (£m 09/10 prices)",null,null,null,null,null,null,null,null,null,null,{"$f":"AL156*1000000","v":29058157.065606944},113100000,146300000,110500000,76500000,27900000,0,null,null,null,null,null,"Borrowings",null,null,{"$f":"BA145*BA168","v":1.0658994389999998},{"$f":"BB145*BB168","v":2.6427833111263221},2.9511091696771325,5.4259695702361403,-29.093438138351626,-98.529856117646503,-180.17056575978938,-219.45433764103385,-245.75073049298467,-236.75539396425631,-209.76471752512208,-182.39110829245755,-154.80136667671357,-127.00120505790774,-98.991553380891602]
["ATIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax",null,null,{"$f":"BA202","v":0},{"$f":"BB202","v":0},{"$f":"BC202","v":0},0,-1.3004654979773822,-4.8751217697142382,-9.1668722096936062,-14.537188587121557,-20.254209962624813,-25.734199358099016,-30.541269881382924,-34.729255042251765,-38.347681669698744,-41.442114446397603,-44.054472880408198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2009/10",null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","Net Assets",null,null,{"$f":"SUM(BA148:BA151)","v":0.75239960399999983},{"$f":"SUM(BB148:BB151)","v":2.1236704366774037},{"$f":"SUM(BC148:BC151)","v":2.7829481199662358},4.7271207635423877,28.398025778930126,76.535800346150964,139.84490679323724,213.89166179275634,260.47839352821359,284.33738187314242,292.98524068450354,302.42344599267949,312.68962696988501,323.72540910640652,335.48399823760923]
["TIRG t",null,null,null,null,5299345.2,2089998.8999999997,3375098.1999999997,1020658,4867093,2605219.5399999996,13243276.507999998,34630185.435999997,53924806.217477471,73062596.543986157,83325576.462724775,81395874.810434356,80775202.364504561,80053869.250041619,79237923.819070175,78327155.518754616,null,null,null,null,null,"RPI Indices",null,null,null,188.15,215.76666666666662,null,null,null,null,null,null,null,{"$f":"AF153*(1+AN154)","v":226.05873666666665},{"$f":"AN153*(1+AO154)","v":233.97079244999995},239.82006226124992,245.81556381778114,251.96095291322564,258.25997673605627,264.71647615445767,271.33438805831906,278.11774775977699,285.07069145377142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast RPI",null,null,null,null,null,null,null,null,null,null,null,4.7699999999999999E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Retained Earnings",null,null,{"$f":"BA134","v":1.4629992299999999},{"$f":"BA154+BB134","v":3.8855259774282858},4.7503542330843249,8.3444338103664819,9.0024003533623773,10.84922960105332,19.731196286710979,34.338112813728728,59.409614033953495,90.628423175114705,121.35956270940378,153.1943573897598,186.03396332530133,219.81533224084581,254.49090910778904]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,{"$f":"BA145*(1-BA168)","v":0.71059962600000004},{"$f":"BB145*(1-BB168)","v":1.7618555407508816},1.9674061131180887,3.6173130468240937,-19.395625425567754,-65.686570745097683,-120.11371050652627,-179.55354897902768,-201.06877949426016,-193.70895869802786,-171.62567797509985,-149.22908860291977,-126.65566364458381,-103.91007686556087,-80.993089129820376]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SHETL!K549","v":29.058157065606945},{"$f":"SHETL!L549","v":113.1},{"$f":"SHETL!M549","v":146.30000000000001},{"$f":"SHETL!N549","v":110.5},{"$f":"SHETL!O549","v":76.5},{"$f":"SHETL!P549","v":27.9},{"$f":"SHETL!Q549","v":0},{"$f":"SHETL!R549","v":0},{"$f":"SHETL!S549","v":0},{"$f":"SHETL!T549","v":0},{"$f":"SHETL!U549","v":0}]
["Determination of IPTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAV (04/05 prices)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,{"$f":"AH142","v":0},0,0,0,0,25338910.483055528,122695933.75235249,244072384.25786141,327852261.69060653,377166070.45349222,380764922.85920197,358818336.13313353,340877419.32647687,322936502.51982021,304995585.71316355]
["CFTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,0,0,0,0,25338910.483055528,98623968.79344973,127574594.46933419,96356751.120037094,66708520.006179526,24328989.649312533,0,0,0,0,0]
["- Pre Construction",null,null,null,{"$f":"E131","v":0},5142000,0,0,0,0,0,0,{"$f":"M131","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,0,0,0,0,0,1266945.5241527765,6198143.9638252631,12576873.687291972,17394711.243293829,20730137.243602805,21946586.72606843,17940916.806656677,17940916.806656677,17940916.806656677,17940916.806656677]
["ARPI",null,null,null,1,{"$f":"(1+F145)*E161","v":1.0306},1.0592506800000001,1.0950533529840001,1.1403885617975378,1.1974079898874148,1.1823206492148335,1.2365024227677175,1.2820463221462468,1.3240645191227836,1.3628383683096212,1.3998531757067723,1.4363655548769663,1.4731403095278603,1.5105677461792917,1.5488323389881617,1.5880233098989704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,0,0,0,0,25338910.483055528,122695933.75235249,244072384.25786141,327852261.69060653,377166070.45349222,380764922.85920197,358818336.13313353,340877419.32647687,322936502.51982021,304995585.71316355,287054668.9065069]
[]
["IPTIRG",null,null,null,{"$f":"E160*E161","v":0},5299345.2,0,0,0,0,0,0,{"$f":"M160*M161","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average RAV",null,null,{"$f":"(BA158+BA161)/2","v":0},{"$f":"(BB158+BB161)/2","v":0},0,0,12669455.241527764,74017422.117704004,183384159.00510696,285962322.97423398,352509166.07204938,378965496.6563471,369791629.49616778,349847877.72980523,331906960.92314851,313966044.11649191,296025127.3098352]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal RAV",null,null,{"$f":"BA161/1000000*CommonInputs!G$6/CommonInputs!$E$6","v":0},{"$f":"BB161/1000000*CommonInputs!H$6/CommonInputs!$E$6","v":0},{"$f":"BC161/1000000*CommonInputs!I$6/CommonInputs!$E$6","v":0},{"$f":"BD161/1000000*CommonInputs!J$6/CommonInputs!$E$6","v":0},{"$f":"BE161/1000000*CommonInputs!K$6/CommonInputs!$E$6","v":30.500291000000004},{"$f":"BF161/1000000*CommonInputs!L$6/CommonInputs!$E$6","v":154.45640160524928},{"$f":"BG161/1000000*CommonInputs!M$6/CommonInputs!$E$6","v":318.56872096453958},{"$f":"BH161/1000000*CommonInputs!N$6/CommonInputs!$E$6","v":441.94487606321502},{"$f":"BI161/1000000*CommonInputs!O$6/CommonInputs!$E$6","v":523.30844099313208},{"$f":"BJ161/1000000*CommonInputs!P$6/CommonInputs!$E$6","v":542.65047946285711},{"$f":"BK161/1000000*CommonInputs!Q$6/CommonInputs!$E$6","v":524.7112563173207},{"$f":"BL161/1000000*CommonInputs!R$6/CommonInputs!$E$6","v":511.23798877211817},{"$f":"BM161/1000000*CommonInputs!S$6/CommonInputs!$E$6","v":496.63590681569013},{"$f":"BN161/1000000*CommonInputs!T$6/CommonInputs!$E$6","v":480.9265271696363},{"$f":"BO161/1000000*CommonInputs!U$6/CommonInputs!$E$6","v":464.09005182230356}]
["Determination of FTIRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity element of RAV",null,null,{"$f":"BA165*(1-BA168)","v":0},{"$f":"BB165*(1-BB168)","v":0},0,0,12.200116400000002,61.782560642099718,127.42748838581583,198.87519422844673,235.48879844690941,244.19271575828569,236.12006534279431,230.05709494745315,223.48615806706053,216.4169372263363,208.8405233200366]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,{"$f":"CommonInputs!G$26","v":0.6},{"$f":"CommonInputs!H$26","v":0.6},{"$f":"CommonInputs!I$26","v":0.6},{"$f":"CommonInputs!J$26","v":0.6},{"$f":"CommonInputs!K$26","v":0.6},{"$f":"CommonInputs!L$26","v":0.6},{"$f":"CommonInputs!M$26","v":0.6},{"$f":"CommonInputs!N$26","v":0.55000000000000004},{"$f":"CommonInputs!O$26","v":0.55000000000000004},{"$f":"CommonInputs!P$26","v":0.55000000000000004},{"$f":"CommonInputs!Q$26","v":0.55000000000000004},{"$f":"CommonInputs!R$26","v":0.55000000000000004},{"$f":"CommonInputs!S$26","v":0.55000000000000004},{"$f":"CommonInputs!T$26","v":0.55000000000000004},{"$f":"CommonInputs!U$26","v":0.55000000000000004}]
["FTIRGC",null,null,null,null,null,null,{"$f":"H133","v":0},0,0,24805000,97911000,203035000,301301000,{"$f":"O133","v":366930000},392472000,0,0,0,0,0]
["AFFTIRG",null,null,null,null,null,null,null,null,null,-295000,-1137000,16855000,78066000,150979000,195774000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In first year post construction NBV is depreciated over 20 years"]
["APRI",null,null,null,null,null,null,{"$f":"H161","v":1.0950533529840001},1.1403885617975378,1.1974079898874148,1.1823206492148335,1.2365024227677175,1.2820463221462468,1.3240645191227836,{"$f":"O161","v":1.3628383683096212},1.3998531757067723,1.4363655548769663,1.4731403095278603,1.5105677461792917,1.5488323389881617,1.5880233098989704]
[null,null,null,null,null,null,null,{"$f":"(H168*(H169+H170)*H171)","v":0},0,0,2550123.76187849,10530193.120561233,24808006.588352963,44202961.829492658,{"$f":"(O168*(O169+O170)*O171)","v":62112710.571372353},72464306.745318919,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances - all Long Life",null,null,{"$f":"CommonInputs!G$51","v":0.06},{"$f":"CommonInputs!H$51","v":0.06},{"$f":"CommonInputs!I$51","v":0.1},{"$f":"CommonInputs!J$51","v":0.1},{"$f":"CommonInputs!K$51","v":0.1},{"$f":"CommonInputs!L$51","v":0.1},{"$f":"CommonInputs!M$51","v":0.08},{"$f":"CommonInputs!N$51","v":0.08},{"$f":"CommonInputs!O$51","v":0.08},{"$f":"CommonInputs!P$51","v":0.08},{"$f":"CommonInputs!Q$51","v":0.08},{"$f":"CommonInputs!R$51","v":0.08},{"$f":"CommonInputs!S$51","v":0.08},{"$f":"CommonInputs!T$51","v":0.08},{"$f":"CommonInputs!U$51","v":0.08}]
[]
["FTIRGCDepn",null,null,null,null,null,null,0,0,0,0,{"$f":"+L134","v":2481000},{"$f":"+M134","v":7435000},{"$f":"+N134","v":13489000},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA178","v":0},0,0,0,53.743727212330583,160.62738012402554,293.169400718693,389.23999652564908,443.20989222239609,439.69130853343006,404.51600385075562,372.15472354269519,342.38234565927957,314.99175800653722]
["AFFTIRGDepn",null,null,null,null,null,null,null,null,null,null,-30000,-86000,1764000,6119000,9449000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA182","v":0},{"$f":"BB182","v":0},{"$f":"BC182","v":0},0,59.715252458145095,124.73113959214224,158.03501196151038,129.91755202657771,92.509886324781462,34.715443140027894,0,0,0,0,0]
["APRI",null,null,null,null,null,null,{"$f":"H171","v":1.0950533529840001},1.1403885617975378,1.1974079898874148,1.1823206492148335,1.2365024227677175,1.2820463221462468,1.3240645191227836,{"$f":"O171","v":1.3628383683096212},1.3998531757067723,1.4363655548769663,1.4731403095278603,1.5105677461792917,1.5488323389881617,1.5880233098989704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(BA174:BA175)","v":0},{"$f":"SUM(BB174:BB175)","v":0},{"$f":"SUM(BC174:BC175)","v":0},0,59.715252458145095,178.47486680447281,318.66239208553588,423.08695274527071,481.74988285043054,477.92533536242399,439.69130853343006,404.51600385075562,372.15472354269519,342.38234565927957,314.99175800653722]
[null,null,null,null,null,null,null,{"$f":"(H174+H175)*H176","v":0},0,0,0,3030667.4382036757,9421758.4214527681,20195956.110179819,{"$f":"(O174+O175)*O176","v":8339207.9756865725},13227212.657253291,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDA",null,null,{"$f":"BA176*BA172","v":0},{"$f":"BB176*BB172","v":0},{"$f":"BC176*BC172","v":0},0,5.9715252458145098,17.847486680447282,25.492991366842872,33.84695621962166,38.539990628034445,38.234026828993919,35.175304682674408,32.361280308060451,29.772377883415615,27.390587652742365,25.19934064052298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA176-BA177","v":0},{"$f":"BB176-BB177","v":0},{"$f":"BC176-BC177","v":0},0,53.743727212330583,160.62738012402554,293.169400718693,389.23999652564908,443.20989222239609,439.69130853343006,404.51600385075562,372.15472354269519,342.38234565927957,314.99175800653722,289.79241736601426]
["FTIRG",null,null,null,null,null,null,{"$f":"H172+H177","v":0},0,0,2550123.76187849,13560860.558764908,34229765.009805731,64398917.939672478,{"$f":"O172+O177","v":70451918.547058925},85691519.402572215,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA184","v":0},0,0,0,58.388246847964091,179.02057772787771,329.44489182245923,448.86468927040636,528.82104576489542,550.2115047826303,536.88652066033728,523.56153653804427,510.23655241575125,496.91156829345823]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA122","v":0},{"$f":"BB122","v":0},{"$f":"BC122","v":0},0,59.715252458145095,124.73113959214224,158.03501196151038,129.91755202657771,92.509886324781462,34.715443140027894,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"-SUM($BA182:BA182)/$AZ129","v":0},{"$f":"-SUM($BA182:BB182)/$AZ129","v":0},{"$f":"-SUM($BA182:BC182)/$AZ129","v":0},{"$f":"-SUM($BA182:BD182)/$AZ129","v":0},{"$f":"-SUM($BA182:BE182)/$AZ129","v":-1.3270056101810022},{"$f":"-SUM($BA182:BF182)/$AZ129","v":-4.0988087122286077},{"$f":"-SUM($BA182:BG182)/$AZ129","v":-7.610697866928839},{"$f":"-SUM($BA182:BH182)/$AZ129","v":-10.497754578630566},{"$f":"-SUM($BA182:BI182)/$AZ129","v":-12.553529830292376},{"$f":"-SUM($BA182:BJ182)/$AZ129","v":-13.324984122292998},{"$f":"-SUM($BA182:BK182)/$AZ129","v":-13.324984122292998},{"$f":"-SUM($BA182:BL182)/$AZ129","v":-13.324984122292998},{"$f":"-SUM($BA182:BM182)/$AZ129","v":-13.324984122292998},{"$f":"-SUM($BA182:BN182)/$AZ129","v":-13.324984122292998},{"$f":"-SUM($BA182:BO182)/$AZ129","v":-13.324984122292998}]
["Determination of ETIRG",null,null,null,null,null,null,"2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"SUM(BA181:BA183)","v":0},{"$f":"SUM(BB181:BB183)","v":0},{"$f":"SUM(BC181:BC183)","v":0},0,58.388246847964091,179.02057772787771,329.44489182245923,448.86468927040636,528.82104576489542,550.2115047826303,536.88652066033728,523.56153653804427,510.23655241575125,496.91156829345823,483.58658417116521]
[null,null,null,null,null,null,null,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax computation",null,null,{"$f":"CommonInputs!G$27","v":0.3},{"$f":"CommonInputs!H$27","v":0.3},{"$f":"CommonInputs!I$27","v":0.28000000000000003},{"$f":"CommonInputs!J$27","v":0.28000000000000003},{"$f":"CommonInputs!K$27","v":0.28000000000000003},{"$f":"CommonInputs!L$27","v":0.26},{"$f":"CommonInputs!M$27","v":0.24},{"$f":"CommonInputs!N$27","v":0.22999999999999998},{"$f":"CommonInputs!O$27","v":0.21999999999999997},{"$f":"CommonInputs!P$27","v":0.21999999999999997},{"$f":"CommonInputs!Q$27","v":0.21999999999999997},{"$f":"CommonInputs!R$27","v":0.21999999999999997},{"$f":"CommonInputs!S$27","v":0.21999999999999997},{"$f":"CommonInputs!T$27","v":0.21999999999999997},{"$f":"CommonInputs!U$27","v":0.21999999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"BA131","v":2.0899988999999999},{"$f":"BB131","v":3.4607524963261223},{"$f":"BC131","v":1.2011503550778329},4.9917771906696622,1.7610727263831882,6.6702125402647701,20.070185664405855,31.883995114857257,47.238386080218248,55.677493498814741,54.53479846337023,55.561089009908557,56.428094665249418,57.182327919052923,57.843080811468027]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add back depreciation",null,null,{"$f":"-BA129","v":0},{"$f":"-BB129","v":0},{"$f":"-BC129","v":0},0,1.3270056101810022,4.0988087122286077,7.610697866928839,10.497754578630566,12.553529830292376,13.324984122292998,13.324984122292998,13.324984122292998,13.324984122292998,13.324984122292998,13.324984122292998]
["ETIRGC",null,null,null,null,null,null,{"$f":"H137","v":0},0,0,0,0,0,0,{"$f":"O137","v":0},0,382660200,372848400,363036600,353224800,343413000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital allowances",null,null,{"$f":"-BA177","v":0},{"$f":"-BB177","v":0},{"$f":"-BC177","v":0},0,-5.9715252458145098,-17.847486680447282,-25.492991366842872,-33.84695621962166,-38.539990628034445,-38.234026828993919,-35.175304682674408,-32.361280308060451,-29.772377883415615,-27.390587652742365,-25.19934064052298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable profit",null,null,{"$f":"SUM(BA187:BA189)","v":2.0899988999999999},{"$f":"SUM(BB187:BB189)","v":3.4607524963261223},{"$f":"SUM(BC187:BC189)","v":1.2011503550778329},4.9917771906696622,-2.8834469092503197,-7.0784654279539048,2.1878921644918208,8.5347934738661593,21.251925282476179,30.768450792113825,32.684477902988817,36.524792824141109,39.980700904126806,43.116724388603558,45.968724293238054]
["SAFTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"389949500","v":389949500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax",null,null,{"$f":"BA190*BA186","v":0.6269996699999999},{"$f":"BB190*BB186","v":1.0382257488978366},{"$f":"BC190*BC186","v":0.33632209942179325},1.3976976133875056,-0.80736513459008963,-1.8404010112680154,0.52509411947803697,1.9630024989892165,4.6754235621447586,6.769059174265041,7.1905851386575392,8.0354544213110426,8.7957541989078969,9.485679365492782,10.11311934451237]
["ETIRGORAV",null,"SAFRTIRG",null,null,null,null,{"$f":"H135","v":0},0,0,0,0,0,0,{"$f":"O135","v":0},0,392472000,382660200,372848400,363036600,353224800]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"IF(ISERROR(H191/H192),1,IF((H191/H192)=0,1,(H199/H200)))","v":1},1,1,1,1,1,1,1,1,{"$f":"IF(ISERROR(Q191/Q192),1,IF((Q191/Q192)=0,1,(Q191/Q192)))","v":0.99357278990603148},{"$f":"Q193","v":0.99357278990603148},{"$f":"R193","v":0.99357278990603148},{"$f":"S193","v":0.99357278990603148},{"$f":"T193","v":0.99357278990603148},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax paid",null,null,{"$f":"-BA191*0.5","v":-0.31349983499999995},{"$f":"-BB191*0.5+BA149","v":-0.83261270944891819},-0.68727392415981492,-0.86700985640464945,-0.29516623939870801,1.3238830729290525,0.6576534458949892,-1.2440483092336267,-3.3192130305669876,-5.7222413682048998,-6.9798221564612906,-7.6130197799842909,-8.4156043101094689,-9.1407167822003395,-9.799399355002576]
[]
["APRI",null,null,null,null,null,null,{"$f":"H176","v":1.0950533529840001},1.1403885617975378,1.1974079898874148,1.1823206492148335,1.2365024227677175,1.2820463221462468,1.3240645191227836,{"$f":"O176","v":1.3628383683096212},1.3998531757067723,1.4363655548769663,1.4731403095278603,1.5105677461792917,1.5488323389881617,1.5880233098989704]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax"]
[null,null,null,null,null,null,null,{"$f":"(H188*(H189*H193)*H195)","v":0},0,0,0,0,0,0,{"$f":"(O188*(O189*O193)*O195)","v":0},0,48057440.568980314,48024047.348087594,47948274.17937357,47834138.576843321,47682164.967625543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,{"$f":"BA189","v":0},{"$f":"BB189","v":0},{"$f":"BC189","v":0},0,-5.9715252458145098,-17.847486680447282,-25.492991366842872,-33.84695621962166,-38.539990628034445,-38.234026828993919,-35.175304682674408,-32.361280308060451,-29.772377883415615,-27.390587652742365,-25.19934064052298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"depreciation",null,null,{"$f":"BA188","v":0},{"$f":"BB188","v":0},{"$f":"BC188","v":0},0,1.3270056101810022,4.0988087122286077,7.610697866928839,10.497754578630566,12.553529830292376,13.324984122292998,13.324984122292998,13.324984122292998,13.324984122292998,13.324984122292998,13.324984122292998]
["Dep",null,null,null,null,null,null,{"$f":"H136","v":0},0,0,0,0,0,0,{"$f":"O136","v":0},0,19623600,19623600,19623600,19623600,19623600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA197:BA198)","v":0},{"$f":"SUM(BB197:BB198)","v":0},{"$f":"SUM(BC197:BC198)","v":0},0,-4.6445196356335074,-13.748677968218676,-17.882293499914034,-23.349201640991094,-25.986460797742069,-24.909042706700923,-21.850320560381412,-19.036296185767455,-16.447393761122619,-14.065603530449367,-11.874356518229982]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"H193","v":1},1,1,1,1,1,1,{"$f":"O193","v":1},1,0.99357278990603148,0.99357278990603148,0.99357278990603148,0.99357278990603148,0.99357278990603148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax in year",null,null,{"$f":"BA199*BA186","v":0},{"$f":"BB199*BB186","v":0},{"$f":"BC199*BC186","v":0},0,-1.3004654979773822,-3.5746562717368557,-4.291750439979368,-5.370316377427951,-5.7170213755032542,-5.4799893954742025,-4.8070705232839099,-4.1879851608688394,-3.6184266274469756,-3.0944327766988606,-2.6123584340105959]
["APRI",null,null,null,null,null,null,{"$f":"H195","v":1.0950533529840001},1.1403885617975378,1.1974079898874148,1.1823206492148335,1.2365024227677175,1.2820463221462468,1.3240645191227836,{"$f":"O195","v":1.3628383683096212},1.3998531757067723,1.4363655548769663,1.4731403095278603,1.5105677461792917,1.5488323389881617,1.5880233098989704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA202","v":0},0,0,0,-1.3004654979773822,-4.8751217697142382,-9.1668722096936062,-14.537188587121557,-20.254209962624813,-25.734199358099016,-30.541269881382924,-34.729255042251765,-38.347681669698744,-41.442114446397603]
[null,null,null,null,null,null,null,{"$f":"(H199*H200*H201)","v":0},0,0,0,0,0,0,{"$f":"(O199*O200*O201)","v":0},0,28005501.497074779,28722516.35651172,29452256.866937086,30198319.808613207,30962444.784172431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA201+BA200","v":0},{"$f":"BB201+BB200","v":0},{"$f":"BC201+BC200","v":0},0,-1.3004654979773822,-4.8751217697142382,-9.1668722096936062,-14.537188587121557,-20.254209962624813,-25.734199358099016,-30.541269881382924,-34.729255042251765,-38.347681669698744,-41.442114446397603,-44.054472880408198]
[]
["ETIRG",null,null,null,null,null,null,{"$f":"H197+H202","v":0},0,0,0,0,0,0,{"$f":"O197+O202","v":0},0,76062942.066055089,76746563.704599321,77400531.046310663,78032458.385456532,78644609.751797974]
[]
[]
[]
[]
[]
[]
[null,null,"SP Transmission Ltd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL: Total tax dilution for all TIRG projects",null,null,null,null,null,null,null,null,{"$f":"-(BG223+BG328+BG433+BG538+BG643)","v":3.9950227623028431},{"$f":"-(BH223+BH328+BH433+BH538+BH643)","v":4.7711586954067267},5.0745623192478266,5.34049991630914,3.9827188988623545,3.50970581075843,3.1190656613354686,2.7703073598731809,2.4505587687544104]
[null,null,"TIRG Beauly Denny Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance dilution - only up to 5 years post construction after which TIRG assets become part of main model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£m Nominal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,{"$f":"BG235","v":-0.27762654879995047},-1.8533291493402138,-2.5520040467173501,-3.2684682725160363,-3.9143742644563173,-3.9639087345436064,-3.5489362599005068,-3.1787174535520801,{"$f":"BO235","v":-2.8092771585338374}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,null,null,null,null,null,null,{"$f":"BG294","v":-4.505649619579617},-6.7919287939773962,-8.5646452015705616,-9.9185281036488515,-9.539285766054828,-8.77614290477044,-8.0740514723888062,-7.4281273545977013,{"$f":"BO294","v":-6.8338771662298852}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total taxable impact",null,null,null,null,null,null,null,null,{"$f":"SUM(BG217:BG218)","v":-4.783276168379567},-8.6452579433176098,-11.116649248287912,-13.186996376164888,-13.453660030511145,-12.740051639314046,-11.622987732289314,-10.606844808149781,-9.6431543247637226]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance understated in Ofgem model",null,null,null,null,null,null,null,null,{"$f":"BG219*BG291/(1-BG291)","v":-1.5105082636988105},-2.5823497752766884,-3.1354651725940257,-3.7194092343029164,-3.7946220598877582,-3.593347898268064,-3.2782785911585237,-2.99167417665763,-2.7198640403179724]
[]
["Year In which TIRG activated",null,null,null,null,null,null,"2004/05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09/10 prices",null,null,null,null,null,null,null,null,{"$f":"BG221/CommonInputs!M$6*CommonInputs!$J$6","v":-1.3271461360992418},{"$f":"BH221/CommonInputs!N$6*CommonInputs!$J$6","v":-2.196874647630306},{"$f":"BI221/CommonInputs!O$6*CommonInputs!$J$6","v":-2.5915344587844387},{"$f":"BJ221/CommonInputs!P$6*CommonInputs!$J$6","v":-2.99289056160376},{"$f":"BK221/CommonInputs!Q$6*CommonInputs!$J$6","v":-2.9757942744515868},{"$f":"BL221/CommonInputs!R$6*CommonInputs!$J$6","v":-2.7476063522297913},{"$f":"BM221/CommonInputs!S$6*CommonInputs!$J$6","v":-2.4445842466755301},{"$f":"BN221/CommonInputs!T$6*CommonInputs!$J$6","v":-2.1757512582861556},{"$f":"BO221/CommonInputs!U$6*CommonInputs!$J$6","v":-1.9292552058670887}]
[]
["Planning  Consent for Project Granted",null,null,null,null,null,null,"No"]
[]
["Year Planning Consent Granted to build Transmission Planning Project",null,null,null,null,null,null,"Not Granted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"AH237*CommonInputs!G$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AI237*CommonInputs!H$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AJ237*CommonInputs!I$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AK237*CommonInputs!J$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AL237*CommonInputs!K$6/CommonInputs!$E$6/1000000","v":2.1068517661308448},{"$f":"AM237*CommonInputs!L$6/CommonInputs!$E$6/1000000","v":8.7073287702899815},{"$f":"AN237*CommonInputs!M$6/CommonInputs!$E$6/1000000","v":46.777474420918239},{"$f":"AO237*CommonInputs!N$6/CommonInputs!$E$6/1000000","v":33.084139299551858},{"$f":"AP237*CommonInputs!O$6/CommonInputs!$E$6/1000000","v":28.950883888891962},{"$f":"AQ237*CommonInputs!P$6/CommonInputs!$E$6/1000000","v":25.488181477549158},{"$f":"AR237*CommonInputs!Q$6/CommonInputs!$E$6/1000000","v":5.1779988837235678},{"$f":"AS237*CommonInputs!R$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AT237*CommonInputs!S$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AU237*CommonInputs!T$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AV237*CommonInputs!U$6/CommonInputs!$E$6/1000000","v":0}]
[]
["Has Construction started?",null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue calcs"]
["Year Construction started",null,null,null,null,null,null,"Not Started",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return & Depn",8.7999999999999995E-2,{"$f":"G258/1000000","v":0},{"$f":"H258/1000000","v":0},0,0,0.96966336763816341,4.2228889647566428,7.249304051619144,8.7371599826635116,8.620932371558407,8.568167904889453,8.4972582818280706,20.197316647750149,20.03942996776949,19.85902488253992,19.656090099584659]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","RangeName",null,null,null,null,"Required Inputs to \"TIRG\" tab in Ofgem Financial Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"G258/1000000","v":0},{"$f":"H258/1000000","v":0},{"$f":"I258/1000000","v":0},0,0.96966336763816341,4.2228889647566428,7.249304051619144,8.7371599826635116,8.620932371558407,8.568167904889453,8.4972582818280706,20.197316647750149,20.03942996776949,19.85902488253992,19.656090099584659]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,"Column",null,"(£ 2004/05 prices)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation (years)",null,45,{"$f":"BA288","v":0},{"$f":"BB288","v":0},0,0,-4.6818928136240993E-2,-0.24031512303157393,-1.2798145546075348,-2.0150176501531316,-2.658370625461842,-3.2247746582962677,-3.3398413001567917,-3.3398413001567917,-3.3398413001567917,-3.3398413001567917,-3.3398413001567917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(£ 2004/05 prices)",null,null,null,"Row",null,"2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,"Interest",null,null,{"$f":"BA244","v":0},{"$f":"BB244","v":0},0,0,0,-6.5599513120959047E-2,-0.27762654879995047,-1.8533291493402138,-2.5520040467173501,-3.2684682725160363,-3.9143742644563173,-3.9639087345436064,-3.5489362599005068,-3.1787174535520801,-2.8092771585338374]
["Pre-construct.",null,null,null,2900000,1600000,0,0,0,0,{"$f":"AA236*CommonInputs!K$6/CommonInputs!$J$6","v":0},{"$f":"AB236*CommonInputs!L$6/CommonInputs!$J$6","v":0},{"$f":"AC236*CommonInputs!M$6/CommonInputs!$J$6","v":0},{"$f":"AD236*CommonInputs!N$6/CommonInputs!$J$6","v":0},{"$f":"AE236*CommonInputs!O$6/CommonInputs!$J$6","v":0},{"$f":"AF236*CommonInputs!P$6/CommonInputs!$J$6","v":0},{"$f":"AG236*CommonInputs!Q$6/CommonInputs!$J$6","v":0},{"$f":"AH236*CommonInputs!R$6/CommonInputs!$J$6","v":0},{"$f":"AI236*CommonInputs!S$6/CommonInputs!$J$6","v":0},{"$f":"AJ236*CommonInputs!T$6/CommonInputs!$J$6","v":0},{"$f":"AK236*CommonInputs!U$6/CommonInputs!$J$6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"SUM(BA233:BA235)","v":0},{"$f":"SUM(BB233:BB235)","v":0},0,0,0.92284443950192241,3.9169743286041094,5.6918629482116589,4.8688131831701664,3.4105576993792148,2.0749249740771494,1.2430427172149616,12.893566613049751,13.15065240771219,13.340466128831048,13.506971640894029]
["Forecast Construction",null,null,null,0,0,0,0,0,0,18700000,20000000,11100000,2200000,0,0,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"Forecast Construction",null,null,null,237,null,null,null,null,null,null,{"$f":"AL255*$AE$258/$AF$258","v":1750321.9330942419},{"$f":"AM255*$AE$258/$AF$258","v":6916863.4181306977},{"$f":"AN255*$AE$258/$AF$258","v":35838702.798274703},24543128.527852107,20865879.961359162,17884450.159754492,3540920.6903564231,0,0,0,0,null,"Tax",null,null,{"$f":"-BA296+BA305","v":0},{"$f":"-BB296+BB305","v":0},0,0,-0.25839644306053833,-1.0184133254370686,-1.3660471075707981,-1.1198270321291381,-0.75032269386342709,-0.45648349429697288,-0.27346939778729173,-2.8365846548709444,-2.8931435296966814,-2.9349025483428295,-2.9715337609966856]
["FTIRGC",null,null,null,0,0,0,0,0,0,9350000,28233000,42348000,46785000,45474000,43142000,40810000,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGC",null,null,null,{"$f":"AE237+1","v":238},null,null,null,null,null,null,{"$f":"AL252","v":875160.96654712094},5164995.5938322358,26282341.019926958,55143929.845472246,75009561.46940659,90410628.697061837,96180458.036187887,null,null,null,null,null,"Dividend - 5% of Nominal RAV",null,null,{"$f":"-BA272*0.05","v":0},{"$f":"-BB272*0.05","v":0},0,0,-4.2137035322616902E-2,-0.21601120746166555,-1.1482043990534272,-2.0109654708903388,-2.6134701392669126,-3.1137754147802066,-3.1341538688815156,-3.0536766671922595,-2.9664569418548101,-2.8726232144425805,-2.7720572294120265]
["FTIRGCDepn",null,null,null,0,0,0,0,0,0,0,935000,1935000,2490000,2332000,2332000,2332000,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGCDepn",null,null,null,{"$f":"AE238+1","v":239},null,null,null,null,null,null,null,{"$f":"AM249","v":87516.096654712092},433359.26756124699,2225294.4074749821,3452450.8338675871,4495744.8319355454,5389967.33992327,null,null,null,null,null,"Retained earnings",null,null,{"$f":"SUM(BA236:BA238)","v":0},{"$f":"SUM(BB236:BB238)","v":0},0,0,0.62231096111876716,2.6825497957053752,3.177611441587433,1.7380206801506892,4.6764866248875325E-2,-1.4953339350000301,-2.1645805494538459,7.0033052909865461,7.2910519361606987,7.5329403660456382,7.7633806504853178]
["ETIRGORAV",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,101087676.96732445,96033293.11895822,90978909.270592034,85924525.422225803,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGORAV",null,null,null,{"$f":"AE239+1","v":240},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS247","v":95255934.711404473},{"$f":"AT247","v":90493137.97583425},{"$f":"AU247","v":85730341.240264028},{"$f":"AV247","v":80967544.504693806}]
["Dep",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,5054383.8483662233,5054383.8483662233,5054383.8483662233,5054383.8483662233,"values supplied by SP in email of 16/11/11",null,null,null,null,"Dep",null,null,null,{"$f":"AE240+1","v":241},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS249","v":4762796.735570224},{"$f":"AT249","v":4762796.735570224},{"$f":"AU249","v":4762796.735570224},{"$f":"AV249","v":4762796.735570224},null,"Cash flow"]
["ETIRGC (Average asset value)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,98560485.04314135,93506101.194775119,88451717.346408918,83397333.498042688,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGC (Average asset value)",null,null,null,{"$f":"AE241+1","v":242},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS252","v":92874536.343619362},{"$f":"AT252","v":88111739.608049139},{"$f":"AU252","v":83348942.872478917},{"$f":"AV252","v":78586146.136908695},null,"Pbit",null,null,{"$f":"BA233+BA234","v":0},{"$f":"BB233+BB234","v":0},{"$f":"BC233+BC234","v":0},0,0.92284443950192241,3.9825738417250687,5.969489497011609,6.72214233251038,5.962561746096565,5.3433932465931857,5.1574169816712789,16.857475347593358,16.699588667612698,16.519183582383128,16.316248799427868]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add depreciation",null,null,{"$f":"-BA234","v":0},{"$f":"-BB234","v":0},{"$f":"-BC234","v":0},0,4.6818928136240993E-2,0.24031512303157393,1.2798145546075348,2.0150176501531316,2.658370625461842,3.2247746582962677,3.3398413001567917,3.3398413001567917,3.3398413001567917,3.3398413001567917,3.3398413001567917]
["Determination of TIRG Project - Beauly Denny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on prior year debt",null,null,{"$f":"AZ255*(((1+CommonInputs!G$23)*(1+CommonInputs!G$10))-1)","v":0},{"$f":"BA255*(((1+CommonInputs!H$23)*(1+CommonInputs!H$10))-1)","v":0},{"$f":"BB255*(((1+CommonInputs!I$23)*(1+CommonInputs!I$10))-1)","v":0},{"$f":"BC255*(((1+CommonInputs!J$23)*(1+CommonInputs!J$10))-1)","v":0},{"$f":"BD255*(((1+CommonInputs!K$23)*(1+CommonInputs!K$10))-1)","v":0},{"$f":"BE255*(((1+CommonInputs!L$23)*(1+CommonInputs!L$10))-1)","v":-6.5599513120959047E-2},{"$f":"BF255*(((1+CommonInputs!M$23)*(1+CommonInputs!M$10))-1)","v":-0.27762654879995047},{"$f":"BG255*(((1+CommonInputs!N$23)*(1+CommonInputs!N$10))-1)","v":-1.8533291493402138},{"$f":"BH255*(((1+CommonInputs!O$23)*(1+CommonInputs!O$10))-1)","v":-2.5520040467173501},{"$f":"BI255*(((1+CommonInputs!P$23)*(1+CommonInputs!P$10))-1)","v":-3.2684682725160363},{"$f":"BJ255*(((1+CommonInputs!Q$23)*(1+CommonInputs!Q$10))-1)","v":-3.9143742644563173},{"$f":"BK255*(((1+CommonInputs!R$23)*(1+CommonInputs!R$10))-1)","v":-3.9639087345436064},{"$f":"BL255*(((1+CommonInputs!S$23)*(1+CommonInputs!S$10))-1)","v":-3.5489362599005068},{"$f":"BM255*(((1+CommonInputs!T$23)*(1+CommonInputs!T$10))-1)","v":-3.1787174535520801},{"$f":"BN255*(((1+CommonInputs!U$23)*(1+CommonInputs!U$10))-1)","v":-2.8092771585338374}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"-BA227","v":0},{"$f":"-BB227","v":0},{"$f":"-BC227","v":0},0,-2.1068517661308448,-8.7073287702899815,-46.777474420918239,-33.084139299551858,-28.950883888891962,-25.488181477549158,-5.1779988837235678,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,"RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,{"$f":"BA238","v":0},{"$f":"BB238","v":0},0,0,-4.2137035322616902E-2,-0.21601120746166555,-1.1482043990534272,-2.0109654708903388,-2.6134701392669126,-3.1137754147802066,-3.1341538688815156,-3.0536766671922595,-2.9664569418548101,-2.8726232144425805,-2.7720572294120265]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,"Opening",null,null,null,null,null,null,null,null,null,null,0,{"$f":"AL250","v":1750321.9330942419},{"$f":"AM250","v":8579669.254570229},{"$f":"AN250","v":43985012.785283685},{"$f":"AO250","v":66302846.905660808},83716276.033152372,97104981.360971317,95255934.711404473,90493137.97583425,85730341.240264028,80967544.504693806,null,"Tax",null,null,{"$f":"BA298","v":0},{"$f":"BB298","v":0},{"$f":"BC298","v":0},0,-0.10625694674351106,-0.50885913577864927,-0.69852553502388748,-0.30649208051352794,0.26396012191546681,0.78259998828054322,1.0532753241954358,-0.27509495857283295,-1.7461077968307901,-1.943548454085734,-2.1191627434132174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,{"$f":"AL237","v":1750321.9330942419},6916863.4181306977,35838702.798274703,24543128.527852107,20865879.961359162,17884450.159754492,3540920.6903564231,null,null,null,null,null,"Cash flow",null,null,{"$f":"SUM(BA242:BA247)","v":0},{"$f":"SUM(BB242:BB247)","v":0},{"$f":"SUM(BC242:BC247)","v":0},0,-1.2855823805588094,-5.2749096618946121,-41.652526852176365,-28.517766017632425,-25.23146558140235,-22.519657271675406,-2.6759934110378936,12.904636287441448,11.777928969183382,11.864135760459524,11.955592968225577]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,null,null,null,null,null,null,null,null,0,{"$f":"SUM($AL$248:AL248)/$AC$249","v":87516.096654712092},{"$f":"SUM($AL$248:AM248)/$AC$249","v":433359.26756124699},{"$f":"SUM($AL$248:AN248)/$AC$249","v":2225294.4074749821},{"$f":"SUM($AL$248:AO248)/$AC$249","v":3452450.8338675871},{"$f":"SUM($AL$248:AP248)/$AC$249","v":4495744.8319355454},{"$f":"SUM($AL$248:AQ248)/$AC$249","v":5389967.33992327},{"$f":"$AS$247/$AC$249","v":4762796.735570224},{"$f":"$AS$247/$AC$249","v":4762796.735570224},{"$f":"$AS$247/$AC$249","v":4762796.735570224},{"$f":"$AS$247/$AC$249","v":4762796.735570224},null,"Opening financing requirement",null,null,0,{"$f":"BA250","v":0},{"$f":"BB250","v":0},0,0,-1.2855823805588094,-6.5604920424534212,-48.213018894629784,-76.730784912262209,-101.96225049366456,-124.48190776533997,-127.15790117637786,-114.25326488893641,-102.47533591975304,-90.611200159293517]
["RPI for TIRG",null,null,null,0,3.0599999999999999E-2,2.7799999999999998E-2,3.3799999999999997E-2,4.1399999999999999E-2,4.6600000000000003E-2,-1.26E-2,4.7899999999999998E-2,{"$f":"CommonInputs!M$10","v":3.6832842815290645E-2},{"$f":"CommonInputs!N$10","v":3.277432043656181E-2},{"$f":"CommonInputs!O$10","v":2.92839575616195E-2},{"$f":"CommonInputs!P$10","v":2.7160086080539214E-2},{"$f":"CommonInputs!Q$10","v":2.6083006277968668E-2},{"$f":"CommonInputs!R$10","v":2.560264309181659E-2},{"$f":"CommonInputs!S$10","v":2.5406566101926042E-2},{"$f":"CommonInputs!T$10","v":2.5331265615629261E-2},{"$f":"CommonInputs!U$10","v":2.5303559284158395E-2},null,null,null,null,null,"Closing",null,null,null,null,null,null,null,null,null,null,{"$f":"AL247+AL248-AL249","v":1750321.9330942419},{"$f":"AM247+AM248-AM249","v":8579669.254570229},{"$f":"AN247+AN248-AN249","v":43985012.785283685},{"$f":"AO247+AO248-AO249","v":66302846.905660808},{"$f":"AP247+AP248-AP249","v":83716276.033152372},97104981.360971317,95255934.711404473,90493137.97583425,85730341.240264028,80967544.504693806,76204747.769123584,null,"Closing financing requirement",null,null,{"$f":"SUM(BA248:BA249)","v":0},{"$f":"SUM(BB248:BB249)","v":0},{"$f":"SUM(BC248:BC249)","v":0},0,-1.2855823805588094,-6.5604920424534212,-48.213018894629784,-76.730784912262209,-101.96225049366456,-124.48190776533997,-127.15790117637786,-114.25326488893641,-102.47533591975304,-90.611200159293517,-78.655607191067944]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H268","v":0},{"$f":"I268","v":0},{"$f":"J268","v":0},{"$f":"K268","v":0},{"$f":"L268","v":0},{"$f":"M268","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,{"$f":"(AL247+AL250)/2","v":875160.96654712094},{"$f":"(AM247+AM250)/2","v":5164995.5938322358},{"$f":"(AN247+AN250)/2","v":26282341.019926958},{"$f":"(AO247+AO250)/2","v":55143929.845472246},75009561.46940659,90410628.697061837,96180458.036187887,92874536.343619362,88111739.608049139,83348942.872478917,78586146.136908695,null,"Balance Sheet"]
["TIRGIncAdj",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets",null,null,{"$f":"BA289","v":0},{"$f":"BB289","v":0},{"$f":"BC289","v":0},0,2.060032837994604,10.527046485253011,56.024706351563715,87.093828000962446,113.38634126439257,135.64974808364545,137.48790566721223,134.14806436705544,130.80822306689865,127.46838176674186,124.12854046658506]
["FTIRG",null,null,null,null,null,null,{"$f":"H284","v":0},{"$f":"I284","v":0},0,969663.36763816338,4222888.9647566425,7249304.0516191442,8737159.9826635122,8620932.3715584073,8568167.9048894532,8497258.2818280701,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA296*0.5","v":0},{"$f":"-BB296*0.5","v":0},{"$f":"-BC296*0.5","v":0},0,-0.10625694674351106,-0.40260218903513822,-0.29592334598874925,-1.0568734524778706E-2,0.27452885644024549,0.50807113184029773,0.54520419235513806,-0.82029915092797101,-0.92580864590281919,-1.0177398081829148,-1.1014229352303027]
["ETIRG",null,null,null,null,null,null,{"$f":"H309","v":0},{"$f":"I309","v":0},0,0,0,0,0,0,0,0,20197316.64775015,20039429.967769489,19859024.882539921,19656090.099584658,null,null,null,null,null,"Forecast costs (£m 09/10 prices)",null,null,null,null,null,null,null,null,null,null,{"$f":"AL261*1000000","v":2007234.2763608866},7932120.9860147033,41099109.436306506,28145570.194133524,23928574.894123096,20509530.673060644,4060657.2112104031,null,null,null,null,null,"Borrowings",null,null,{"$f":"BA250*BA273","v":0},{"$f":"BB250*BB273","v":0},0,0,-0.77134942833528564,-3.9362952254720525,-28.927811336777868,-42.201931701744215,-56.079237771515508,-68.465049270936987,-69.936845647007829,-62.83929568891503,-56.361434755864174,-49.836160087611439,-43.26058395508737]
["ATIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax",null,null,{"$f":"BA307","v":0},{"$f":"BB307","v":0},{"$f":"BC307","v":0},0,-4.5882549573516188E-2,-0.25909149694030825,-1.033291912533608,-2.1319814756131885,-3.4313618823571064,-4.9039876403346749,-6.2678654228322426,-7.4638517758472451,-8.5053780137382873,-9.4048009457152872,-10.173488836251368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2009/10",null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","Net Assets",null,null,{"$f":"SUM(BA253:BA256)","v":0},{"$f":"SUM(BB253:BB256)","v":0},{"$f":"SUM(BC253:BC256)","v":0},0,1.1365439133422912,5.9290575738055127,25.76767975626349,42.749346089080262,54.150270466960194,62.788782304214081,61.828398789727288,63.024617751365184,65.015601651393354,67.20968092523222,69.593044740016026]
["TIRG t",null,null,null,null,null,null,{"$f":"H252+H253+H254+H255+H256","v":0},{"$f":"I252+I253+I254+I255+I256","v":0},{"$f":"J252+J253+J254+J255+J256","v":0},{"$f":"K252+K253+K254+K255+K256","v":969663.36763816338},{"$f":"L252+L253+L254+L255+L256","v":4222888.9647566425},{"$f":"M252+M253+M254+M255+M256","v":7249304.0516191442},8737159.9826635122,8620932.3715584073,8568167.9048894532,8497258.2818280701,20197316.64775015,20039429.967769489,19859024.882539921,19656090.099584658,null,null,null,null,null,"RPI Indices",null,null,null,188.15,215.76666666666662,null,null,null,null,null,null,null,{"$f":"AF258*(1+AN259)","v":226.05873666666665},{"$f":"AN258*(1+AO259)","v":233.97079244999995},239.82006226124992,245.81556381778114,251.96095291322564,258.25997673605627,264.71647615445767,271.33438805831906,278.11774775977699,285.07069145377142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast RPI",null,null,null,null,null,null,null,null,null,null,null,4.7699999999999999E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Retained Earnings",null,null,{"$f":"BA239","v":0},{"$f":"BA259+BB239","v":0},{"$f":"BB259+BC239","v":0},0,0.62231096111876716,3.3048607568241426,6.4824721984115756,8.2204928785622648,8.2672577448111397,6.7719238098111099,4.6073432603572639,11.610648551343811,18.90170048750451,26.43464085355015,34.198021504035466]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,{"$f":"BA250*(1-BA273)","v":0},{"$f":"BB250*(1-BB273)","v":0},0,0,-0.51423295222352372,-2.6241968169813688,-19.285207557851916,-34.528853210517994,-45.883012722149047,-56.016858494402982,-57.221055529370034,-51.413969200021384,-46.113901163888862,-40.775040071682078,-35.395023235980574]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+[4]TIRG!AL261","v":2.0072342763608866},{"$f":"+[4]TIRG!AM261","v":7.9321209860147031},{"$f":"+[4]TIRG!AN261","v":41.099109436306506},{"$f":"+[4]TIRG!AO261","v":28.145570194133523},{"$f":"+[4]TIRG!AP261","v":23.928574894123095},{"$f":"+[4]TIRG!AQ261","v":20.509530673060645},{"$f":"+[4]TIRG!AR261","v":4.0606572112104029}]
["Determination of IPTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAV (04/05 prices)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,{"$f":"AH247","v":0},{"$f":"AI247","v":0},0,0,0,1750321.9330942419,8579669.254570229,43985012.785283685,66302846.905660808,83716276.033152372,97104981.360971317,95255934.711404473,90493137.97583425,85730341.240264028,80967544.504693806]
["CFTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"AH248","v":0},0,0,0,1750321.9330942419,6916863.4181306977,35838702.798274703,24543128.527852107,20865879.961359162,17884450.159754492,3540920.6903564231,0,0,0,0]
["- Pre Construction",null,null,null,null,null,null,{"$f":"H236","v":0},{"$f":"I236","v":0},{"$f":"J236","v":0},{"$f":"K236","v":0},{"$f":"L236","v":0},{"$f":"M236","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,{"$f":"AH249","v":0},0,0,0,0,87516.096654712092,433359.26756124699,2225294.4074749821,3452450.8338675871,4495744.8319355454,5389967.33992327,4762796.735570224,4762796.735570224,4762796.735570224,4762796.735570224]
["ARPI",null,null,null,1,{"$f":"(1+F250)*E266","v":1.0306},1.0592506800000001,1.0950533529840001,1.1403885617975378,1.1935306687773031,1.1784921823507091,1.234941957885308,{"$f":"(1+M250)*L266","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"AH250","v":0},0,0,0,1750321.9330942419,8579669.254570229,43985012.785283685,66302846.905660808,83716276.033152372,97104981.360971317,95255934.711404473,90493137.97583425,85730341.240264028,80967544.504693806,76204747.769123584]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H265*H266","v":0},{"$f":"I265*I266","v":0},{"$f":"J265*J266","v":0},{"$f":"K265*K266","v":0},{"$f":"L265*L266","v":0},{"$f":"M265*M266","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average RAV",null,null,{"$f":"(BA263+BA266)/2","v":0},{"$f":"(BB263+BB266)/2","v":0},0,0,875160.96654712094,5164995.5938322358,26282341.019926958,55143929.845472246,75009561.46940659,90410628.697061837,96180458.036187887,92874536.343619362,88111739.608049139,83348942.872478917,78586146.136908695]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal RAV",null,null,{"$f":"BA266/1000000*CommonInputs!G$6/CommonInputs!$E$6","v":0},{"$f":"BB266/1000000*CommonInputs!H$6/CommonInputs!$E$6","v":0},{"$f":"BC266/1000000*CommonInputs!I$6/CommonInputs!$E$6","v":0},{"$f":"BD266/1000000*CommonInputs!J$6/CommonInputs!$E$6","v":0},{"$f":"BE266/1000000*CommonInputs!K$6/CommonInputs!$E$6","v":2.1068517661308448},{"$f":"BF266/1000000*CommonInputs!L$6/CommonInputs!$E$6","v":10.800560373083275},{"$f":"BG266/1000000*CommonInputs!M$6/CommonInputs!$E$6","v":57.410219952671355},{"$f":"BH266/1000000*CommonInputs!N$6/CommonInputs!$E$6","v":89.376243150681731},{"$f":"BI266/1000000*CommonInputs!O$6/CommonInputs!$E$6","v":116.15422841186279},{"$f":"BJ266/1000000*CommonInputs!P$6/CommonInputs!$E$6","v":138.39001843467585},{"$f":"BK266/1000000*CommonInputs!Q$6/CommonInputs!$E$6","v":139.29572750584515},{"$f":"BL266/1000000*CommonInputs!R$6/CommonInputs!$E$6","v":135.71896298632265},{"$f":"BM266/1000000*CommonInputs!S$6/CommonInputs!$E$6","v":131.84253074910268},{"$f":"BN266/1000000*CommonInputs!T$6/CommonInputs!$E$6","v":127.67214286411469},{"$f":"BO266/1000000*CommonInputs!U$6/CommonInputs!$E$6","v":123.20254352942341}]
["Determination of FTIRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity element of RAV",null,null,{"$f":"BA270*(1-BA273)","v":0},{"$f":"BB270*(1-BB273)","v":0},0,0,0.84274070645233801,4.3202241492333107,22.964087981068545,40.219309417806777,52.269402785338251,62.275508295604126,62.683077377630312,61.073533343845185,59.329138837096203,57.452464288851608,55.441144588240526]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,{"$f":"CommonInputs!G$26","v":0.6},{"$f":"CommonInputs!H$26","v":0.6},{"$f":"CommonInputs!I$26","v":0.6},{"$f":"CommonInputs!J$26","v":0.6},{"$f":"CommonInputs!K$26","v":0.6},{"$f":"CommonInputs!L$26","v":0.6},{"$f":"CommonInputs!M$26","v":0.6},{"$f":"CommonInputs!N$26","v":0.55000000000000004},{"$f":"CommonInputs!O$26","v":0.55000000000000004},{"$f":"CommonInputs!P$26","v":0.55000000000000004},{"$f":"CommonInputs!Q$26","v":0.55000000000000004},{"$f":"CommonInputs!R$26","v":0.55000000000000004},{"$f":"CommonInputs!S$26","v":0.55000000000000004},{"$f":"CommonInputs!T$26","v":0.55000000000000004},{"$f":"CommonInputs!U$26","v":0.55000000000000004}]
["FTIRGC",null,null,null,null,null,null,{"$f":"H238","v":0},{"$f":"I238","v":0},0,9350000,28233000,42348000,46785000,45474000,43142000,40810000,0,0,0,0]
["AFFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In first year post construction NBV is depreciated over 20 years"]
["APRI",null,null,null,null,null,null,{"$f":"H266","v":1.0950533529840001},{"$f":"I266","v":1.1403885617975378},{"$f":"J266","v":1.1935306687773031},{"$f":"K266","v":1.1784921823507091},{"$f":"L266","v":1.234941957885308},{"$f":"M266","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,{"$f":"(H273*(H274+H275)*H276)","v":0},{"$f":"(I273*(I274+I275)*I276)","v":0},{"$f":"(J273*(J274+J275)*J276)","v":0},{"$f":"(K273*(K274+K275)*K276)","v":969663.36763816338},{"$f":"(L273*(L274+L275)*L276)","v":3068218.2341338792},{"$f":"(M273*(M274+M275)*M276)","v":4771675.1345658321},5444400.0407781182,5446804.1051525138,5307830.0415373016,5151881.0055178069,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances - all Long Life",null,null,{"$f":"CommonInputs!G$51","v":0.06},{"$f":"CommonInputs!H$51","v":0.06},{"$f":"CommonInputs!I$51","v":0.1},{"$f":"CommonInputs!J$51","v":0.1},{"$f":"CommonInputs!K$51","v":0.1},{"$f":"CommonInputs!L$51","v":0.1},{"$f":"CommonInputs!M$51","v":0.08},{"$f":"CommonInputs!N$51","v":0.08},{"$f":"CommonInputs!O$51","v":0.08},{"$f":"CommonInputs!P$51","v":0.08},{"$f":"CommonInputs!Q$51","v":0.08},{"$f":"CommonInputs!R$51","v":0.08},{"$f":"CommonInputs!S$51","v":0.08},{"$f":"CommonInputs!T$51","v":0.08},{"$f":"CommonInputs!U$51","v":0.08}]
[]
["FTIRGCDepn",null,null,null,null,null,null,{"$f":"H239","v":0},{"$f":"I239","v":0},0,0,935000,1935000,2490000,2332000,2332000,2332000,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA283","v":0},{"$f":"BB283","v":0},0,0,1.8961665895177604,9.5431458238269666,51.814970625165593,78.107181130740059,98.493419818061469,114.06307319196178,109.70178630963051,100.92564340486007,92.851591932471266,85.42346457787356]
["AFFTIRGDepn",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA287","v":0},{"$f":"BB287","v":0},{"$f":"BC287","v":0},0,2.1068517661308448,8.7073287702899815,46.777474420918239,33.084139299551858,28.950883888891962,25.488181477549158,5.1779988837235678,0,0,0,0]
["APRI",null,null,null,null,null,null,{"$f":"H276","v":1.0950533529840001},{"$f":"I276","v":1.1403885617975378},{"$f":"J276","v":1.1935306687773031},{"$f":"K276","v":1.1784921823507091},{"$f":"L276","v":1.234941957885308},{"$f":"M276","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(BA279:BA280)","v":0},{"$f":"SUM(BB279:BB280)","v":0},{"$f":"SUM(BC279:BC280)","v":0},0,2.1068517661308448,10.603495359807741,56.320620244745207,84.89910992471745,107.05806501963202,123.98160129561063,119.24107207568534,109.70178630963051,100.92564340486007,92.851591932471266,85.42346457787356]
[null,null,null,null,null,null,null,{"$f":"(H279+H280)*H281","v":0},{"$f":"(I279+I280)*I281","v":0},{"$f":"(J279+J280)*J281","v":0},{"$f":"(K279+K280)*K281","v":0},{"$f":"(L279+L280)*L281","v":1154670.730622763},{"$f":"(M279+M280)*M281","v":2477628.9170533125},3292759.9418853936,3174128.266405894,3260337.8633521507,3345377.2763102637,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDA",null,null,{"$f":"BA281*BA277","v":0},{"$f":"BB281*BB277","v":0},{"$f":"BC281*BC277","v":0},0,0.2106851766130845,1.0603495359807742,4.505649619579617,6.7919287939773962,8.5646452015705616,9.9185281036488515,9.539285766054828,8.77614290477044,8.0740514723888062,7.4281273545977013,6.8338771662298852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA281-BA282","v":0},{"$f":"BB281-BB282","v":0},{"$f":"BC281-BC282","v":0},0,1.8961665895177604,9.5431458238269666,51.814970625165593,78.107181130740059,98.493419818061469,114.06307319196178,109.70178630963051,100.92564340486007,92.851591932471266,85.42346457787356,78.589587411643677]
["FTIRG",null,null,null,null,null,null,{"$f":"H277+H282","v":0},{"$f":"I277+I282","v":0},{"$f":"J277+J282","v":0},{"$f":"K277+K282","v":969663.36763816338},{"$f":"L277+L282","v":4222888.9647566425},{"$f":"M277+M282","v":7249304.0516191442},8737159.9826635122,8620932.3715584073,8568167.9048894532,8497258.2818280701,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA289","v":0},{"$f":"BB289","v":0},0,0,2.060032837994604,10.527046485253011,56.024706351563715,87.093828000962446,113.38634126439257,135.64974808364545,137.48790566721223,134.14806436705544,130.80822306689865,127.46838176674186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA227","v":0},{"$f":"BB227","v":0},{"$f":"BC227","v":0},0,2.1068517661308448,8.7073287702899815,46.777474420918239,33.084139299551858,28.950883888891962,25.488181477549158,5.1779988837235678,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"-SUM($BA287:BA287)/$AZ234","v":0},{"$f":"-SUM($BA287:BB287)/$AZ234","v":0},{"$f":"-SUM($BA287:BC287)/$AZ234","v":0},{"$f":"-SUM($BA287:BD287)/$AZ234","v":0},{"$f":"-SUM($BA287:BE287)/$AZ234","v":-4.6818928136240993E-2},{"$f":"-SUM($BA287:BF287)/$AZ234","v":-0.24031512303157393},{"$f":"-SUM($BA287:BG287)/$AZ234","v":-1.2798145546075348},{"$f":"-SUM($BA287:BH287)/$AZ234","v":-2.0150176501531316},{"$f":"-SUM($BA287:BI287)/$AZ234","v":-2.658370625461842},{"$f":"-SUM($BA287:BJ287)/$AZ234","v":-3.2247746582962677},{"$f":"-SUM($BA287:BK287)/$AZ234","v":-3.3398413001567917},{"$f":"-SUM($BA287:BL287)/$AZ234","v":-3.3398413001567917},{"$f":"-SUM($BA287:BM287)/$AZ234","v":-3.3398413001567917},{"$f":"-SUM($BA287:BN287)/$AZ234","v":-3.3398413001567917},{"$f":"-SUM($BA287:BO287)/$AZ234","v":-3.3398413001567917}]
["Determination of ETIRG",null,null,null,null,null,null,"2007/08","2008/09","2009/10","2010/11","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"SUM(BA286:BA288)","v":0},{"$f":"SUM(BB286:BB288)","v":0},{"$f":"SUM(BC286:BC288)","v":0},0,2.060032837994604,10.527046485253011,56.024706351563715,87.093828000962446,113.38634126439257,135.64974808364545,137.48790566721223,134.14806436705544,130.80822306689865,127.46838176674186,124.12854046658506]
[null,null,null,null,null,null,null,7,8,9,10,11,11,11,11,11,11,11,11,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax computation",null,null,{"$f":"CommonInputs!G$27","v":0.3},{"$f":"CommonInputs!H$27","v":0.3},{"$f":"CommonInputs!I$27","v":0.28000000000000003},{"$f":"CommonInputs!J$27","v":0.28000000000000003},{"$f":"CommonInputs!K$27","v":0.28000000000000003},{"$f":"CommonInputs!L$27","v":0.26},{"$f":"CommonInputs!M$27","v":0.24},{"$f":"CommonInputs!N$27","v":0.22999999999999998},{"$f":"CommonInputs!O$27","v":0.21999999999999997},{"$f":"CommonInputs!P$27","v":0.21999999999999997},{"$f":"CommonInputs!Q$27","v":0.21999999999999997},{"$f":"CommonInputs!R$27","v":0.21999999999999997},{"$f":"CommonInputs!S$27","v":0.21999999999999997},{"$f":"CommonInputs!T$27","v":0.21999999999999997},{"$f":"CommonInputs!U$27","v":0.21999999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"BA236","v":0},{"$f":"BB236","v":0},{"$f":"BC236","v":0},0,0.92284443950192241,3.9169743286041094,5.6918629482116589,4.8688131831701664,3.4105576993792148,2.0749249740771494,1.2430427172149616,12.893566613049751,13.15065240771219,13.340466128831048,13.506971640894029]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add back depreciation",null,null,{"$f":"-BA234","v":0},{"$f":"-BB234","v":0},{"$f":"-BC234","v":0},0,4.6818928136240993E-2,0.24031512303157393,1.2798145546075348,2.0150176501531316,2.658370625461842,3.2247746582962677,3.3398413001567917,3.3398413001567917,3.3398413001567917,3.3398413001567917,3.3398413001567917]
["ETIRGC",null,null,null,null,null,null,{"$f":"H242","v":0},{"$f":"I242","v":0},{"$f":"J242","v":0},{"$f":"K242","v":0},{"$f":"L242","v":0},{"$f":"M242","v":0},0,0,0,0,98560485.04314135,93506101.194775119,88451717.346408918,83397333.498042688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital allowances",null,null,{"$f":"-BA282","v":0},{"$f":"-BB282","v":0},{"$f":"-BC282","v":0},0,-0.2106851766130845,-1.0603495359807742,-4.505649619579617,-6.7919287939773962,-8.5646452015705616,-9.9185281036488515,-9.539285766054828,-8.77614290477044,-8.0740514723888062,-7.4281273545977013,-6.8338771662298852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable profit",null,null,{"$f":"SUM(BA292:BA294)","v":0},{"$f":"SUM(BB292:BB294)","v":0},{"$f":"SUM(BC292:BC294)","v":0},0,0.75897819102507891,3.0969399156549091,2.466027883239577,9.1902039345901798E-2,-2.4957168767295048,-4.6188284712754344,-4.9564017486830743,7.4572650084361012,8.4164422354801758,9.2521800743901359,10.012935774820935]
["SAFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax",null,null,{"$f":"BA295*BA291","v":0},{"$f":"BB295*BB291","v":0},{"$f":"BC295*BC291","v":0},0,0.21251389348702213,0.80520437807027645,0.59184669197749851,2.1137469049557413E-2,-0.54905771288049099,-1.0161422636805955,-1.0904083847102761,1.640598301855942,1.8516172918056384,2.0354796163658295,2.2028458704606053]
["ETIRGORAV",null,"SAFRTIRG",null,null,null,null,{"$f":"H240","v":0},{"$f":"I240","v":0},{"$f":"J240","v":0},{"$f":"K240","v":0},{"$f":"L240","v":0},{"$f":"M240","v":0},0,0,0,0,101087676.96732445,96033293.11895822,90978909.270592034,85924525.422225803]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"IF(ISERROR(H296/H297),1,IF((H296/H297)=0,1,(H304/H305)))","v":1},{"$f":"IF(ISERROR(I296/I297),1,IF((I296/I297)=0,1,(I304/I305)))","v":1},{"$f":"IF(ISERROR(J296/J297),1,IF((J296/J297)=0,1,(J304/J305)))","v":1},{"$f":"IF(ISERROR(K296/K297),1,IF((K296/K297)=0,1,(K304/K305)))","v":1},{"$f":"IF(ISERROR(L296/L297),1,IF((L296/L297)=0,1,(L304/L305)))","v":1},{"$f":"IF(ISERROR(M296/M297),1,IF((M296/M297)=0,1,(M304/M305)))","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax paid",null,null,{"$f":"-BA296*0.5","v":0},{"$f":"-BB296*0.5+BA254","v":0},0,0,-0.10625694674351106,-0.50885913577864927,-0.69852553502388748,-0.30649208051352794,0.26396012191546681,0.78259998828054322,1.0532753241954358,-0.27509495857283295,-1.7461077968307901,-1.943548454085734,-2.1191627434132174]
[]
["APRI",null,null,null,null,null,null,{"$f":"H281","v":1.0950533529840001},{"$f":"I281","v":1.1403885617975378},{"$f":"J281","v":1.1935306687773031},{"$f":"K281","v":1.1784921823507091},{"$f":"L281","v":1.234941957885308},{"$f":"M281","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax"]
[null,null,null,null,null,null,null,{"$f":"(H293*(H294*H298)*H300)","v":0},{"$f":"(I293*(I294*I298)*I300)","v":0},{"$f":"(J293*(J294*J298)*J300)","v":0},{"$f":"(K293*(K294*K298)*K300)","v":0},{"$f":"(L293*(L294*L298)*L300)","v":0},{"$f":"(M293*(M294*M298)*M300)","v":0},0,0,0,0,12760896.674351715,12414076.098755224,12040511.149256488,11639740.140537081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,{"$f":"BA294","v":0},{"$f":"BB294","v":0},{"$f":"BC294","v":0},0,-0.2106851766130845,-1.0603495359807742,-4.505649619579617,-6.7919287939773962,-8.5646452015705616,-9.9185281036488515,-9.539285766054828,-8.77614290477044,-8.0740514723888062,-7.4281273545977013,-6.8338771662298852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"depreciation",null,null,{"$f":"BA293","v":0},{"$f":"BB293","v":0},{"$f":"BC293","v":0},0,4.6818928136240993E-2,0.24031512303157393,1.2798145546075348,2.0150176501531316,2.658370625461842,3.2247746582962677,3.3398413001567917,3.3398413001567917,3.3398413001567917,3.3398413001567917,3.3398413001567917]
["Dep",null,null,null,null,null,null,{"$f":"H241","v":0},{"$f":"I241","v":0},{"$f":"J241","v":0},{"$f":"K241","v":0},{"$f":"L241","v":0},{"$f":"M241","v":0},0,0,0,0,5054383.8483662233,5054383.8483662233,5054383.8483662233,5054383.8483662233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA302:BA303)","v":0},{"$f":"SUM(BB302:BB303)","v":0},{"$f":"SUM(BC302:BC303)","v":0},0,-0.1638662484768435,-0.82003441294920032,-3.2258350649720819,-4.7769111438242646,-5.9062745761087196,-6.6937534453525842,-6.1994444658980363,-5.4363016046136483,-4.7342101722320145,-4.0882860544409096,-3.4940358660730935]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"H298","v":1},{"$f":"I298","v":1},{"$f":"J298","v":1},{"$f":"K298","v":1},{"$f":"L298","v":1},{"$f":"M298","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax in year",null,null,{"$f":"BA304*BA291","v":0},{"$f":"BB304*BB291","v":0},{"$f":"BC304*BC291","v":0},0,-4.5882549573516188E-2,-0.21320894736679208,-0.77420041559329966,-1.0986895630795808,-1.2993804067439181,-1.4726257579775683,-1.3638777824975679,-1.1959863530150026,-1.041526237891043,-0.89942293197699996,-0.76868789053608044]
["APRI",null,null,null,null,null,null,{"$f":"H300","v":1.0950533529840001},{"$f":"I300","v":1.1403885617975378},{"$f":"J300","v":1.1935306687773031},{"$f":"K300","v":1.1784921823507091},{"$f":"L300","v":1.234941957885308},{"$f":"M300","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA307","v":0},{"$f":"BB307","v":0},0,0,-4.5882549573516188E-2,-0.25909149694030825,-1.033291912533608,-2.1319814756131885,-3.4313618823571064,-4.9039876403346749,-6.2678654228322426,-7.4638517758472451,-8.5053780137382873,-9.4048009457152872]
[null,null,null,null,null,null,null,{"$f":"(H304*H305*H306)","v":0},{"$f":"(I304*I305*I306)","v":0},{"$f":"(J304*J305*J306)","v":0},{"$f":"(K304*K305*K306)","v":0},{"$f":"(L304*L305*L306)","v":0},{"$f":"(M304*M305*M306)","v":0},0,0,0,0,7436419.9733984368,7625353.8690142669,7818513.7332834341,8016349.9590475773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA306+BA305","v":0},{"$f":"BB306+BB305","v":0},{"$f":"BC306+BC305","v":0},0,-4.5882549573516188E-2,-0.25909149694030825,-1.033291912533608,-2.1319814756131885,-3.4313618823571064,-4.9039876403346749,-6.2678654228322426,-7.4638517758472451,-8.5053780137382873,-9.4048009457152872,-10.173488836251368]
[]
["ETIRG",null,null,null,null,null,null,{"$f":"H302+H307","v":0},{"$f":"I302+I307","v":0},{"$f":"J302+J307","v":0},{"$f":"K302+K307","v":0},{"$f":"L302+L307","v":0},{"$f":"M302+M307","v":0},0,0,0,0,20197316.64775015,20039429.967769489,19859024.882539921,19656090.099584658]
[]
[]
[]
[]
[]
[]
[null,null,"SP Transmission Ltd"]
[null,null,"TIRG B5 Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance dilution - only up to 5 years post construction after which TIRG assets become part of main model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£m Nominal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,{"$f":"BG340","v":-0.41749202200191371},{"$f":"BH340","v":-0.34655213347100472},{"$f":"BI340","v":-0.2715196887880521},{"$f":"BJ340","v":-0.23272428357083633},{"$f":"BK340","v":-0.19937392455266451}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,null,null,null,null,null,null,{"$f":"BG399","v":-0.65847271497086768},{"$f":"BH399","v":-0.60579489777319828},{"$f":"BI399","v":-0.55733130595134239},{"$f":"BJ399","v":-0.51274480147523493},{"$f":"BK399","v":-0.47172521735721618}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total taxable impact",null,null,null,null,null,null,null,null,{"$f":"SUM(BG322:BG323)","v":-1.0759647369727814},{"$f":"SUM(BH322:BH323)","v":-0.95234703124420306},{"$f":"SUM(BI322:BI323)","v":-0.8288509947393945},{"$f":"SUM(BJ322:BJ323)","v":-0.74546908504607123},{"$f":"SUM(BK322:BK323)","v":-0.67109914190988063}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance understated in Ofgem model",null,null,null,null,null,null,null,null,{"$f":"BG324*BG396/(1-BG396)","v":-0.33977833799140461},{"$f":"BH324*BH396/(1-BH396)","v":-0.28446729504696971},{"$f":"BI324*BI396/(1-BI396)","v":-0.23377848569572662},{"$f":"BJ324*BJ396/(1-BJ396)","v":-0.21026051116684058},{"$f":"BK324*BK396/(1-BK396)","v":-0.18928437335919707}]
[]
["Year In which TIRG activated",null,null,null,null,null,null,"2004/05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09/10 prices",null,null,null,null,null,null,null,null,{"$f":"BG326/CommonInputs!M$6*CommonInputs!$J$6","v":-0.29853230149916582},{"$f":"BH326/CommonInputs!N$6*CommonInputs!$J$6","v":-0.24200400524816518},{"$f":"BI326/CommonInputs!O$6*CommonInputs!$J$6","v":-0.19322332351141833},{"$f":"BJ326/CommonInputs!P$6*CommonInputs!$J$6","v":-0.16918995993920491},{"$f":"BK326/CommonInputs!Q$6*CommonInputs!$J$6","v":-0.14843938226146194}]
[]
["Planning Permission for Project",null,null,null,null,null,null,"Yes"]
[]
["Year Planning Consent Granted to build Transmission Planning Project",null,null,null,null,null,null,"2007/08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"AH342*CommonInputs!G$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AI342*CommonInputs!H$6/CommonInputs!$E$6/1000000","v":1.2499999933575352},{"$f":"AJ342*CommonInputs!I$6/CommonInputs!$E$6/1000000","v":2.5961542472281325},{"$f":"AK342*CommonInputs!J$6/CommonInputs!$E$6/1000000","v":3.0769230769230771},{"$f":"AL342*CommonInputs!K$6/CommonInputs!$E$6/1000000","v":3.4800676494125558},{"$f":"AM342*CommonInputs!L$6/CommonInputs!$E$6/1000000","v":0.77191435613889869},{"$f":"AN342*CommonInputs!M$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AO342*CommonInputs!N$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AP342*CommonInputs!O$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AQ342*CommonInputs!P$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AR342*CommonInputs!Q$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AS342*CommonInputs!R$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AT342*CommonInputs!S$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AU342*CommonInputs!T$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AV342*CommonInputs!U$6/CommonInputs!$E$6/1000000","v":0}]
[]
["Has Construction started?",null,null,null,null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue calcs"]
["Year Construction started",null,null,null,null,null,null,"2007/08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return & Depn",8.7999999999999995E-2,{"$f":"G363/1000000","v":0},{"$f":"H363/1000000","v":0},0,0.16279758322122415,0.81248079432495535,1.6021149008037678,1.5626684968628544,1.5615931059782897,1.5535006620413163,1.5404099915084266,1.5238626628999408,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","RangeName",null,null,null,null,"Required Inputs to \"TIRG\" tab in Ofgem Financial Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"G363/1000000","v":0},0,0,0.16279758322122415,0.81248079432495535,1.6021149008037678,1.5626684968628544,1.5615931059782897,1.5535006620413163,1.5404099915084266,1.5238626628999408,0,0,0,0]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,"Column",null,null,null,null,null,null,null,null,"M","N","O","P","Q","R","S","T","U",null,"Depreciation (years)",null,45,{"$f":"BA393","v":0},{"$f":"BB393","v":-2.7777777630167449E-2},-8.5470094235237062E-2,-0.15384616261130543,-0.23118099926491778,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(£ 2004/05 prices)",null,null,null,"Row",null,"2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,"Interest",null,null,{"$f":"BA349","v":0},{"$f":"BB349","v":0},-5.1785678732842476E-2,-9.9290029008373595E-2,-0.36963754480413835,-0.51095350812542661,-0.41749202200191371,-0.34655213347100472,-0.2715196887880521,-0.23272428357083633,-0.19937392455266451,-0.1686326792541421,-0.17412439029891064,-0.17527371342748527,-0.17681313983910135]
["Pre-construct.",null,null,null,2900000,1600000,0,0,0,0,{"$f":"AA341*CommonInputs!K$6/CommonInputs!$J$6","v":0},{"$f":"AB341*CommonInputs!L$6/CommonInputs!$J$6","v":0},{"$f":"AC341*CommonInputs!M$6/CommonInputs!$J$6","v":0},{"$f":"AD341*CommonInputs!N$6/CommonInputs!$J$6","v":0},{"$f":"AE341*CommonInputs!O$6/CommonInputs!$J$6","v":0},{"$f":"AF341*CommonInputs!P$6/CommonInputs!$J$6","v":0},{"$f":"AG341*CommonInputs!Q$6/CommonInputs!$J$6","v":0},{"$f":"AH341*CommonInputs!R$6/CommonInputs!$J$6","v":0},{"$f":"AI341*CommonInputs!S$6/CommonInputs!$J$6","v":0},{"$f":"AJ341*CommonInputs!T$6/CommonInputs!$J$6","v":0},{"$f":"AK341*CommonInputs!U$6/CommonInputs!$J$6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"SUM(BA338:BA340)","v":0},{"$f":"SUM(BB338:BB340)","v":-2.7777777630167449E-2},-0.13725577296807953,-9.0338608398454881E-2,0.21166225025589924,0.84282674105478117,0.8968418232373806,0.96670632088372499,1.0336463216297043,1.0593510563140303,1.0761540867237163,-0.4169673308777021,-0.42245904192247064,-0.42360836505104527,-0.42514779146266135]
["Forecast Construction",null,null,null,0,0,0,null,null,3100000,6100000,1400000,0,0,0,0,0,0,0,0,null,"values supplied by SP in email of 16/11/11",null,null,null,null,"Forecast Construction",null,null,null,237,null,null,null,{"$f":"AI360*$AE$363/$AF$363","v":1127501.8916554044},{"$f":"AJ360*$AE$363/$AF$363","v":2274228.7031084332},2683097.8383581513,2891156.7644860242,613187.61617510929,0,0,0,0,0,0,0,0,0,null,"Tax",null,null,{"$f":"-BA401+BA410","v":0},{"$f":"-BB401+BB410","v":8.3333332890502335E-3},3.8431616431062257E-2,2.5294810351567359E-2,-5.9265430071651803E-2,-0.21913495267424316,-0.21524203757697133,-0.22234245380325673,-0.22740219075853496,-0.23305723238908665,-0.23675389907921757,9.1732812793094476E-2,9.2940989222943513E-2,9.3193840311229945E-2,9.3532514121785482E-2]
["FTIRGC",null,null,null,0,0,0,null,null,1550000,6073000,9515000,0,0,0,0,0,0,0,0,null,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGC",null,null,null,{"$f":"AE342+1","v":238},null,null,null,{"$f":"AI357","v":563750.94582770218},{"$f":"AJ357","v":2236428.6959182359},{"$f":"AK357","v":4601861.1544910474},{"$f":"AL357","v":7151824.4802159891},{"$f":"AM357","v":8527476.3297783062},null,null,null,null,null,null,null,null,null,null,"Dividend - 5% of Nominal RAV",null,null,{"$f":"-BA377*0.05","v":0},{"$f":"-BB377*0.05","v":-2.4999999867150707E-2},-7.6378060644580456E-2,-0.13436516379969543,-0.20331068565406538,-0.21676655207582041,-0.21351314639523952,-0.23501819037476135,-0.22846153902746533,-0.22086265797039417,-0.21245945631075452,0,0,0,0]
["FTIRGCDepn",null,null,null,0,0,0,null,null,null,155000,460000,0,0,0,0,0,0,0,0,null,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGCDepn",null,null,null,{"$f":"AE343+1","v":239},null,null,null,null,{"$f":"AJ354","v":56375.094582770216},{"$f":"AK354","v":170086.52973819189},{"$f":"AL354","v":304241.42165609944},{"$f":"AM354","v":448799.25988040061},null,null,null,null,null,null,null,null,null,null,"Retained earnings",null,null,{"$f":"SUM(BA341:BA343)","v":0},{"$f":"SUM(BB341:BB343)","v":-4.4444444208267923E-2},-0.17520221718159773,-0.19940896184658297,-5.0913865469817937E-2,0.40692523630471755,0.46808663926516969,0.50934567670570685,0.57778259184370395,0.60543116595454938,0.62694073133374428,-0.32523451808460763,-0.32951805269952711,-0.33041452473981531,-0.33161527734087587]
["ETIRGORAV",null,null,null,0,0,0,0,0,0,0,0,8986939.0275800917,8537592.0762010887,8088245.1248220839,7638898.173443079,7189551.2220640732,0,0,0,null,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGORAV",null,null,null,{"$f":"AE344+1","v":240},null,null,null,null,null,null,null,null,{"$f":"AN352","v":8609670.5079256594},{"$f":"AO352","v":8179186.9825293766},{"$f":"AP352","v":7748703.4571330938},{"$f":"AQ352","v":7318219.9317368111},{"$f":"AR352","v":6887736.4063405283}]
["Dep",null,null,null,0,0,0,0,0,0,0,0,449346.95137900457,449346.95137900457,449346.95137900457,449346.95137900457,449346.95137900457,0,0,0,null,"values supplied by SP in email of 16/11/11",null,null,null,null,"Dep",null,null,null,{"$f":"AE345+1","v":241},null,null,null,null,null,null,null,null,{"$f":"AN354","v":430483.52539628296},{"$f":"AO354","v":430483.52539628296},{"$f":"AP354","v":430483.52539628296},{"$f":"AQ354","v":430483.52539628296},{"$f":"AR354","v":430483.52539628296},null,null,null,null,null,"Cash flow"]
["ETIRGC (Average asset value)",null,null,null,0,0,0,0,0,0,0,0,8762265.5518905912,8312918.6005115854,7863571.6491325805,7414224.6977535766,6964877.7463745717,0,0,0,null,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGC (Average asset value)",null,null,null,{"$f":"AE346+1","v":242},null,null,null,null,null,null,null,null,{"$f":"AN357","v":8394428.7452275176},{"$f":"AO357","v":7963945.2198312357},{"$f":"AP357","v":7533461.694434952},{"$f":"AQ357","v":7102978.1690386701},{"$f":"AR357","v":6672494.6436423864},null,null,null,null,null,"Pbit",null,null,{"$f":"BA338+BA339","v":0},{"$f":"BB338+BB339","v":-2.7777777630167449E-2},{"$f":"BC338+BC339","v":-8.5470094235237062E-2},8.9514206099187144E-3,0.58129979506003759,1.3537802491802078,1.3143338452392943,1.3132584543547297,1.3051660104177563,1.2920753398848666,1.2755280112763807,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997,-0.24833465162355997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add depreciation",null,null,{"$f":"-BA339","v":0},{"$f":"-BB339","v":2.7777777630167449E-2},{"$f":"-BC339","v":8.5470094235237062E-2},0.15384616261130543,0.23118099926491778,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997]
["Determination of TIRG Project - Beauly Denny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on prior year debt",null,null,{"$f":"AZ360*(((1+CommonInputs!G$23)*(1+CommonInputs!G$10))-1)","v":0},{"$f":"BA360*(((1+CommonInputs!H$23)*(1+CommonInputs!H$10))-1)","v":0},{"$f":"BB360*(((1+CommonInputs!I$23)*(1+CommonInputs!I$10))-1)","v":-5.1785678732842476E-2},{"$f":"BC360*(((1+CommonInputs!J$23)*(1+CommonInputs!J$10))-1)","v":-9.9290029008373595E-2},{"$f":"BD360*(((1+CommonInputs!K$23)*(1+CommonInputs!K$10))-1)","v":-0.36963754480413835},{"$f":"BE360*(((1+CommonInputs!L$23)*(1+CommonInputs!L$10))-1)","v":-0.51095350812542661},{"$f":"BF360*(((1+CommonInputs!M$23)*(1+CommonInputs!M$10))-1)","v":-0.41749202200191371},{"$f":"BG360*(((1+CommonInputs!N$23)*(1+CommonInputs!N$10))-1)","v":-0.34655213347100472},{"$f":"BH360*(((1+CommonInputs!O$23)*(1+CommonInputs!O$10))-1)","v":-0.2715196887880521},{"$f":"BI360*(((1+CommonInputs!P$23)*(1+CommonInputs!P$10))-1)","v":-0.23272428357083633},{"$f":"BJ360*(((1+CommonInputs!Q$23)*(1+CommonInputs!Q$10))-1)","v":-0.19937392455266451},{"$f":"BK360*(((1+CommonInputs!R$23)*(1+CommonInputs!R$10))-1)","v":-0.1686326792541421},{"$f":"BL360*(((1+CommonInputs!S$23)*(1+CommonInputs!S$10))-1)","v":-0.17412439029891064},{"$f":"BM360*(((1+CommonInputs!T$23)*(1+CommonInputs!T$10))-1)","v":-0.17527371342748527},{"$f":"BN360*(((1+CommonInputs!U$23)*(1+CommonInputs!U$10))-1)","v":-0.17681313983910135}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"-BA332","v":0},{"$f":"-BB332","v":-1.2499999933575352},{"$f":"-BC332","v":-2.5961542472281325},-3.0769230769230771,-3.4800676494125558,-0.77191435613889869,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,"RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,{"$f":"BA343","v":0},{"$f":"BB343","v":-2.4999999867150707E-2},-7.6378060644580456E-2,-0.13436516379969543,-0.20331068565406538,-0.21676655207582041,-0.21351314639523952,-0.23501819037476135,-0.22846153902746533,-0.22086265797039417,-0.21245945631075452,0,0,0,0]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,"Opening",null,null,null,null,null,null,null,0,{"$f":"AI355","v":1127501.8916554044},3345355.5001810677,5858366.808801027,8445282.1516309511,8609670.5079256594,8179186.9825293766,7748703.4571330938,7318219.9317368111,6887736.4063405283,null,null,null,null,null,"Tax",null,null,{"$f":"BA403","v":0},{"$f":"BB403","v":1.1249999940217815E-2},{"$f":"BC403","v":7.129615433659478E-2},0.1417485633199021,0.14995942094437831,4.5296937842408833E-2,-8.1364525365253085E-2,-0.12846774978122871,-0.14977476199763137,-0.16715496311407049,-0.18124748701976567,-2.7515800594400688E-2,0.12936137428421232,0.12275924031260994,0.11630896684981443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,null,null,null,null,null,{"$f":"AI342","v":1127501.8916554044},2274228.7031084332,2683097.8383581513,2891156.7644860242,613187.61617510929,0,0,0,0,null,null,null,null,null,null,"Cash flow",null,null,{"$f":"SUM(BA347:BA352)","v":0},{"$f":"SUM(BB347:BB352)","v":-1.263749993284468},{"$f":"SUM(BC347:BC352)","v":-2.6530218322689607},-3.0060321231900198,-3.0905756646014253,0.14777742230603097,0.85029880310044792,0.85155503235129504,0.90374467222816735,0.91966808685312551,0.93078179501675617,-0.19614847984854278,-4.4763016014698315E-2,-5.2514473114875324E-2,-6.0504172989286925E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,null,null,null,null,null,0,{"$f":"SUM($AI$353:AI353)/$AC$354","v":56375.094582770216},{"$f":"SUM($AI$353:AJ353)/$AC$354","v":170086.52973819189},{"$f":"SUM($AI$353:AK353)/$AC$354","v":304241.42165609944},{"$f":"SUM($AI$353:AL353)/$AC$354","v":448799.25988040061},{"$f":"$AN$352/$AC$354","v":430483.52539628296},{"$f":"$AN$352/$AC$354","v":430483.52539628296},{"$f":"$AN$352/$AC$354","v":430483.52539628296},{"$f":"$AN$352/$AC$354","v":430483.52539628296},{"$f":"$AN$352/$AC$354","v":430483.52539628296},null,null,null,null,null,"Opening financing requirement",null,null,0,{"$f":"BA355","v":0},-1.263749993284468,-3.916771825553429,-6.9228039487434483,-10.013379613344874,-9.8656021910388425,-9.0153033879383955,-8.1637483555871011,-7.2600036833589341,-6.3403355965058088,-5.4095538014890527,-5.6057022813375958,-5.6504652973522944,-5.7029797704671701]
["RPI for TIRG",null,null,null,0,3.0599999999999999E-2,2.7799999999999998E-2,3.3799999999999997E-2,4.1399999999999999E-2,4.6600000000000003E-2,-1.26E-2,4.7899999999999998E-2,{"$f":"CommonInputs!M$10","v":3.6832842815290645E-2},{"$f":"CommonInputs!N$10","v":3.277432043656181E-2},{"$f":"CommonInputs!O$10","v":2.92839575616195E-2},{"$f":"CommonInputs!P$10","v":2.7160086080539214E-2},{"$f":"CommonInputs!Q$10","v":2.6083006277968668E-2},{"$f":"CommonInputs!R$10","v":2.560264309181659E-2},{"$f":"CommonInputs!S$10","v":2.5406566101926042E-2},{"$f":"CommonInputs!T$10","v":2.5331265615629261E-2},{"$f":"CommonInputs!U$10","v":2.5303559284158395E-2},null,null,null,null,null,"Closing",null,null,null,null,null,null,null,{"$f":"AI352+AI353-AI354","v":1127501.8916554044},3345355.5001810677,5858366.808801027,8445282.1516309511,8609670.5079256594,8179186.9825293766,7748703.4571330938,7318219.9317368111,6887736.4063405283,6457252.8809442455,null,null,null,null,null,"Closing financing requirement",null,null,{"$f":"SUM(BA353:BA354)","v":0},{"$f":"SUM(BB353:BB354)","v":-1.263749993284468},{"$f":"SUM(BC353:BC354)","v":-3.916771825553429},-6.9228039487434483,-10.013379613344874,-9.8656021910388425,-9.0153033879383955,-8.1637483555871011,-7.2600036833589341,-6.3403355965058088,-5.4095538014890527,-5.6057022813375958,-5.6504652973522944,-5.7029797704671701,-5.7634839434564569]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H373","v":0},{"$f":"I373","v":0},{"$f":"J373","v":0},{"$f":"K373","v":0},{"$f":"L373","v":0},{"$f":"M373","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,{"$f":"(AI352+AI355)/2","v":563750.94582770218},{"$f":"(AJ352+AJ355)/2","v":2236428.6959182359},4601861.1544910474,7151824.4802159891,8527476.3297783062,8394428.7452275176,7963945.2198312357,7533461.694434952,7102978.1690386701,6672494.6436423864,null,null,null,null,null,"Balance Sheet"]
["TIRGIncAdj",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets",null,null,{"$f":"BA394","v":0},{"$f":"BB394","v":1.2222222157273677},{"$f":"BC394","v":3.7329063687202635},6.6559832830320351,9.9048699331796719,10.42844963769501,10.18011498607145,9.9317803344478897,9.6834456828243294,9.4351110312007691,9.1867763795772088,8.9384417279536486,8.6901070763300883,8.441772424706528,8.1934377730829677]
["FTIRG",null,null,null,null,null,null,{"$f":"H389","v":0},{"$f":"I389","v":0},{"$f":"J389","v":162797.58322122414},{"$f":"K389","v":812480.79432495532},{"$f":"L389","v":1602114.9008037678},{"$f":"M389","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA401*0.5","v":0},{"$f":"-BB401*0.5","v":1.1249999940217815E-2},{"$f":"-BC401*0.5","v":6.004615439637697E-2},8.1702408923525136E-2,6.8257012020853186E-2,-2.296007417844435E-2,-5.8404451186808738E-2,-7.0063298594419968E-2,-7.9711463403211405E-2,-8.7443499710859088E-2,-9.38039873089066E-2,6.6288186714505912E-2,6.307318756970641E-2,5.9686052742903534E-2,5.6622914106910893E-2]
["ETIRG",null,null,null,null,null,null,{"$f":"H414","v":0},{"$f":"I414","v":0},{"$f":"J414","v":0},{"$f":"K414","v":0},{"$f":"L414","v":0},{"$f":"M414","v":1562668.4968628543},1561593.1059782896,1553500.6620413163,1540409.9915084266,1523862.6628999407,0,0,0,0,null,null,null,null,null,"Forecast costs (£m 09/10 prices)",null,null,null,null,null,null,null,{"$f":"AI366*1000000","v":1292996.6772407531},2608040.1089947531,3076923.076923077,3315520.9029175355,703191.32598130603,0,0,0,0,null,null,null,null,null,null,"Borrowings",null,null,{"$f":"BA355*BA378","v":0},{"$f":"BB355*BB378","v":-0.75824999597068077},-2.3500630953320574,-4.1536823692460692,-6.0080277680069241,-5.9193613146233055,-5.4091820327630371,-4.4900615955729064,-3.9930020258474141,-3.4871845780781952,-2.9752545908189791,-3.083136254735678,-3.107755913543762,-3.1366388737569437,-3.1699161689010515]
["ATIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax",null,null,{"$f":"BA412","v":0},{"$f":"BB412","v":-1.4166666591385397E-2},{"$f":"BC412","v":-9.5827358953077077E-2},-0.23393736644856,-0.42971682056191818,-0.60293162487927265,-0.70136476008262649,-0.78358061669704326,-0.85155988064915544,-0.90973011361652389,-0.95887603807792821,-0.99971959871384553,-1.0329249846303148,-1.059103249804892,-1.0788165638969283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2009/10",null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","Net Assets",null,null,{"$f":"SUM(BA358:BA361)","v":0},{"$f":"SUM(BB358:BB361)","v":0.46105555310551932},{"$f":"SUM(BC358:BC361)","v":1.3470620688315058},2.3500659562609312,3.5353823566316827,3.8831966240139879,4.0111637420389776,4.5880748235835203,4.7591723129245498,4.9507528397951903,5.1588417633713952,4.9218740612186309,4.6124993657257178,4.3057163538875969,4.0013279543918978]
["TIRG t",null,null,null,null,null,null,{"$f":"H357+H358+H359+H360+H361","v":0},{"$f":"I357+I358+I359+I360+I361","v":0},{"$f":"J357+J358+J359+J360+J361","v":162797.58322122414},{"$f":"K357+K358+K359+K360+K361","v":812480.79432495532},{"$f":"L357+L358+L359+L360+L361","v":1602114.9008037678},{"$f":"M357+M358+M359+M360+M361","v":1562668.4968628543},1561593.1059782896,1553500.6620413163,1540409.9915084266,1523862.6628999407,0,0,0,0,null,null,null,null,null,"RPI Indices",null,null,null,188.15,215.76666666666662,null,null,null,null,null,null,null,{"$f":"AF363*(1+AN364)","v":226.05873666666665},{"$f":"AN363*(1+AO364)","v":233.97079244999995},239.82006226124992,245.81556381778114,251.96095291322564,258.25997673605627,264.71647615445767,271.33438805831906,278.11774775977699,285.07069145377142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast RPI",null,null,null,null,null,null,null,null,null,null,null,4.7699999999999999E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Retained Earnings",null,null,{"$f":"BA344","v":0},{"$f":"BA364+BB344","v":-4.4444444208267923E-2},-0.21964666138986566,-0.41905562323644863,-0.46996948870626654,-6.3044252401548984E-2,0.40504238686362071,0.91438806356932756,1.4921706554130316,2.0976018213675811,2.7245425527013252,2.3993080346167175,2.0697899819171903,1.739375457177375,1.4077601798364991]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,{"$f":"BA355*(1-BA378)","v":0},{"$f":"BB355*(1-BB378)","v":-0.50549999731378725},-1.5667087302213716,-2.7691215794973796,-4.00535184533795,-3.946240876415537,-3.6061213551753584,-3.6736867600141951,-3.2670016575115199,-2.8531510184276136,-2.4342992106700736,-2.5225660266019179,-2.5427093838085324,-2.5663408967102264,-2.5935677745554053]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+[4]TIRG!AI366","v":1.2929966772407531},{"$f":"+[4]TIRG!AJ366","v":2.6080401089947531},{"$f":"+[4]TIRG!AK366","v":3.0769230769230771},{"$f":"+[4]TIRG!AL366","v":3.3155209029175357},{"$f":"+[4]TIRG!AM366","v":0.70319132598130607}]
["Determination of IPTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAV (04/05 prices)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,{"$f":"AH352","v":0},{"$f":"AI352","v":0},1127501.8916554044,3345355.5001810677,5858366.808801027,8445282.1516309511,8609670.5079256594,8179186.9825293766,7748703.4571330938,7318219.9317368111,6887736.4063405283,0,0,0,0]
["CFTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"AH353","v":0},1127501.8916554044,2274228.7031084332,2683097.8383581513,2891156.7644860242,613187.61617510929,0,0,0,0,0,0,0,0,0]
["- Pre Construction",null,null,null,null,null,null,{"$f":"H341","v":0},{"$f":"I341","v":0},{"$f":"J341","v":0},{"$f":"K341","v":0},{"$f":"L341","v":0},{"$f":"M341","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,{"$f":"AH354","v":0},0,56375.094582770216,170086.52973819189,304241.42165609944,448799.25988040061,430483.52539628296,430483.52539628296,430483.52539628296,430483.52539628296,430483.52539628296,0,0,0,0]
["ARPI",null,null,null,1,{"$f":"(1+F355)*E371","v":1.0306},1.0592506800000001,1.0950533529840001,1.1403885617975378,1.1935306687773031,1.1784921823507091,1.234941957885308,{"$f":"(1+M355)*L371","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"AH355","v":0},1127501.8916554044,3345355.5001810677,5858366.808801027,8445282.1516309511,8609670.5079256594,8179186.9825293766,7748703.4571330938,7318219.9317368111,6887736.4063405283,6457252.8809442455,0,0,0,0]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H370*H371","v":0},{"$f":"I370*I371","v":0},{"$f":"J370*J371","v":0},{"$f":"K370*K371","v":0},{"$f":"L370*L371","v":0},{"$f":"M370*M371","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average RAV",null,null,{"$f":"(BA368+BA371)/2","v":0},{"$f":"(BB368+BB371)/2","v":563750.94582770218},2236428.6959182359,4601861.1544910474,7151824.4802159891,8527476.3297783062,8394428.7452275176,7963945.2198312357,7533461.694434952,7102978.1690386701,6672494.6436423864,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal RAV",null,null,{"$f":"BA371/1000000*CommonInputs!G$6/CommonInputs!$E$6","v":0},{"$f":"BB371/1000000*CommonInputs!H$6/CommonInputs!$E$6","v":1.2499999933575352},{"$f":"BC371/1000000*CommonInputs!I$6/CommonInputs!$E$6","v":3.8189030322290223},{"$f":"BD371/1000000*CommonInputs!J$6/CommonInputs!$E$6","v":6.7182581899847706},{"$f":"BE371/1000000*CommonInputs!K$6/CommonInputs!$E$6","v":10.165534282703268},{"$f":"BF371/1000000*CommonInputs!L$6/CommonInputs!$E$6","v":10.83832760379102},{"$f":"BG371/1000000*CommonInputs!M$6/CommonInputs!$E$6","v":10.675657319761974},{"$f":"BH371/1000000*CommonInputs!N$6/CommonInputs!$E$6","v":10.445252905544949},{"$f":"BI371/1000000*CommonInputs!O$6/CommonInputs!$E$6","v":10.15384617899846},{"$f":"BJ371/1000000*CommonInputs!P$6/CommonInputs!$E$6","v":9.8161181320175181},{"$f":"BK371/1000000*CommonInputs!Q$6/CommonInputs!$E$6","v":9.4426425027002008},{"$f":"BL371/1000000*CommonInputs!R$6/CommonInputs!$E$6","v":0},{"$f":"BM371/1000000*CommonInputs!S$6/CommonInputs!$E$6","v":0},{"$f":"BN371/1000000*CommonInputs!T$6/CommonInputs!$E$6","v":0},{"$f":"BO371/1000000*CommonInputs!U$6/CommonInputs!$E$6","v":0}]
["Determination of FTIRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity element of RAV",null,null,{"$f":"BA375*(1-BA378)","v":0},{"$f":"BB375*(1-BB378)","v":0.49999999734301409},1.527561212891609,2.6873032759939086,4.0662137130813072,4.3353310415164081,4.2702629279047901,4.7003638074952265,4.5692307805493062,4.417253159407883,4.2491891262150903,0,0,0,0]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,{"$f":"CommonInputs!G$26","v":0.6},{"$f":"CommonInputs!H$26","v":0.6},{"$f":"CommonInputs!I$26","v":0.6},{"$f":"CommonInputs!J$26","v":0.6},{"$f":"CommonInputs!K$26","v":0.6},{"$f":"CommonInputs!L$26","v":0.6},{"$f":"CommonInputs!M$26","v":0.6},{"$f":"CommonInputs!N$26","v":0.55000000000000004},{"$f":"CommonInputs!O$26","v":0.55000000000000004},{"$f":"CommonInputs!P$26","v":0.55000000000000004},{"$f":"CommonInputs!Q$26","v":0.55000000000000004},{"$f":"CommonInputs!R$26","v":0.55000000000000004},{"$f":"CommonInputs!S$26","v":0.55000000000000004},{"$f":"CommonInputs!T$26","v":0.55000000000000004},{"$f":"CommonInputs!U$26","v":0.55000000000000004}]
["FTIRGC",null,null,null,null,null,null,{"$f":"H343","v":0},{"$f":"I343","v":0},{"$f":"J343","v":1550000},{"$f":"K343","v":6073000},{"$f":"L343","v":9515000},{"$f":"M343","v":0},0,0,0,0,0,0,0,0]
["AFFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In first year post construction NBV is depreciated over 20 years"]
["APRI",null,null,null,null,null,null,{"$f":"H371","v":1.0950533529840001},{"$f":"I371","v":1.1403885617975378},{"$f":"J371","v":1.1935306687773031},{"$f":"K371","v":1.1784921823507091},{"$f":"L371","v":1.234941957885308},{"$f":"M371","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,{"$f":"(H378*(H379+H380)*H381)","v":0},{"$f":"(I378*(I379+I380)*I381)","v":0},{"$f":"(J378*(J379+J380)*J381)","v":162797.58322122414},{"$f":"(K378*(K379+K380)*K381)","v":629814.50606059539},{"$f":"(L378*(L379+L380)*L381)","v":1034041.6001765261},{"$f":"(M378*(M379+M380)*M381)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances - all Long Life",null,null,{"$f":"CommonInputs!G$51","v":0.06},{"$f":"CommonInputs!H$51","v":0.06},{"$f":"CommonInputs!I$51","v":0.1},{"$f":"CommonInputs!J$51","v":0.1},{"$f":"CommonInputs!K$51","v":0.1},{"$f":"CommonInputs!L$51","v":0.1},{"$f":"CommonInputs!M$51","v":0.08},{"$f":"CommonInputs!N$51","v":0.08},{"$f":"CommonInputs!O$51","v":0.08},{"$f":"CommonInputs!P$51","v":0.08},{"$f":"CommonInputs!Q$51","v":0.08},{"$f":"CommonInputs!R$51","v":0.08},{"$f":"CommonInputs!S$51","v":0.08},{"$f":"CommonInputs!T$51","v":0.08},{"$f":"CommonInputs!U$51","v":0.08}]
[]
["FTIRGCDepn",null,null,null,null,null,null,{"$f":"H344","v":0},{"$f":"I344","v":0},{"$f":"J344","v":0},{"$f":"K344","v":155000},{"$f":"L344","v":460000},{"$f":"M344","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA388","v":0},{"$f":"BB388","v":1.1749999937560831},3.3940388168857942,5.823865704427984,8.3735400184564863,8.2309089371358457,7.5724362221649777,6.9666413243917793,6.4093100184404372,5.8965652169652021,5.4248399996079861,4.990852799639347,4.5915845756681994,4.2242578096147438]
["AFFTIRGDepn",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA392","v":0},{"$f":"BB392","v":1.2499999933575352},{"$f":"BC392","v":2.5961542472281325},3.0769230769230771,3.4800676494125558,0.77191435613889869,0,0,0,0,0,0,0,0,0]
["APRI",null,null,null,null,null,null,{"$f":"H381","v":1.0950533529840001},{"$f":"I381","v":1.1403885617975378},{"$f":"J381","v":1.1935306687773031},{"$f":"K381","v":1.1784921823507091},{"$f":"L381","v":1.234941957885308},{"$f":"M381","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(BA384:BA385)","v":0},{"$f":"SUM(BB384:BB385)","v":1.2499999933575352},{"$f":"SUM(BC384:BC385)","v":3.7711542409842158},6.4709618938088713,9.3039333538405398,9.1454543745953849,8.2309089371358457,7.5724362221649777,6.9666413243917793,6.4093100184404372,5.8965652169652021,5.4248399996079861,4.990852799639347,4.5915845756681994,4.2242578096147438]
[null,null,null,null,null,null,null,{"$f":"(H384+H385)*H386","v":0},{"$f":"(I384+I385)*I386","v":0},{"$f":"(J384+J385)*J386","v":0},{"$f":"(K384+K385)*K386","v":182666.2882643599},{"$f":"(L384+L385)*L386","v":568073.30062724173},{"$f":"(M384+M385)*M386","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDA",null,null,{"$f":"BA386*BA382","v":0},{"$f":"BB386*BB382","v":7.4999999601452108E-2},{"$f":"BC386*BC382","v":0.37711542409842158},0.6470961893808872,0.930393335384054,0.91454543745953853,0.65847271497086768,0.60579489777319828,0.55733130595134239,0.51274480147523493,0.47172521735721618,0.43398719996863888,0.39926822397114775,0.36732676605345599,0.33794062476917952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA386-BA387","v":0},{"$f":"BB386-BB387","v":1.1749999937560831},{"$f":"BC386-BC387","v":3.3940388168857942},5.823865704427984,8.3735400184564863,8.2309089371358457,7.5724362221649777,6.9666413243917793,6.4093100184404372,5.8965652169652021,5.4248399996079861,4.990852799639347,4.5915845756681994,4.2242578096147438,3.8863171848455642]
["FTIRG",null,null,null,null,null,null,{"$f":"H382+H387","v":0},{"$f":"I382+I387","v":0},{"$f":"J382+J387","v":162797.58322122414},{"$f":"K382+K387","v":812480.79432495532},{"$f":"L382+L387","v":1602114.9008037678},{"$f":"M382+M387","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA394","v":0},{"$f":"BB394","v":1.2222222157273677},3.7329063687202635,6.6559832830320351,9.9048699331796719,10.42844963769501,10.18011498607145,9.9317803344478897,9.6834456828243294,9.4351110312007691,9.1867763795772088,8.9384417279536486,8.6901070763300883,8.441772424706528]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA332","v":0},{"$f":"BB332","v":1.2499999933575352},{"$f":"BC332","v":2.5961542472281325},3.0769230769230771,3.4800676494125558,0.77191435613889869,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"-SUM($BA392:BA392)/$AZ339","v":0},{"$f":"-SUM($BA392:BB392)/$AZ339","v":-2.7777777630167449E-2},{"$f":"-SUM($BA392:BC392)/$AZ339","v":-8.5470094235237062E-2},{"$f":"-SUM($BA392:BD392)/$AZ339","v":-0.15384616261130543},{"$f":"-SUM($BA392:BE392)/$AZ339","v":-0.23118099926491778},{"$f":"-SUM($BA392:BF392)/$AZ339","v":-0.24833465162355997},{"$f":"-SUM($BA392:BG392)/$AZ339","v":-0.24833465162355997},{"$f":"-SUM($BA392:BH392)/$AZ339","v":-0.24833465162355997},{"$f":"-SUM($BA392:BI392)/$AZ339","v":-0.24833465162355997},{"$f":"-SUM($BA392:BJ392)/$AZ339","v":-0.24833465162355997},{"$f":"-SUM($BA392:BK392)/$AZ339","v":-0.24833465162355997},{"$f":"-SUM($BA392:BL392)/$AZ339","v":-0.24833465162355997},{"$f":"-SUM($BA392:BM392)/$AZ339","v":-0.24833465162355997},{"$f":"-SUM($BA392:BN392)/$AZ339","v":-0.24833465162355997},{"$f":"-SUM($BA392:BO392)/$AZ339","v":-0.24833465162355997}]
["Determination of ETIRG",null,null,null,null,null,null,"2007/08","2008/09","2009/10","2010/11","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"SUM(BA391:BA393)","v":0},{"$f":"SUM(BB391:BB393)","v":1.2222222157273677},{"$f":"SUM(BC391:BC393)","v":3.7329063687202635},6.6559832830320351,9.9048699331796719,10.42844963769501,10.18011498607145,9.9317803344478897,9.6834456828243294,9.4351110312007691,9.1867763795772088,8.9384417279536486,8.6901070763300883,8.441772424706528,8.1934377730829677]
[null,null,null,null,null,null,null,7,8,9,10,11,11,11,11,11,11,11,11,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax computation",null,null,{"$f":"CommonInputs!G$27","v":0.3},{"$f":"CommonInputs!H$27","v":0.3},{"$f":"CommonInputs!I$27","v":0.28000000000000003},{"$f":"CommonInputs!J$27","v":0.28000000000000003},{"$f":"CommonInputs!K$27","v":0.28000000000000003},{"$f":"CommonInputs!L$27","v":0.26},{"$f":"CommonInputs!M$27","v":0.24},{"$f":"CommonInputs!N$27","v":0.22999999999999998},{"$f":"CommonInputs!O$27","v":0.21999999999999997},{"$f":"CommonInputs!P$27","v":0.21999999999999997},{"$f":"CommonInputs!Q$27","v":0.21999999999999997},{"$f":"CommonInputs!R$27","v":0.21999999999999997},{"$f":"CommonInputs!S$27","v":0.21999999999999997},{"$f":"CommonInputs!T$27","v":0.21999999999999997},{"$f":"CommonInputs!U$27","v":0.21999999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"BA341","v":0},{"$f":"BB341","v":-2.7777777630167449E-2},{"$f":"BC341","v":-0.13725577296807953},-9.0338608398454881E-2,0.21166225025589924,0.84282674105478117,0.8968418232373806,0.96670632088372499,1.0336463216297043,1.0593510563140303,1.0761540867237163,-0.4169673308777021,-0.42245904192247064,-0.42360836505104527,-0.42514779146266135]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add back depreciation",null,null,{"$f":"-BA339","v":0},{"$f":"-BB339","v":2.7777777630167449E-2},{"$f":"-BC339","v":8.5470094235237062E-2},0.15384616261130543,0.23118099926491778,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997]
["ETIRGC",null,null,null,null,null,null,{"$f":"H347","v":0},{"$f":"I347","v":0},{"$f":"J347","v":0},{"$f":"K347","v":0},{"$f":"L347","v":0},{"$f":"M347","v":8762265.5518905912},8312918.6005115854,7863571.6491325805,7414224.6977535766,6964877.7463745717,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital allowances",null,null,{"$f":"-BA387","v":0},{"$f":"-BB387","v":-7.4999999601452108E-2},{"$f":"-BC387","v":-0.37711542409842158},-0.6470961893808872,-0.930393335384054,-0.91454543745953853,-0.65847271497086768,-0.60579489777319828,-0.55733130595134239,-0.51274480147523493,-0.47172521735721618,-0.43398719996863888,-0.39926822397114775,-0.36732676605345599,-0.33794062476917952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable profit",null,null,{"$f":"SUM(BA397:BA399)","v":0},{"$f":"SUM(BB397:BB399)","v":-7.4999999601452108E-2},{"$f":"SUM(BC397:BC399)","v":-0.42890110283126404},-0.58358863516803661,-0.487550085863237,0.17661595521880269,0.48670375989007286,0.60924607473408676,0.72464966730192193,0.79494090646235538,0.85276352099006014,-0.60261987922278104,-0.57339261427005839,-0.54260047948094126,-0.51475376460828093]
["SAFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax",null,null,{"$f":"BA400*BA396","v":0},{"$f":"BB400*BB396","v":-2.249999988043563E-2},{"$f":"BC400*BC396","v":-0.12009230879275394},-0.16340481784705027,-0.13651402404170637,4.59201483568887E-2,0.11680890237361748,0.14012659718883994,0.15942292680642281,0.17488699942171818,0.1876079746178132,-0.13257637342901182,-0.12614637513941282,-0.11937210548580707,-0.11324582821382179]
["ETIRGORAV",null,"SAFRTIRG",null,null,null,null,{"$f":"H345","v":0},{"$f":"I345","v":0},{"$f":"J345","v":0},{"$f":"K345","v":0},{"$f":"L345","v":0},{"$f":"M345","v":8986939.0275800917},8537592.0762010887,8088245.1248220839,7638898.173443079,7189551.2220640732,0,0,0,0]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"IF(ISERROR(H401/H402),1,IF((H401/H402)=0,1,(H409/H410)))","v":1},{"$f":"IF(ISERROR(I401/I402),1,IF((I401/I402)=0,1,(I409/I410)))","v":1},{"$f":"IF(ISERROR(J401/J402),1,IF((J401/J402)=0,1,(J409/J410)))","v":1},{"$f":"IF(ISERROR(K401/K402),1,IF((K401/K402)=0,1,(K409/K410)))","v":1},{"$f":"IF(ISERROR(L401/L402),1,IF((L401/L402)=0,1,(L409/L410)))","v":1},{"$f":"IF(ISERROR(M401/M402),1,IF((M401/M402)=0,1,(M409/M410)))","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax paid",null,null,{"$f":"-BA401*0.5","v":0},{"$f":"-BB401*0.5+BA359","v":1.1249999940217815E-2},7.129615433659478E-2,0.1417485633199021,0.14995942094437831,4.5296937842408833E-2,-8.1364525365253085E-2,-0.12846774978122871,-0.14977476199763137,-0.16715496311407049,-0.18124748701976567,-2.7515800594400688E-2,0.12936137428421232,0.12275924031260994,0.11630896684981443]
[]
["APRI",null,null,null,null,null,null,{"$f":"H386","v":1.0950533529840001},{"$f":"I386","v":1.1403885617975378},{"$f":"J386","v":1.1935306687773031},{"$f":"K386","v":1.1784921823507091},{"$f":"L386","v":1.234941957885308},{"$f":"M386","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax"]
[null,null,null,null,null,null,null,{"$f":"(H398*(H399*H403)*H405)","v":0},{"$f":"(I398*(I399*I403)*I405)","v":0},{"$f":"(J398*(J399*J403)*J405)","v":0},{"$f":"(K398*(K399*K403)*K405)","v":0},{"$f":"(L398*(L399*L403)*L405)","v":0},{"$f":"(M398*(M399*M403)*M405)","v":987311.90744354133},967379.59533206059,941886.2281667823,912184.05696176004,879250.7073585107,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,{"$f":"BA399","v":0},{"$f":"BB399","v":-7.4999999601452108E-2},{"$f":"BC399","v":-0.37711542409842158},-0.6470961893808872,-0.930393335384054,-0.91454543745953853,-0.65847271497086768,-0.60579489777319828,-0.55733130595134239,-0.51274480147523493,-0.47172521735721618,-0.43398719996863888,-0.39926822397114775,-0.36732676605345599,-0.33794062476917952]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"depreciation",null,null,{"$f":"BA398","v":0},{"$f":"BB398","v":2.7777777630167449E-2},{"$f":"BC398","v":8.5470094235237062E-2},0.15384616261130543,0.23118099926491778,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997,0.24833465162355997]
["Dep",null,null,null,null,null,null,{"$f":"H346","v":0},{"$f":"I346","v":0},{"$f":"J346","v":0},{"$f":"K346","v":0},{"$f":"L346","v":0},{"$f":"M346","v":449346.95137900457},449346.95137900457,449346.95137900457,449346.95137900457,449346.95137900457,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA407:BA408)","v":0},{"$f":"SUM(BB407:BB408)","v":-4.7222221971284659E-2},{"$f":"SUM(BC407:BC408)","v":-0.29164532986318453},-0.49325002676958174,-0.69921233611913625,-0.66621078583597859,-0.41013806334730774,-0.35746024614963834,-0.30899665432778245,-0.26441014985167499,-0.2233905657336562,-0.18565254834507891,-0.15093357234758778,-0.11899211442989602,-8.960597314561955E-2]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"H403","v":1},{"$f":"I403","v":1},{"$f":"J403","v":1},{"$f":"K403","v":1},{"$f":"L403","v":1},{"$f":"M403","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax in year",null,null,{"$f":"BA409*BA396","v":0},{"$f":"BB409*BB396","v":-1.4166666591385397E-2},{"$f":"BC409*BC396","v":-8.1660692361691684E-2},-0.13811000749548291,-0.19577945411335818,-0.17321480431735445,-9.8433135203353853E-2,-8.2215856614416813E-2,-6.7979263952112137E-2,-5.8170232967368493E-2,-4.914592446140436E-2,-4.0843560635917354E-2,-3.3205385916469307E-2,-2.6178265174577119E-2,-1.9713314092036298E-2]
["APRI",null,null,null,null,null,null,{"$f":"H405","v":1.0950533529840001},{"$f":"I405","v":1.1403885617975378},{"$f":"J405","v":1.1935306687773031},{"$f":"K405","v":1.1784921823507091},{"$f":"L405","v":1.234941957885308},{"$f":"M405","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA412","v":0},{"$f":"BB412","v":-1.4166666591385397E-2},-9.5827358953077077E-2,-0.23393736644856,-0.42971682056191818,-0.60293162487927265,-0.70136476008262649,-0.78358061669704326,-0.85155988064915544,-0.90973011361652389,-0.95887603807792821,-0.99971959871384553,-1.0329249846303148,-1.059103249804892]
[null,null,null,null,null,null,null,{"$f":"(H409*H410*H411)","v":0},{"$f":"(I409*I410*I411)","v":0},{"$f":"(J409*J410*J411)","v":0},{"$f":"(K409*K410*K411)","v":0},{"$f":"(L409*L410*L411)","v":0},{"$f":"(M409*M410*M411)","v":575356.58941931301},594213.51064622891,611614.43387453398,628225.93454666657,644611.95554143004,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA411+BA410","v":0},{"$f":"BB411+BB410","v":-1.4166666591385397E-2},{"$f":"BC411+BC410","v":-9.5827358953077077E-2},-0.23393736644856,-0.42971682056191818,-0.60293162487927265,-0.70136476008262649,-0.78358061669704326,-0.85155988064915544,-0.90973011361652389,-0.95887603807792821,-0.99971959871384553,-1.0329249846303148,-1.059103249804892,-1.0788165638969283]
[]
["ETIRG",null,null,null,null,null,null,{"$f":"H407+H412","v":0},{"$f":"I407+I412","v":0},{"$f":"J407+J412","v":0},{"$f":"K407+K412","v":0},{"$f":"L407+L412","v":0},{"$f":"M407+M412","v":1562668.4968628543},1561593.1059782896,1553500.6620413163,1540409.9915084266,1523862.6628999407,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,"SP Transmission Ltd"]
[null,null,"TIRG South West Scotland Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance dilution - only up to 5 years post construction after which TIRG assets become part of main model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£m Nominal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,{"$f":"BG445","v":-2.1878348274119518E-2},-0.18837664408414861,-0.65335580962674145,-1.0007426611631678,-0.98858473540566727,-0.87244718095075402,-0.75853784840509253,-0.64600157681853665,-0.53339719788711937]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,null,null,null,null,null,null,{"$f":"BG504","v":-0.47507726740844042},-1.9195237776839014,-3.0473302592286586,-3.1441893431978158,-2.8926541957419905,-2.6612418600826313,-2.4483425112760204,-2.2524751103739389,-2.0722771015440236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total taxable impact",null,null,null,null,null,null,null,null,{"$f":"SUM(BG427:BG428)","v":-0.49695561568255991},{"$f":"SUM(BH427:BH428)","v":-2.1079004217680501},{"$f":"SUM(BI427:BI428)","v":-3.7006860688554002},{"$f":"SUM(BJ427:BJ428)","v":-4.1449320043609834},-3.8812389311476578,-3.5336890410333854,-3.2068803596811128,-2.8984766871924754,-2.605674299431143]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance understated in Ofgem model",null,null,null,null,null,null,null,null,{"$f":"BG429*BG501/(1-BG501)","v":-0.15693335232080838},{"$f":"BH429*BH501/(1-BH501)","v":-0.62963259351513179},{"$f":"BI429*BI501/(1-BI501)","v":-1.0437832501899844},{"$f":"BJ429*BJ501/(1-BJ501)","v":-1.1690833858454055},-1.0947084164775445,-0.99668152439403168,-0.90450471683313427,-0.81751906561839038,-0.73493377676262994]
[]
["Year In which TIRG activated",null,null,null,null,null,null,"2004/05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09/10 prices",null,null,null,null,null,null,null,null,{"$f":"BG431/CommonInputs!M$6*CommonInputs!$J$6","v":-0.13788305377930107},{"$f":"BH431/CommonInputs!N$6*CommonInputs!$J$6","v":-0.53564544015610904},{"$f":"BI431/CommonInputs!O$6*CommonInputs!$J$6","v":-0.86271098911025978},{"$f":"BJ431/CommonInputs!P$6*CommonInputs!$J$6","v":-0.94072429539478852},{"$f":"BK431/CommonInputs!Q$6*CommonInputs!$J$6","v":-0.85848524214930577},{"$f":"BL431/CommonInputs!R$6*CommonInputs!$J$6","v":-0.76209945852863858},{"$f":"BM431/CommonInputs!S$6*CommonInputs!$J$6","v":-0.67448141465993849},{"$f":"BN431/CommonInputs!T$6*CommonInputs!$J$6","v":-0.59455610158702554},{"$f":"BO431/CommonInputs!U$6*CommonInputs!$J$6","v":-0.52130356288732149}]
[]
["Planning Permission for Project",null,null,null,null,null,null,"No"]
[]
["Year Planning Consent Granted to build Transmission Planning Project",null,null,null,null,null,null,"Not Granted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"AH447*CommonInputs!G$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AI447*CommonInputs!H$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AJ447*CommonInputs!I$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AK447*CommonInputs!J$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AL447*CommonInputs!K$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AM447*CommonInputs!L$6/CommonInputs!$E$6/1000000","v":0.52279444859442314},{"$f":"AN447*CommonInputs!M$6/CommonInputs!$E$6/1000000","v":5.4679508388705242},{"$f":"AO447*CommonInputs!N$6/CommonInputs!$E$6/1000000","v":18.530658645851702},{"$f":"AP447*CommonInputs!O$6/CommonInputs!$E$6/1000000","v":16.017104796993369},{"$f":"AQ447*CommonInputs!P$6/CommonInputs!$E$6/1000000","v":4.2580688088431193},{"$f":"AR447*CommonInputs!Q$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AS447*CommonInputs!R$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AT447*CommonInputs!S$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AU447*CommonInputs!T$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AV447*CommonInputs!U$6/CommonInputs!$E$6/1000000","v":0}]
[]
["Has Construction started?",null,null,null,null,null,null,"No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue calcs"]
["Year Construction started",null,null,null,null,null,null,"Not Started",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return & Depn",8.7999999999999995E-2,{"$f":"G468/1000000","v":0},{"$f":"H468/1000000","v":0},0,0,0,1.0867489229390711E-2,1.3193021865504142,4.9496132697516773,6.6432054602633706,6.6025476757943107,5.8737373151163084,5.8289354616983458,5.7768846603337174,5.718006522895327,5.6522858597085737]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","RangeName",null,null,null,null,"Required Inputs to \"TIRG\" tab in Ofgem Financial Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"G468/1000000","v":0},0,0,0,0,1.0867489229390711E-2,1.3193021865504142,4.9496132697516773,6.6432054602633706,6.6025476757943107,5.8737373151163084,5.8289354616983458,5.7768846603337174,5.718006522895327,5.6522858597085737]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,"Column",null,null,null,null,null,null,null,null,"M","N","O","P","Q","R","S","T","U",null,"Depreciation (years)",null,45,{"$f":"BA498","v":0},{"$f":"BB498","v":0},0,0,0,-1.1617654413209404E-2,-0.1331276730547766,-0.54492008740703668,-0.90085574956244474,-0.99547950087006964,-0.99547950087006964,-0.99547950087006964,-0.99547950087006964,-0.99547950087006964,-0.99547950087006964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(£ 2004/05 prices)",null,null,null,"Row",null,"2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","Interest",null,null,{"$f":"BA454","v":0},{"$f":"BB454","v":0},0,0,0,0,-2.1878348274119518E-2,-0.18837664408414861,-0.65335580962674145,-1.0007426611631678,-0.98858473540566727,-0.87244718095075402,-0.75853784840509253,-0.64600157681853665,-0.53339719788711937]
["Pre-construct.",null,null,null,1700000,1200000,0,0,0,0,{"$f":"AA446*CommonInputs!K$6/CommonInputs!$J$6","v":0},{"$f":"AB446*CommonInputs!L$6/CommonInputs!$J$6","v":0},{"$f":"AC446*CommonInputs!M$6/CommonInputs!$J$6","v":0},{"$f":"AD446*CommonInputs!N$6/CommonInputs!$J$6","v":0},{"$f":"AE446*CommonInputs!O$6/CommonInputs!$J$6","v":0},{"$f":"AF446*CommonInputs!P$6/CommonInputs!$J$6","v":0},{"$f":"AG446*CommonInputs!Q$6/CommonInputs!$J$6","v":0},{"$f":"AH446*CommonInputs!R$6/CommonInputs!$J$6","v":0},{"$f":"AI446*CommonInputs!S$6/CommonInputs!$J$6","v":0},{"$f":"AJ446*CommonInputs!T$6/CommonInputs!$J$6","v":0},{"$f":"AK446*CommonInputs!U$6/CommonInputs!$J$6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"SUM(BA443:BA445)","v":0},{"$f":"SUM(BB443:BB445)","v":0},0,0,0,-7.5016518381869346E-4,1.164296165221518,4.2163165382604921,5.0889939010741845,4.6063255137610737,3.8896730788405716,3.9610087798775222,4.0228673110585556,4.0765254452067206,4.1234091609513852]
["Forecast Construction",null,null,null,0,0,0,0,0,0,0,200000,22800000,14100000,null,null,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"Forecast Construction",null,null,null,237,null,null,null,null,null,null,null,{"$f":"AM465*$AE$468/$AF$468","v":415293.58682572725},{"$f":"AN465*$AE$468/$AF$468","v":4189286.9902831926},{"$f":"AO465*$AE$468/$AF$468","v":13746778.561564473},11544068.474911248,2987785.5136757498,0,0,0,0,0,null,"Tax",null,null,{"$f":"-BA506+BA515","v":0},{"$f":"-BB506+BB515","v":0},0,0,0,1.9504294779286099E-4,-0.27943107965316427,-0.96975280379991313,-1.1195786582363205,-1.0133916130274361,-0.85572807734492562,-0.8714219315730547,-0.88503080843288207,-0.89683559794547829,-0.90715001540930462]
["FTIRGC",null,null,null,0,0,0,0,0,0,0,100000,11595000,29465000,35042000,33245000,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGC",null,null,null,{"$f":"AE447+1","v":238},null,null,null,null,null,null,null,{"$f":"AM462","v":207646.79341286363},{"$f":"AN462","v":2499554.7422966803},{"$f":"AO462","v":11342090.664122147},{"$f":"AP462","v":23413615.689465448},{"$f":"AQ462","v":29473373.014952496},null,null,null,null,null,null,"Dividend - 5% of Nominal RAV",null,null,{"$f":"-BA482*0.05","v":0},{"$f":"-BB482*0.05","v":0},0,0,0,-1.0455888971888464E-2,-0.11965797540995043,-0.54898411742374231,-0.89680059730891015,-0.96903287881220368,-0.94459276100012957,-0.91778857799412261,-0.8888227433813829,-0.85772964553335407,-0.82446867981458194]
["FTIRGCDepn",null,null,null,0,0,0,0,0,0,0,0,10000,1150000,1797000,1797000,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGCDepn",null,null,null,{"$f":"AE448+1","v":239},null,null,null,null,null,null,null,null,{"$f":"AN459","v":20764.679341286363},{"$f":"AO459","v":230229.02885544597},{"$f":"AP459","v":917567.95693366975},{"$f":"AQ459","v":1494771.3806792323},null,null,null,null,null,null,"Retained earnings",null,null,{"$f":"SUM(BA446:BA448)","v":0},{"$f":"SUM(BB446:BB448)","v":0},0,0,0,-1.1011011207914296E-2,0.76520711015840326,2.6975796170368369,3.072614645528954,2.6239010219214336,2.0893522404955163,2.1717982703103447,2.2490137592442907,2.3219602017278884,2.3917904657274986]
["ETIRGORAV",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,30150755.136160489,28643217.379352462,27135679.622544434,25628141.865736414,24120604.108928386,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGORAV",null,null,null,{"$f":"AE449+1","v":240},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR457","v":30219880.081450757},28708886.077378217,27197892.073305678,25686898.069233138,24175904.065160599,0]
["Dep",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,1507537.7568080241,1507537.7568080241,1507537.7568080241,1507537.7568080241,1507537.7568080241,"values supplied by SP in email of 16/11/11",null,null,null,null,"Dep",null,null,null,{"$f":"AE450+1","v":241},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR459","v":1510994.0040725379},1510994.0040725379,1510994.0040725379,1510994.0040725379,1510994.0040725379,0,"Cash flow"]
["ETIRGC (Average asset value)",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,29396986.257756475,27889448.500948451,26381910.744140424,24874372.987332404,23366835.230524376,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGC (Average asset value)",null,null,null,{"$f":"AE451+1","v":242},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR462","v":29464383.079414487},27953389.075341947,26442395.071269408,24931401.067196868,23420407.063124329,0,"Pbit",null,null,{"$f":"BA443+BA444","v":0},{"$f":"BB443+BB444","v":0},{"$f":"BC443+BC444","v":0},0,0,-7.5016518381869346E-4,1.1861745134956376,4.4046931823446407,5.7423497107009256,5.6070681749242413,4.8782578142462389,4.8334559608282763,4.781405159463648,4.7225270220252575,4.6568063588385042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add depreciation",null,null,{"$f":"-BA444","v":0},{"$f":"-BB444","v":0},{"$f":"-BC444","v":0},0,0,1.1617654413209404E-2,0.1331276730547766,0.54492008740703668,0.90085574956244474,0.99547950087006964,0.99547950087006964,0.99547950087006964,0.99547950087006964,0.99547950087006964,0.99547950087006964]
["Determination of TIRG Project ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on prior year debt",null,null,{"$f":"AZ465*(((1+CommonInputs!G$23)*(1+CommonInputs!G$10))-1)","v":0},{"$f":"BA465*(((1+CommonInputs!H$23)*(1+CommonInputs!H$10))-1)","v":0},{"$f":"BB465*(((1+CommonInputs!I$23)*(1+CommonInputs!I$10))-1)","v":0},{"$f":"BC465*(((1+CommonInputs!J$23)*(1+CommonInputs!J$10))-1)","v":0},{"$f":"BD465*(((1+CommonInputs!K$23)*(1+CommonInputs!K$10))-1)","v":0},{"$f":"BE465*(((1+CommonInputs!L$23)*(1+CommonInputs!L$10))-1)","v":0},{"$f":"BF465*(((1+CommonInputs!M$23)*(1+CommonInputs!M$10))-1)","v":-2.1878348274119518E-2},{"$f":"BG465*(((1+CommonInputs!N$23)*(1+CommonInputs!N$10))-1)","v":-0.18837664408414861},{"$f":"BH465*(((1+CommonInputs!O$23)*(1+CommonInputs!O$10))-1)","v":-0.65335580962674145},{"$f":"BI465*(((1+CommonInputs!P$23)*(1+CommonInputs!P$10))-1)","v":-1.0007426611631678},{"$f":"BJ465*(((1+CommonInputs!Q$23)*(1+CommonInputs!Q$10))-1)","v":-0.98858473540566727},{"$f":"BK465*(((1+CommonInputs!R$23)*(1+CommonInputs!R$10))-1)","v":-0.87244718095075402},{"$f":"BL465*(((1+CommonInputs!S$23)*(1+CommonInputs!S$10))-1)","v":-0.75853784840509253},{"$f":"BM465*(((1+CommonInputs!T$23)*(1+CommonInputs!T$10))-1)","v":-0.64600157681853665},{"$f":"BN465*(((1+CommonInputs!U$23)*(1+CommonInputs!U$10))-1)","v":-0.53339719788711937}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"-BA437","v":0},{"$f":"-BB437","v":0},{"$f":"-BC437","v":0},0,0,-0.52279444859442314,-5.4679508388705242,-18.530658645851702,-16.017104796993369,-4.2580688088431193,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,"RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,{"$f":"BA448","v":0},{"$f":"BB448","v":0},0,0,0,-1.0455888971888464E-2,-0.11965797540995043,-0.54898411742374231,-0.89680059730891015,-0.96903287881220368,-0.94459276100012957,-0.91778857799412261,-0.8888227433813829,-0.85772964553335407,-0.82446867981458194]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,"Opening",null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AM460","v":415293.58682572725},{"$f":"AN460","v":4583815.8977676332},{"$f":"AO460","v":18100365.430476662},28726865.948454238,30219880.081450757,28708886.077378217,27197892.073305678,25686898.069233138,24175904.065160599,null,"Tax",null,null,{"$f":"BA508","v":0},{"$f":"BB508","v":0},{"$f":"BC508","v":0},0,0,5.3835542319067096E-3,-9.3298034272235777E-2,-0.42547856602225964,-0.65047411057299387,-0.59401485691254274,-0.48951254609421746,-0.47165192850969717,-0.53517757934493204,-0.59284875499910006,-0.64527555355783095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM447","v":415293.58682572725},4189286.9902831926,13746778.561564473,11544068.474911248,2987785.5136757498,0,null,null,null,null,null,"Cash flow",null,null,{"$f":"SUM(BA452:BA457)","v":0},{"$f":"SUM(BB452:BB457)","v":0},{"$f":"SUM(BC452:BC457)","v":0},0,0,-0.51699929410501411,-4.3834830102764153,-14.743884703630176,-11.574529854238644,-0.21931152993672265,3.451047272616294,3.5670477742437718,3.5943464892023105,3.621426545544336,3.6491444284490417]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM($AM$458:AM458)/$AC$459","v":20764.679341286363},{"$f":"SUM($AM$458:AN458)/$AC$459","v":230229.02885544597},{"$f":"SUM($AM$458:AO458)/$AC$459","v":917567.95693366975},{"$f":"SUM($AM$458:AP458)/$AC$459","v":1494771.3806792323},{"$f":"$AR$457/$AC$459","v":1510994.0040725379},{"$f":"$AR$457/$AC$459","v":1510994.0040725379},{"$f":"$AR$457/$AC$459","v":1510994.0040725379},{"$f":"$AR$457/$AC$459","v":1510994.0040725379},{"$f":"$AR$457/$AC$459","v":1510994.0040725379},null,"Opening financing requirement",null,null,0,{"$f":"BA460","v":0},0,0,0,0,-0.51699929410501411,-4.9004823043814296,-19.644367008011606,-31.218896862250251,-31.438208392186972,-27.987161119570679,-24.420113345326907,-20.825766856124595,-17.20434031058026]
["RPI for TIRG",null,null,null,0,3.0599999999999999E-2,2.7799999999999998E-2,3.3799999999999997E-2,4.1399999999999999E-2,4.6600000000000003E-2,-1.26E-2,4.7899999999999998E-2,{"$f":"CommonInputs!M$10","v":3.6832842815290645E-2},{"$f":"CommonInputs!N$10","v":3.277432043656181E-2},{"$f":"CommonInputs!O$10","v":2.92839575616195E-2},{"$f":"CommonInputs!P$10","v":2.7160086080539214E-2},{"$f":"CommonInputs!Q$10","v":2.6083006277968668E-2},{"$f":"CommonInputs!R$10","v":2.560264309181659E-2},{"$f":"CommonInputs!S$10","v":2.5406566101926042E-2},{"$f":"CommonInputs!T$10","v":2.5331265615629261E-2},{"$f":"CommonInputs!U$10","v":2.5303559284158395E-2},null,null,null,null,null,"Closing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM457+AM458-AM459","v":415293.58682572725},{"$f":"AN457+AN458-AN459","v":4583815.8977676332},{"$f":"AO457+AO458-AO459","v":18100365.430476662},{"$f":"AP457+AP458-AP459","v":28726865.948454238},30219880.081450757,28708886.077378217,27197892.073305678,25686898.069233138,24175904.065160599,22664910.061088059,null,"Closing financing requirement",null,null,{"$f":"SUM(BA458:BA459)","v":0},{"$f":"SUM(BB458:BB459)","v":0},{"$f":"SUM(BC458:BC459)","v":0},0,0,-0.51699929410501411,-4.9004823043814296,-19.644367008011606,-31.218896862250251,-31.438208392186972,-27.987161119570679,-24.420113345326907,-20.825766856124595,-17.20434031058026,-13.555195882131219]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H478","v":0},{"$f":"I478","v":0},{"$f":"J478","v":0},{"$f":"K478","v":0},{"$f":"L478","v":0},{"$f":"M478","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AM457+AM460)/2","v":207646.79341286363},{"$f":"(AN457+AN460)/2","v":2499554.7422966803},{"$f":"(AO457+AO460)/2","v":11342090.664122147},23413615.689465448,29473373.014952496,29464383.079414487,27953389.075341947,26442395.071269408,24931401.067196868,23420407.063124329,null,"Balance Sheet"]
["TIRGIncAdj",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets",null,null,{"$f":"BA499","v":0},{"$f":"BB499","v":0},{"$f":"BC499","v":0},0,0,0.51117679418121376,5.8459999599969619,23.831738518441629,38.947987565872552,42.210576873845604,41.215097372975535,40.219617872105466,39.224138371235398,38.228658870365329,37.233179369495261]
["FTIRG",null,null,null,null,null,null,{"$f":"H494","v":0},{"$f":"I494","v":0},{"$f":"J494","v":0},{"$f":"K494","v":0},{"$f":"L494","v":10867.489229390711},{"$f":"M494","v":1319302.1865504142},4949613.2697516773,6643205.4602633705,6602547.6757943109,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA506*0.5","v":0},{"$f":"-BB506*0.5","v":0},{"$f":"-BC506*0.5","v":0},0,0,5.3835542319067096E-3,-9.8681588504142492E-2,-0.32679697751811715,-0.32367713305487678,-0.27033772385766597,-0.21917482223655152,-0.25247710627314562,-0.28270047307178647,-0.31014828192731358,-0.33512727163051736]
["ETIRG",null,null,null,null,null,null,{"$f":"H519","v":0},{"$f":"I519","v":0},{"$f":"J519","v":0},{"$f":"K519","v":0},{"$f":"L519","v":0},{"$f":"M519","v":0},0,0,0,5873737.3151163086,5828935.4616983458,5776884.6603337172,5718006.5228953268,5652285.8597085737,null,null,null,null,null,"Forecast costs (£m 09/10 prices)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM471*1000000","v":476250.40083673171},4804190.7499518292,15764531.425105292,13238507.438763484,3426332.8248778675,0,null,null,null,null,null,"Borrowings",null,null,{"$f":"BA460*BA483","v":0},{"$f":"BB460*BB483","v":0},0,0,0,-0.31019957646300844,-2.9402893826288579,-10.804401854406384,-17.17039327423764,-17.291014615702835,-15.392938615763875,-13.431062339929801,-11.454171770868529,-9.4623871708191434,-7.4553577351721714]
["ATIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax",null,null,{"$f":"BA517","v":0},{"$f":"BB517","v":0},{"$f":"BC517","v":0},0,0,-1.0572065516020558E-2,-9.2639968160899866E-2,-0.4087988169245787,-0.88102320905114562,-1.3537393743632498,-1.7711178072350724,-2.137585526261836,-2.4572153885511452,-2.7337544226419963,-2.9706498947902662]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2009/10",null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","Net Assets",null,null,{"$f":"SUM(BA463:BA466)","v":0},{"$f":"SUM(BB463:BB466)","v":0},{"$f":"SUM(BC463:BC466)","v":0},0,0,0.19578870643409149,2.7143890207030617,12.291740869592548,20.572893949528886,23.295485159921853,23.831866127740035,24.398492899640679,25.030050738743942,25.722368994976879,26.472044467902304]
["TIRG t",null,null,null,null,null,null,{"$f":"H462+H463+H464+H465+H466","v":0},{"$f":"I462+I463+I464+I465+I466","v":0},{"$f":"J462+J463+J464+J465+J466","v":0},{"$f":"K462+K463+K464+K465+K466","v":0},{"$f":"L462+L463+L464+L465+L466","v":10867.489229390711},{"$f":"M462+M463+M464+M465+M466","v":1319302.1865504142},4949613.2697516773,6643205.4602633705,6602547.6757943109,5873737.3151163086,5828935.4616983458,5776884.6603337172,5718006.5228953268,5652285.8597085737,null,null,null,null,null,"RPI Indices",null,null,null,188.15,215.76666666666662,null,null,null,null,null,null,null,{"$f":"AF468*(1+AN469)","v":226.05873666666665},{"$f":"AN468*(1+AO469)","v":233.97079244999995},239.82006226124992,245.81556381778114,251.96095291322564,258.25997673605627,264.71647615445767,271.33438805831906,278.11774775977699,285.07069145377142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast RPI",null,null,null,null,null,null,null,null,null,null,null,4.7699999999999999E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Retained Earnings",null,null,{"$f":"BA449","v":0},{"$f":"BA469+BB449","v":0},0,0,0,-1.1011011207914296E-2,0.754196098950489,3.4517757159873259,6.5243903615162804,9.148291383437714,11.237643623933231,13.409441894243574,15.658455653487865,17.980415855215753,20.372206320943253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,{"$f":"BA460*(1-BA483)","v":0},{"$f":"BB460*(1-BB483)","v":0},0,0,0,-0.20679971764200566,-1.960192921752572,-8.8399651536052222,-14.048503588012611,-14.147193776484135,-12.594222503806805,-10.989051005397107,-9.3715950852560663,-7.7419531397611161,-6.0998381469590477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+[4]TIRG!AM471","v":0.4762504008367317},{"$f":"+[4]TIRG!AN471","v":4.8041907499518288},{"$f":"+[4]TIRG!AO471","v":15.764531425105293},{"$f":"+[4]TIRG!AP471","v":13.238507438763484},{"$f":"+[4]TIRG!AQ471","v":3.4263328248778673}]
["Determination of IPTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAV (04/05 prices)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,{"$f":"AH457","v":0},{"$f":"AI457","v":0},0,0,0,0,415293.58682572725,4583815.8977676332,18100365.430476662,28726865.948454238,30219880.081450757,28708886.077378217,27197892.073305678,25686898.069233138,24175904.065160599]
["CFTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"AH458","v":0},0,0,0,0,415293.58682572725,4189286.9902831926,13746778.561564473,11544068.474911248,2987785.5136757498,0,0,0,0,0]
["- Pre Construction",null,null,null,null,null,null,{"$f":"H446","v":0},{"$f":"I446","v":0},{"$f":"J446","v":0},{"$f":"K446","v":0},{"$f":"L446","v":0},{"$f":"M446","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,{"$f":"AH459","v":0},0,0,0,0,0,20764.679341286363,230229.02885544597,917567.95693366975,1494771.3806792323,1510994.0040725379,1510994.0040725379,1510994.0040725379,1510994.0040725379,1510994.0040725379]
["ARPI",null,null,null,1,{"$f":"(1+F460)*E476","v":1.0306},1.0592506800000001,1.0950533529840001,1.1403885617975378,1.1935306687773031,1.1784921823507091,1.234941957885308,{"$f":"(1+M460)*L476","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"AH460","v":0},0,0,0,0,415293.58682572725,4583815.8977676332,18100365.430476662,28726865.948454238,30219880.081450757,28708886.077378217,27197892.073305678,25686898.069233138,24175904.065160599,22664910.061088059]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H475*H476","v":0},{"$f":"I475*I476","v":0},{"$f":"J475*J476","v":0},{"$f":"K475*K476","v":0},{"$f":"L475*L476","v":0},{"$f":"M475*M476","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average RAV",null,null,{"$f":"(BA473+BA476)/2","v":0},{"$f":"(BB473+BB476)/2","v":0},0,0,0,207646.79341286363,2499554.7422966803,11342090.664122147,23413615.689465448,29473373.014952496,29464383.079414487,27953389.075341947,26442395.071269408,24931401.067196868,23420407.063124329]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal RAV",null,null,{"$f":"BA476/1000000*CommonInputs!G$6/CommonInputs!$E$6","v":0},{"$f":"BB476/1000000*CommonInputs!H$6/CommonInputs!$E$6","v":0},{"$f":"BC476/1000000*CommonInputs!I$6/CommonInputs!$E$6","v":0},{"$f":"BD476/1000000*CommonInputs!J$6/CommonInputs!$E$6","v":0},{"$f":"BE476/1000000*CommonInputs!K$6/CommonInputs!$E$6","v":0},{"$f":"BF476/1000000*CommonInputs!L$6/CommonInputs!$E$6","v":0.52279444859442314},{"$f":"BG476/1000000*CommonInputs!M$6/CommonInputs!$E$6","v":5.9828987704975214},{"$f":"BH476/1000000*CommonInputs!N$6/CommonInputs!$E$6","v":24.399294107721882},{"$f":"BI476/1000000*CommonInputs!O$6/CommonInputs!$E$6","v":39.857804324840451},{"$f":"BJ476/1000000*CommonInputs!P$6/CommonInputs!$E$6","v":43.068127947209057},{"$f":"BK476/1000000*CommonInputs!Q$6/CommonInputs!$E$6","v":41.981900488894645},{"$f":"BL476/1000000*CommonInputs!R$6/CommonInputs!$E$6","v":40.79060346640545},{"$f":"BM476/1000000*CommonInputs!S$6/CommonInputs!$E$6","v":39.503233039172571},{"$f":"BN476/1000000*CommonInputs!T$6/CommonInputs!$E$6","v":38.121317579260186},{"$f":"BO476/1000000*CommonInputs!U$6/CommonInputs!$E$6","v":36.643052436203646}]
["Determination of FTIRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity element of RAV",null,null,{"$f":"BA480*(1-BA483)","v":0},{"$f":"BB480*(1-BB483)","v":0},0,0,0,0.20911777943776927,2.3931595081990085,10.979682348474846,17.936011946178201,19.380657576244072,18.89185522000259,18.355771559882452,17.776454867627656,17.15459291066708,16.489373596291639]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,{"$f":"CommonInputs!G$26","v":0.6},{"$f":"CommonInputs!H$26","v":0.6},{"$f":"CommonInputs!I$26","v":0.6},{"$f":"CommonInputs!J$26","v":0.6},{"$f":"CommonInputs!K$26","v":0.6},{"$f":"CommonInputs!L$26","v":0.6},{"$f":"CommonInputs!M$26","v":0.6},{"$f":"CommonInputs!N$26","v":0.55000000000000004},{"$f":"CommonInputs!O$26","v":0.55000000000000004},{"$f":"CommonInputs!P$26","v":0.55000000000000004},{"$f":"CommonInputs!Q$26","v":0.55000000000000004},{"$f":"CommonInputs!R$26","v":0.55000000000000004},{"$f":"CommonInputs!S$26","v":0.55000000000000004},{"$f":"CommonInputs!T$26","v":0.55000000000000004},{"$f":"CommonInputs!U$26","v":0.55000000000000004}]
["FTIRGC",null,null,null,null,null,null,{"$f":"H448","v":0},{"$f":"I448","v":0},{"$f":"J448","v":0},{"$f":"K448","v":0},{"$f":"L448","v":100000},{"$f":"M448","v":11595000},29465000,35042000,33245000,0,0,0,0,0]
["AFFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In first year post construction NBV is depreciated over 20 years"]
["APRI",null,null,null,null,null,null,{"$f":"H476","v":1.0950533529840001},{"$f":"I476","v":1.1403885617975378},{"$f":"J476","v":1.1935306687773031},{"$f":"K476","v":1.1784921823507091},{"$f":"L476","v":1.234941957885308},{"$f":"M476","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,{"$f":"(H483*(H484+H485)*H486)","v":0},{"$f":"(I483*(I484+I485)*I486)","v":0},{"$f":"(J483*(J484+J485)*J486)","v":0},{"$f":"(K483*(K484+K485)*K486)","v":0},{"$f":"(L483*(L484+L485)*L486)","v":10867.489229390711},{"$f":"(M483*(M484+M485)*M486)","v":1306497.902741353},3428860.6861499897,4197275.5740149179,4090186.123288387,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances - all Long Life",null,null,{"$f":"CommonInputs!G$51","v":0.06},{"$f":"CommonInputs!H$51","v":0.06},{"$f":"CommonInputs!I$51","v":0.1},{"$f":"CommonInputs!J$51","v":0.1},{"$f":"CommonInputs!K$51","v":0.1},{"$f":"CommonInputs!L$51","v":0.1},{"$f":"CommonInputs!M$51","v":0.08},{"$f":"CommonInputs!N$51","v":0.08},{"$f":"CommonInputs!O$51","v":0.08},{"$f":"CommonInputs!P$51","v":0.08},{"$f":"CommonInputs!Q$51","v":0.08},{"$f":"CommonInputs!R$51","v":0.08},{"$f":"CommonInputs!S$51","v":0.08},{"$f":"CommonInputs!T$51","v":0.08},{"$f":"CommonInputs!U$51","v":0.08}]
[]
["FTIRGCDepn",null,null,null,null,null,null,{"$f":"H449","v":0},{"$f":"I449","v":0},{"$f":"J449","v":0},{"$f":"K449","v":0},{"$f":"L449","v":0},{"$f":"M449","v":10000},1150000,1797000,1797000,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA493","v":0},{"$f":"BB493","v":0},0,0,0,0.47051500373498084,5.4633885751970652,22.074523443364864,35.044297981129574,36.158177446774879,33.265523251032889,30.604281390950256,28.155938879674235,25.903463769300295]
["AFFTIRGDepn",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA497","v":0},{"$f":"BB497","v":0},{"$f":"BC497","v":0},0,0,0.52279444859442314,5.4679508388705242,18.530658645851702,16.017104796993369,4.2580688088431193,0,0,0,0,0]
["APRI",null,null,null,null,null,null,{"$f":"H486","v":1.0950533529840001},{"$f":"I486","v":1.1403885617975378},{"$f":"J486","v":1.1935306687773031},{"$f":"K486","v":1.1784921823507091},{"$f":"L486","v":1.234941957885308},{"$f":"M486","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(BA489:BA490)","v":0},{"$f":"SUM(BB489:BB490)","v":0},{"$f":"SUM(BC489:BC490)","v":0},0,0,0.52279444859442314,5.9384658426055053,23.994047221048767,38.091628240358233,39.302366789972695,36.158177446774879,33.265523251032889,30.604281390950256,28.155938879674235,25.903463769300295]
[null,null,null,null,null,null,null,{"$f":"(H489+H490)*H491","v":0},{"$f":"(I489+I490)*I491","v":0},{"$f":"(J489+J490)*J491","v":0},{"$f":"(K489+K490)*K491","v":0},{"$f":"(L489+L490)*L491","v":0},{"$f":"(M489+M490)*M491","v":12804.283809061048},1520752.5836016878,2445929.8862484526,2512361.5525059239,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDA",null,null,{"$f":"BA491*BA487","v":0},{"$f":"BB491*BB487","v":0},{"$f":"BC491*BC487","v":0},0,0,5.2279444859442317E-2,0.47507726740844042,1.9195237776839014,3.0473302592286586,3.1441893431978158,2.8926541957419905,2.6612418600826313,2.4483425112760204,2.2524751103739389,2.0722771015440236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA491-BA492","v":0},{"$f":"BB491-BB492","v":0},{"$f":"BC491-BC492","v":0},0,0,0.47051500373498084,5.4633885751970652,22.074523443364864,35.044297981129574,36.158177446774879,33.265523251032889,30.604281390950256,28.155938879674235,25.903463769300295,23.83118666775627]
["FTIRG",null,null,null,null,null,null,{"$f":"H487+H492","v":0},{"$f":"I487+I492","v":0},{"$f":"J487+J492","v":0},{"$f":"K487+K492","v":0},{"$f":"L487+L492","v":10867.489229390711},{"$f":"M487+M492","v":1319302.1865504142},4949613.2697516773,6643205.4602633705,6602547.6757943109,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA499","v":0},{"$f":"BB499","v":0},0,0,0,0.51117679418121376,5.8459999599969619,23.831738518441629,38.947987565872552,42.210576873845604,41.215097372975535,40.219617872105466,39.224138371235398,38.228658870365329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA437","v":0},{"$f":"BB437","v":0},{"$f":"BC437","v":0},0,0,0.52279444859442314,5.4679508388705242,18.530658645851702,16.017104796993369,4.2580688088431193,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"-SUM($BA497:BA497)/$AZ444","v":0},{"$f":"-SUM($BA497:BB497)/$AZ444","v":0},{"$f":"-SUM($BA497:BC497)/$AZ444","v":0},{"$f":"-SUM($BA497:BD497)/$AZ444","v":0},{"$f":"-SUM($BA497:BE497)/$AZ444","v":0},{"$f":"-SUM($BA497:BF497)/$AZ444","v":-1.1617654413209404E-2},{"$f":"-SUM($BA497:BG497)/$AZ444","v":-0.1331276730547766},{"$f":"-SUM($BA497:BH497)/$AZ444","v":-0.54492008740703668},{"$f":"-SUM($BA497:BI497)/$AZ444","v":-0.90085574956244474},{"$f":"-SUM($BA497:BJ497)/$AZ444","v":-0.99547950087006964},{"$f":"-SUM($BA497:BK497)/$AZ444","v":-0.99547950087006964},{"$f":"-SUM($BA497:BL497)/$AZ444","v":-0.99547950087006964},{"$f":"-SUM($BA497:BM497)/$AZ444","v":-0.99547950087006964},{"$f":"-SUM($BA497:BN497)/$AZ444","v":-0.99547950087006964},{"$f":"-SUM($BA497:BO497)/$AZ444","v":-0.99547950087006964}]
["Determination of ETIRG",null,null,null,null,null,null,"2007/08","2008/09","2009/10","2010/11","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"SUM(BA496:BA498)","v":0},{"$f":"SUM(BB496:BB498)","v":0},{"$f":"SUM(BC496:BC498)","v":0},0,0,0.51117679418121376,5.8459999599969619,23.831738518441629,38.947987565872552,42.210576873845604,41.215097372975535,40.219617872105466,39.224138371235398,38.228658870365329,37.233179369495261]
[null,null,null,null,null,null,null,7,8,9,10,11,11,11,11,11,11,11,11,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax computation",null,null,{"$f":"CommonInputs!G$27","v":0.3},{"$f":"CommonInputs!H$27","v":0.3},{"$f":"CommonInputs!I$27","v":0.28000000000000003},{"$f":"CommonInputs!J$27","v":0.28000000000000003},{"$f":"CommonInputs!K$27","v":0.28000000000000003},{"$f":"CommonInputs!L$27","v":0.26},{"$f":"CommonInputs!M$27","v":0.24},{"$f":"CommonInputs!N$27","v":0.22999999999999998},{"$f":"CommonInputs!O$27","v":0.21999999999999997},{"$f":"CommonInputs!P$27","v":0.21999999999999997},{"$f":"CommonInputs!Q$27","v":0.21999999999999997},{"$f":"CommonInputs!R$27","v":0.21999999999999997},{"$f":"CommonInputs!S$27","v":0.21999999999999997},{"$f":"CommonInputs!T$27","v":0.21999999999999997},{"$f":"CommonInputs!U$27","v":0.21999999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"BA446","v":0},{"$f":"BB446","v":0},{"$f":"BC446","v":0},0,0,-7.5016518381869346E-4,1.164296165221518,4.2163165382604921,5.0889939010741845,4.6063255137610737,3.8896730788405716,3.9610087798775222,4.0228673110585556,4.0765254452067206,4.1234091609513852]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add back depreciation",null,null,{"$f":"-BA444","v":0},{"$f":"-BB444","v":0},{"$f":"-BC444","v":0},0,0,1.1617654413209404E-2,0.1331276730547766,0.54492008740703668,0.90085574956244474,0.99547950087006964,0.99547950087006964,0.99547950087006964,0.99547950087006964,0.99547950087006964,0.99547950087006964]
["ETIRGC",null,null,null,null,null,null,{"$f":"H452","v":0},{"$f":"I452","v":0},{"$f":"J452","v":0},{"$f":"K452","v":0},{"$f":"L452","v":0},{"$f":"M452","v":0},0,0,0,29396986.257756475,27889448.500948451,26381910.744140424,24874372.987332404,23366835.230524376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital allowances",null,null,{"$f":"-BA492","v":0},{"$f":"-BB492","v":0},{"$f":"-BC492","v":0},0,0,-5.2279444859442317E-2,-0.47507726740844042,-1.9195237776839014,-3.0473302592286586,-3.1441893431978158,-2.8926541957419905,-2.6612418600826313,-2.4483425112760204,-2.2524751103739389,-2.0722771015440236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable profit",null,null,{"$f":"SUM(BA502:BA504)","v":0},{"$f":"SUM(BB502:BB504)","v":0},{"$f":"SUM(BC502:BC504)","v":0},0,0,-4.1411955630051608E-2,0.82234657086785412,2.8417128479836276,2.9425193914079708,2.4576156714333273,1.9924983839686505,2.2952464206649603,2.5700043006526045,2.8195298357028511,3.0466115602774311]
["SAFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax",null,null,{"$f":"BA505*BA501","v":0},{"$f":"BB505*BB501","v":0},{"$f":"BC505*BC501","v":0},0,0,-1.0767108463813419E-2,0.19736317700828498,0.6535939550362343,0.64735426610975355,0.54067544771533194,0.43834964447310304,0.50495421254629125,0.56540094614357295,0.62029656385462717,0.67025454326103473]
["ETIRGORAV",null,"SAFRTIRG",null,null,null,null,{"$f":"H450","v":0},{"$f":"I450","v":0},{"$f":"J450","v":0},{"$f":"K450","v":0},{"$f":"L450","v":0},{"$f":"M450","v":0},0,0,0,30150755.136160489,28643217.379352462,27135679.622544434,25628141.865736414,24120604.108928386]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"IF(ISERROR(H506/H507),1,IF((H506/H507)=0,1,(H514/H515)))","v":1},{"$f":"IF(ISERROR(I506/I507),1,IF((I506/I507)=0,1,(I514/I515)))","v":1},{"$f":"IF(ISERROR(J506/J507),1,IF((J506/J507)=0,1,(J514/J515)))","v":1},{"$f":"IF(ISERROR(K506/K507),1,IF((K506/K507)=0,1,(K514/K515)))","v":1},{"$f":"IF(ISERROR(L506/L507),1,IF((L506/L507)=0,1,(L514/L515)))","v":1},{"$f":"IF(ISERROR(M506/M507),1,IF((M506/M507)=0,1,(M514/M515)))","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax paid",null,null,{"$f":"-BA506*0.5","v":0},{"$f":"-BB506*0.5+BA464","v":0},0,0,0,5.3835542319067096E-3,-9.3298034272235777E-2,-0.42547856602225964,-0.65047411057299387,-0.59401485691254274,-0.48951254609421746,-0.47165192850969717,-0.53517757934493204,-0.59284875499910006,-0.64527555355783095]
[]
["APRI",null,null,null,null,null,null,{"$f":"H491","v":1.0950533529840001},{"$f":"I491","v":1.1403885617975378},{"$f":"J491","v":1.1935306687773031},{"$f":"K491","v":1.1784921823507091},{"$f":"L491","v":1.234941957885308},{"$f":"M491","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax"]
[null,null,null,null,null,null,null,{"$f":"(H503*(H504*H508)*H510)","v":0},{"$f":"(I503*(I504*I508)*I510)","v":0},{"$f":"(J503*(J504*J508)*J510)","v":0},{"$f":"(K503*(K504*K508)*K510)","v":0},{"$f":"(L503*(L504*L508)*L510)","v":0},{"$f":"(M503*(M504*M508)*M510)","v":0},0,0,0,3711094.7101397589,3610923.4899714263,3502520.6208322537,3386029.9638026166,3261301.9935035934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,{"$f":"BA504","v":0},{"$f":"BB504","v":0},{"$f":"BC504","v":0},0,0,-5.2279444859442317E-2,-0.47507726740844042,-1.9195237776839014,-3.0473302592286586,-3.1441893431978158,-2.8926541957419905,-2.6612418600826313,-2.4483425112760204,-2.2524751103739389,-2.0722771015440236]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"depreciation",null,null,{"$f":"BA503","v":0},{"$f":"BB503","v":0},{"$f":"BC503","v":0},0,0,1.1617654413209404E-2,0.1331276730547766,0.54492008740703668,0.90085574956244474,0.99547950087006964,0.99547950087006964,0.99547950087006964,0.99547950087006964,0.99547950087006964,0.99547950087006964]
["Dep",null,null,null,null,null,null,{"$f":"H451","v":0},{"$f":"I451","v":0},{"$f":"J451","v":0},{"$f":"K451","v":0},{"$f":"L451","v":0},{"$f":"M451","v":0},0,0,0,1507537.7568080241,1507537.7568080241,1507537.7568080241,1507537.7568080241,1507537.7568080241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA512:BA513)","v":0},{"$f":"SUM(BB512:BB513)","v":0},{"$f":"SUM(BC512:BC513)","v":0},0,0,-4.0661790446232915E-2,-0.34194959435366379,-1.3746036902768646,-2.1464745096662137,-2.1487098423277464,-1.8971746948719208,-1.6657623592125617,-1.4528630104059508,-1.2569956095038692,-1.0767976006739539]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"H508","v":1},{"$f":"I508","v":1},{"$f":"J508","v":1},{"$f":"K508","v":1},{"$f":"L508","v":1},{"$f":"M508","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax in year",null,null,{"$f":"BA514*BA501","v":0},{"$f":"BB514*BB501","v":0},{"$f":"BC514*BC501","v":0},0,0,-1.0572065516020558E-2,-8.2067902644879301E-2,-0.31615884876367883,-0.47222439212656697,-0.47271616531210414,-0.41737843287182252,-0.36646771902676351,-0.31962986228930912,-0.27653903409085118,-0.23689547214826984]
["APRI",null,null,null,null,null,null,{"$f":"H510","v":1.0950533529840001},{"$f":"I510","v":1.1403885617975378},{"$f":"J510","v":1.1935306687773031},{"$f":"K510","v":1.1784921823507091},{"$f":"L510","v":1.234941957885308},{"$f":"M510","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA517","v":0},{"$f":"BB517","v":0},0,0,0,-1.0572065516020558E-2,-9.2639968160899866E-2,-0.4087988169245787,-0.88102320905114562,-1.3537393743632498,-1.7711178072350724,-2.137585526261836,-2.4572153885511452,-2.7337544226419963]
[null,null,null,null,null,null,null,{"$f":"(H514*H515*H516)","v":0},{"$f":"(I514*I515*I516)","v":0},{"$f":"(J514*J515*J516)","v":0},{"$f":"(K514*K515*K516)","v":0},{"$f":"(L514*L515*L516)","v":0},{"$f":"(M514*M515*M516)","v":0},0,0,0,2162642.6049765493,2218011.97172692,2274364.0395014635,2331976.5590927107,2390983.8662049808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA516+BA515","v":0},{"$f":"BB516+BB515","v":0},{"$f":"BC516+BC515","v":0},0,0,-1.0572065516020558E-2,-9.2639968160899866E-2,-0.4087988169245787,-0.88102320905114562,-1.3537393743632498,-1.7711178072350724,-2.137585526261836,-2.4572153885511452,-2.7337544226419963,-2.9706498947902662]
[]
["ETIRG",null,null,null,null,null,null,{"$f":"H512+H517","v":0},{"$f":"I512+I517","v":0},{"$f":"J512+J517","v":0},{"$f":"K512+K517","v":0},{"$f":"L512+L517","v":0},{"$f":"M512+M517","v":0},0,0,0,5873737.3151163086,5828935.4616983458,5776884.6603337172,5718006.5228953268,5652285.8597085737]
[]
[]
[]
[]
[]
[]
[null,null,"SP Transmission Ltd"]
[null,null,"TIRG England - Scotland Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance dilution - only up to 5 years post construction after which TIRG assets become part of main model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£m Nominal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,{"$f":"BG550","v":-2.265884868693965},{"$f":"BH550","v":-1.7434909444329487},{"$f":"BI550","v":-1.2352293852634364},{"$f":"BJ550","v":-0.91529955756372616}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,null,null,null,null,null,null,{"$f":"BG609","v":-4.2285639897008958},{"$f":"BH609","v":-3.8902788705248241},{"$f":"BI609","v":-3.5790565608828384},{"$f":"BJ609","v":-3.292732036012211}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total taxable impact",null,null,null,null,null,null,null,null,{"$f":"SUM(BG532:BG533)","v":-6.4944488583948612},{"$f":"SUM(BH532:BH533)","v":-5.6337698149577733},{"$f":"SUM(BI532:BI533)","v":-4.814285946146275},{"$f":"SUM(BJ532:BJ533)","v":-4.2080315935759369}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance understated in Ofgem model",null,null,null,null,null,null,null,null,{"$f":"BG534*BG606/(1-BG606)","v":-2.0508785868615349},{"$f":"BH534*BH606/(1-BH606)","v":-1.682814360312062},{"$f":"BI534*BI606/(1-BI606)","v":-1.3578755232720261},{"$f":"BJ534*BJ606/(1-BJ606)","v":-1.1868807058803923}]
[]
["Year In which TIRG activated",null,null,null,null,null,null,"2004/05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09/10 prices",null,null,null,null,null,null,null,null,{"$f":"BG536/CommonInputs!M$6*CommonInputs!$J$6","v":-1.8019203585798311},{"$f":"BH536/CommonInputs!N$6*CommonInputs!$J$6","v":-1.4316155929890126},{"$f":"BI536/CommonInputs!O$6*CommonInputs!$J$6","v":-1.122315514794282},{"$f":"BJ536/CommonInputs!P$6*CommonInputs!$J$6","v":-0.9550452339630171}]
[]
["Planning Permission for Project",null,null,null,null,null,null,"Yes"]
[]
["Year Planning Consent Granted to build Transmission Planning Project",null,null,null,null,null,null,"2006/07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"AH552*CommonInputs!G$6/CommonInputs!$E$6/1000000","v":8.461538360716526},{"$f":"AI552*CommonInputs!H$6/CommonInputs!$E$6/1000000","v":28.269230619008866},{"$f":"AJ552*CommonInputs!I$6/CommonInputs!$E$6/1000000","v":25.673080889255971},{"$f":"AK552*CommonInputs!J$6/CommonInputs!$E$6/1000000","v":12.307692307692308},{"$f":"AL552*CommonInputs!K$6/CommonInputs!$E$6/1000000","v":5.8032479451014769},{"$f":"AM552*CommonInputs!L$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AN552*CommonInputs!M$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AO552*CommonInputs!N$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AP552*CommonInputs!O$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AQ552*CommonInputs!P$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AR552*CommonInputs!Q$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AS552*CommonInputs!R$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AT552*CommonInputs!S$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AU552*CommonInputs!T$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AV552*CommonInputs!U$6/CommonInputs!$E$6/1000000","v":0}]
[]
["Has Construction started?",null,null,null,null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue calcs"]
["Year Construction started",null,null,null,null,null,null,"2006/07",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return & Depn",8.7999999999999995E-2,{"$f":"G573/1000000","v":0},{"$f":"H573/1000000","v":2.7517814717805535},6.9996867460962982,10.36557515219712,11.269619045821148,13.271261678992857,13.314245277120612,13.290163991719185,13.205422264085522,13.077280355104733,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Note 11/12 onwards includes Sloy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","RangeName",null,null,null,null,"Required Inputs to \"TIRG\" tab in Ofgem Financial Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"G573/1000000","v":0},2.7517814717805535,6.9996867460962982,10.36557515219712,11.269619045821148,13.271261678992857,13.314245277120612,13.290163991719185,13.205422264085522,13.077280355104733,0,0,0,0,0]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,"Column",null,null,null,null,null,null,null,null,"M","N","O","P","Q","R","S","T","U",null,"Depreciation (years)",null,45,{"$f":"BA603","v":-0.18803418579370057},{"$f":"BB603","v":-0.81623931066056421},-1.3867522193106969,-1.6602564928149706,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(£ 2004/05 prices)",null,null,null,"Row",null,"2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,"Interest",null,null,{"$f":"BA559","v":0},{"$f":"BB559","v":-0.412462672688786},-1.4410272755836568,-1.4316973569852298,-3.2856968418028254,-3.133554876057151,-2.265884868693965,-1.7434909444329487,-1.2352293852634364,-0.91529955756372616,-0.62300075037764413,-0.70035791990785645,-0.73834178549022622,-0.77782187900344935,-0.81787292643612575]
["Pre-construct.",null,null,null,4700000,0,0,0,0,0,{"$f":"AA551*CommonInputs!K$6/CommonInputs!$J$6","v":0},{"$f":"AB551*CommonInputs!L$6/CommonInputs!$J$6","v":0},{"$f":"AC551*CommonInputs!M$6/CommonInputs!$J$6","v":0},{"$f":"AD551*CommonInputs!N$6/CommonInputs!$J$6","v":0},{"$f":"AE551*CommonInputs!O$6/CommonInputs!$J$6","v":0},{"$f":"AF551*CommonInputs!P$6/CommonInputs!$J$6","v":0},{"$f":"AG551*CommonInputs!Q$6/CommonInputs!$J$6","v":0},{"$f":"AH551*CommonInputs!R$6/CommonInputs!$J$6","v":0},{"$f":"AI551*CommonInputs!S$6/CommonInputs!$J$6","v":0},{"$f":"AJ551*CommonInputs!T$6/CommonInputs!$J$6","v":0},{"$f":"AK551*CommonInputs!U$6/CommonInputs!$J$6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"SUM(BA548:BA550)","v":-0.18803418579370057},{"$f":"SUM(BB548:BB550)","v":1.5230794884312031},4.1719072512019437,7.2736213023969212,6.1947046457566524,8.3484892446740364,9.2591428501649773,9.7574554890245651,10.180975320560416,10.372763239279337,-2.4122183086393143,-2.4895754781695265,-2.5275593437518964,-2.5670394372651195,-2.607090484697796]
["Forecast Construction",null,null,null,0,0,9400000,28100000,24700000,10100000,5100000,0,0,0,0,0,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"Forecast Construction",null,null,null,237,null,null,{"$f":"AH570*$AE$573/$AF$573","v":7947608.4993867083},{"$f":"AI570*$AE$573/$AF$573","v":25498888.934360679},22489594.952961169,10732391.353432605,4821199.2532104775,0,0,0,0,0,0,0,0,0,0,null,"Tax",null,null,{"$f":"-BA611+BA620","v":5.6410255738110163E-2},{"$f":"-BB611+BB620","v":-0.45692384652936091},-1.1681340303365444,-2.0366139646711381,-1.7345173008118628,-2.1706072036152495,-2.2221942840395945,-2.2442147624756501,-2.2398145705232912,-2.2820079126414536,0.53068802790064906,0.54770660519729575,0.55606305562541714,0.56474867619832614,0.57355990663351508]
["FTIRGC",null,null,null,0,0,4700000,23215000,48443000,63350000,67588000,0,0,0,0,0,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGC",null,null,null,{"$f":"AE552+1","v":238},null,null,{"$f":"AH567","v":3973804.2496933541},{"$f":"AI567","v":20498362.754082382},{"$f":"AJ567","v":43457752.049414955},{"$f":"AK567","v":57834180.457100451},{"$f":"AL567","v":62545861.35725075},null,null,null,null,null,null,null,null,null,null,null,"Dividend - 5% of Nominal RAV",null,null,{"$f":"-BA587*0.05","v":-0.16923076721433053},{"$f":"-BB587*0.05","v":-0.73279515266783923},-1.2298274965532794,-1.4174654143457053,-1.5236296444265292,-1.5137798367862245,-1.4869294593835527,-1.6316414720739496,-1.5806328392451214,-1.5220902780194496,-1.4576715704102217,-1.3882066857030566,-1.3139780775013914,-1.234990904762719,-1.1511277912152533]
["FTIRGCDepn",null,null,null,0,0,0,470000,1875000,3110000,3615000,0,0,0,0,0,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGCDepn",null,null,null,{"$f":"AE553+1","v":239},null,null,null,{"$f":"AI564","v":397380.42496933544},{"$f":"AJ564","v":1672324.8716873694},{"$f":"AK564","v":2796804.6193354279},{"$f":"AL564","v":3333424.1870070579},null,null,null,null,null,null,null,null,null,null,null,"Retained earnings",null,null,{"$f":"SUM(BA551:BA553)","v":-0.30085469726992098},{"$f":"SUM(BB551:BB553)","v":0.33336048923400285},1.7739457243121202,3.8195419233800783,2.9365577005182604,4.6641022042725622,5.5500191067418303,5.8815992544749651,6.360527910792003,6.568665048618433,-3.339201851148887,-3.3300755586752873,-3.2854743656278709,-3.2372816658295127,-3.1846583692795338]
["ETIRGORAV",null,null,null,0,0,0,0,0,0,0,79134506.130121365,75177780.823615313,71221055.517109245,67264330.210603178,63307604.904097103,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGORAV",null,null,null,{"$f":"AE554+1","v":240},null,null,null,null,null,null,null,{"$f":"AM562","v":63289748.890352458},{"$f":"AN562","v":60125261.445834838},{"$f":"AO562","v":56960774.001317218},{"$f":"AP562","v":53796286.556799598},{"$f":"AQ562","v":50631799.112281978}]
["Dep",null,null,null,0,0,0,0,0,0,0,3956725.3065060689,3956725.3065060689,3956725.3065060689,3956725.3065060689,3956725.3065060689,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"Dep",null,null,null,{"$f":"AE555+1","v":241},null,null,null,null,null,null,null,{"$f":"AM564","v":3164487.4445176227},{"$f":"AN564","v":3164487.4445176227},{"$f":"AO564","v":3164487.4445176227},{"$f":"AP564","v":3164487.4445176227},{"$f":"AQ564","v":3164487.4445176227},null,null,null,null,null,null,"Cash flow"]
["ETIRGC (Average asset value)",null,null,null,0,0,0,0,0,0,0,77156143.476868331,73199418.170362264,69242692.863856211,65285967.557350136,61329242.250844076,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGC (Average asset value)",null,null,null,{"$f":"AE556+1","v":242},null,null,null,null,null,null,null,{"$f":"AM567","v":61707505.168093652},{"$f":"AN567","v":58543017.723576024},{"$f":"AO567","v":55378530.279058412},{"$f":"AP567","v":52214042.834540784},{"$f":"AQ567","v":49049555.390023172},null,null,null,null,null,null,"Pbit",null,null,{"$f":"BA548+BA549","v":-0.18803418579370057},{"$f":"BB548+BB549","v":1.9355421611199892},{"$f":"BC548+BC549","v":5.612934526785601},8.7053186593821508,9.4804014875594778,11.482044120731187,11.525027718858942,11.500946433457514,11.416204705823851,11.288062796843063,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701,-1.7892175582616701]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add depreciation",null,null,{"$f":"-BA549","v":0.18803418579370057},{"$f":"-BB549","v":0.81623931066056421},{"$f":"-BC549","v":1.3867522193106969},1.6602564928149706,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701]
["Determination of TIRG Project ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on prior year debt",null,null,{"$f":"AZ570*(((1+CommonInputs!G$23)*(1+CommonInputs!G$10))-1)","v":0},{"$f":"BA570*(((1+CommonInputs!H$23)*(1+CommonInputs!H$10))-1)","v":-0.412462672688786},{"$f":"BB570*(((1+CommonInputs!I$23)*(1+CommonInputs!I$10))-1)","v":-1.4410272755836568},{"$f":"BC570*(((1+CommonInputs!J$23)*(1+CommonInputs!J$10))-1)","v":-1.4316973569852298},{"$f":"BD570*(((1+CommonInputs!K$23)*(1+CommonInputs!K$10))-1)","v":-3.2856968418028254},{"$f":"BE570*(((1+CommonInputs!L$23)*(1+CommonInputs!L$10))-1)","v":-3.133554876057151},{"$f":"BF570*(((1+CommonInputs!M$23)*(1+CommonInputs!M$10))-1)","v":-2.265884868693965},{"$f":"BG570*(((1+CommonInputs!N$23)*(1+CommonInputs!N$10))-1)","v":-1.7434909444329487},{"$f":"BH570*(((1+CommonInputs!O$23)*(1+CommonInputs!O$10))-1)","v":-1.2352293852634364},{"$f":"BI570*(((1+CommonInputs!P$23)*(1+CommonInputs!P$10))-1)","v":-0.91529955756372616},{"$f":"BJ570*(((1+CommonInputs!Q$23)*(1+CommonInputs!Q$10))-1)","v":-0.62300075037764413},{"$f":"BK570*(((1+CommonInputs!R$23)*(1+CommonInputs!R$10))-1)","v":-0.70035791990785645},{"$f":"BL570*(((1+CommonInputs!S$23)*(1+CommonInputs!S$10))-1)","v":-0.73834178549022622},{"$f":"BM570*(((1+CommonInputs!T$23)*(1+CommonInputs!T$10))-1)","v":-0.77782187900344935},{"$f":"BN570*(((1+CommonInputs!U$23)*(1+CommonInputs!U$10))-1)","v":-0.81787292643612575}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"-BA542","v":-8.461538360716526},{"$f":"-BB542","v":-28.269230619008866},{"$f":"-BC542","v":-25.673080889255971},-12.307692307692308,-5.8032479451014769,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,"RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,{"$f":"BA553","v":-0.16923076721433053},{"$f":"BB553","v":-0.73279515266783923},-1.2298274965532794,-1.4174654143457053,-1.5236296444265292,-1.5137798367862245,-1.4869294593835527,-1.6316414720739496,-1.5806328392451214,-1.5220902780194496,-1.4576715704102217,-1.3882066857030566,-1.3139780775013914,-1.234990904762719,-1.1511277912152533]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,"Opening",null,null,null,null,null,null,0,{"$f":"AH565","v":7947608.4993867083},{"$f":"AI565","v":33049117.008778054},53866387.09005186,61801973.824149035,63289748.890352458,60125261.445834838,56960774.001317218,53796286.556799598,50631799.112281978,47467311.667764358,44302824.223246738,41138336.778729118,37973849.334211498,34809361.889693879,null,"Tax",null,null,{"$f":"BA613","v":7.615384524644872E-2},{"$f":"BB613","v":5.1263715485425201E-2},{"$f":"BC613","v":3.3016365900354797E-2},-0.26802176398076105,-0.53009872845451089,-0.75858163283135149,-1.3727867342660702,-1.6988609005746524,-1.8035103253008793,-1.8986423587414847,-0.57386279918219085,0.7853604592567216,0.74686469267708033,0.70829711017093222,0.67372400710885094]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,null,null,null,null,{"$f":"AH552","v":7947608.4993867083},{"$f":"AI552","v":25498888.934360679},{"$f":"AJ552","v":22489594.952961169},{"$f":"AK552","v":10732391.353432605},{"$f":"AL552","v":4821199.2532104775},null,null,null,null,null,null,null,null,null,null,null,"Cash flow",null,null,{"$f":"SUM(BA557:BA562)","v":-8.5546152826844075},{"$f":"SUM(BB557:BB562)","v":-26.611443257099513},{"$f":"SUM(BC557:BC562)","v":-21.311232549396255},-5.0593016908068851,0.12694588603580592,7.8653453333181318,8.1886442147770246,8.2161706746376328,8.5860497142760863,8.7412481607800725,-2.6545351199700566,-1.3032041463541917,-1.3054551703145372,-1.3045156735952359,-1.2952767105425282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,null,null,null,null,0,{"$f":"SUM($AH$563:AH563)/$AC$564","v":397380.42496933544},{"$f":"SUM($AH$563:AI563)/$AC$564","v":1672324.8716873694},{"$f":"SUM($AH$563:AJ563)/$AC$564","v":2796804.6193354279},{"$f":"SUM($AH$563:AK563)/$AC$564","v":3333424.1870070579},{"$f":"$AM$562/$AC$564","v":3164487.4445176227},{"$f":"$AM$562/$AC$564","v":3164487.4445176227},3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,null,"Opening financing requirement",null,null,0,{"$f":"BA565","v":-8.5546152826844075},-35.166058539783918,-56.47729108918017,-61.536592779987053,-61.409646893951248,-53.544301560633116,-45.355657345856088,-37.139486671218457,-28.55343695694237,-19.812188796162296,-22.466723916132352,-23.769928062486542,-25.07538323280108,-26.379898906396317]
["RPI for TIRG",null,null,null,0,3.0599999999999999E-2,2.7799999999999998E-2,3.3799999999999997E-2,4.1399999999999999E-2,4.6600000000000003E-2,-1.26E-2,4.7899999999999998E-2,{"$f":"CommonInputs!M$10","v":3.6832842815290645E-2},{"$f":"CommonInputs!N$10","v":3.277432043656181E-2},{"$f":"CommonInputs!O$10","v":2.92839575616195E-2},{"$f":"CommonInputs!P$10","v":2.7160086080539214E-2},{"$f":"CommonInputs!Q$10","v":2.6083006277968668E-2},{"$f":"CommonInputs!R$10","v":2.560264309181659E-2},{"$f":"CommonInputs!S$10","v":2.5406566101926042E-2},{"$f":"CommonInputs!T$10","v":2.5331265615629261E-2},{"$f":"CommonInputs!U$10","v":2.5303559284158395E-2},null,null,null,null,null,"Closing",null,null,null,null,null,null,{"$f":"AH562+AH563-AH564","v":7947608.4993867083},{"$f":"AI562+AI563-AI564","v":33049117.008778054},{"$f":"AJ562+AJ563-AJ564","v":53866387.09005186},61801973.824149035,63289748.890352458,60125261.445834838,56960774.001317218,53796286.556799598,50631799.112281978,47467311.667764358,44302824.223246738,41138336.778729118,37973849.334211498,34809361.889693879,31644874.445176255,null,"Closing financing requirement",null,null,{"$f":"SUM(BA563:BA564)","v":-8.5546152826844075},{"$f":"SUM(BB563:BB564)","v":-35.166058539783918},{"$f":"SUM(BC563:BC564)","v":-56.47729108918017},-61.536592779987053,-61.409646893951248,-53.544301560633116,-45.355657345856088,-37.139486671218457,-28.55343695694237,-19.812188796162296,-22.466723916132352,-23.769928062486542,-25.07538323280108,-26.379898906396317,-27.675175616938844]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H583","v":0},{"$f":"I583","v":0},{"$f":"J583","v":0},{"$f":"K583","v":0},{"$f":"L583","v":0},{"$f":"M583","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,"Average RAV",null,null,null,null,null,null,{"$f":"(AH562+AH565)/2","v":3973804.2496933541},{"$f":"(AI562+AI565)/2","v":20498362.754082382},43457752.049414955,57834180.457100451,62545861.35725075,61707505.168093652,58543017.723576024,55378530.279058412,52214042.834540784,49049555.390023172,45885067.945505545,42720580.500987932,39556093.056470305,36391605.611952692,33227118.167435065,null,"Balance Sheet"]
["TIRGIncAdj",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets",null,null,{"$f":"BA604","v":8.2735041749228255},{"$f":"BB604","v":35.72649548327113},{"$f":"BC604","v":60.012824153216407},70.660259968093754,74.674290354933561,72.885072796671892,71.095855238410223,69.306637680148555,67.517420121886886,65.728202563625217,63.938985005363548,62.14976744710188,60.360549888840211,58.571332330578542,56.782114772316874]
["FTIRG",null,null,null,null,null,null,{"$f":"H599","v":2751781.4717805535},{"$f":"I599","v":6999686.7460962981},{"$f":"J599","v":10365575.152197121},{"$f":"K599","v":11269619.045821149},{"$f":"L599","v":0},{"$f":"M599","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA611*0.5","v":7.615384524644872E-2},{"$f":"-BB611*0.5","v":-2.4890129761023515E-2},{"$f":"-BC611*0.5","v":5.7906495661378309E-2},-0.32592825964213934,-0.2041704688123715,-0.55441116401898005,-0.81837557024709018,-0.88048533032756227,-0.92302499497331714,-0.97561736376816743,0.40175456458597658,0.38360589467074507,0.36325879800633526,0.34503831216459696,0.32868569494425398]
["ETIRG",null,null,null,null,null,null,{"$f":"H624","v":0},{"$f":"I624","v":0},{"$f":"J624","v":0},{"$f":"K624","v":0},{"$f":"L624","v":13271261.678992858},{"$f":"M624","v":13314245.277120613},13290163.991719184,13205422.264085522,13077280.355104733,0,0,0,0,0,null,null,null,null,null,"Forecast costs (£m 09/10 prices)",null,null,null,null,null,null,{"$f":"AH576*1000000","v":9114158.8832545225},{"$f":"AI576*1000000","v":29241617.162213951},{"$f":"AJ576*1000000","v":25790618.855614781},{"$f":"AK576*1000000","v":12307692.307692308},{"$f":"AL576*1000000","v":5528855.1272976194},null,{"$f":"AN576*1000000","v":0},{"$f":"AO576*1000000","v":0},{"$f":"AP576*1000000","v":0},{"$f":"AQ576*1000000","v":0},null,null,null,null,null,null,"Borrowings",null,null,{"$f":"BA565*BA588","v":-5.1327691696106443},{"$f":"BB565*BB588","v":-21.09963512387035},-33.886374653508099,-36.921955667992229,-36.84578813637075,-32.126580936379867,-27.21339440751365,-20.426717669170152,-15.704390326318306,-10.896703837889264,-12.356698153872795,-13.073460434367599,-13.791460778040594,-14.508944398517976,-15.221346589316365]
["ATIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax",null,null,{"$f":"BA622","v":-9.5897434754787278E-2},{"$f":"BB622","v":-0.50304102176210119},{"$f":"BC622","v":-1.7869880434214021},-3.1717454888082615,-4.4979218519953816,-5.5597067275726708,-6.1451498711180852,-6.6283939729386105,-7.0221585535152675,-7.3529317386203861,-7.6257528398916898,-7.8452580240358838,-8.0157125644231364,-8.1410405125540048,-8.2248519958089972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2009/10",null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","Net Assets",null,null,{"$f":"SUM(BA568:BA571)","v":3.1209914158038425},{"$f":"SUM(BB568:BB571)","v":14.098929207877653},{"$f":"SUM(BC568:BC571)","v":24.397367951948283},30.240630551651122,33.126409897755067,34.644373968700364,36.918935389531406,41.371040707712233,43.867846247079996,46.502949623347405,44.358288576185032,41.614654883369141,38.916635344382811,36.266385731671157,33.664601882135763]
["TIRG t",null,null,null,null,null,null,{"$f":"H567+H568+H569+H570+H571","v":2751781.4717805535},{"$f":"I567+I568+I569+I570+I571","v":6999686.7460962981},{"$f":"J567+J568+J569+J570+J571","v":10365575.152197121},{"$f":"K567+K568+K569+K570+K571","v":11269619.045821149},{"$f":"L567+L568+L569+L570+L571","v":13271261.678992858},{"$f":"M567+M568+M569+M570+M571","v":13314245.277120613},13290163.991719184,13205422.264085522,13077280.355104733,0,0,0,0,0,null,null,null,null,null,"RPI Indices",null,null,null,188.15,215.76666666666662,null,null,null,null,null,null,null,{"$f":"AF573*(1+AN574)","v":226.05873666666665},{"$f":"AN573*(1+AO574)","v":233.97079244999995},239.82006226124992,245.81556381778114,251.96095291322564,258.25997673605627,264.71647615445767,271.33438805831906,278.11774775977699,285.07069145377142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast RPI",null,null,null,null,null,null,null,null,null,null,null,4.7699999999999999E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Retained Earnings",null,null,{"$f":"BA554","v":-0.30085469726992098},{"$f":"BA574+BB554","v":3.2505791964081876E-2},1.806451516276202,5.6259934396562805,8.5625511401745413,13.226653344447104,18.776672451188936,24.6582717056639,31.018799616455901,37.587464665074336,34.24826281392545,30.918187255250164,27.632712889622294,24.39543122379278,21.210772854513245]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,{"$f":"BA565*(1-BA588)","v":-3.4218461130737632},{"$f":"BB565*(1-BB588)","v":-14.066423415913569},-22.590916435672071,-24.614637111994824,-24.563858757580501,-21.417720624253249,-18.142262938342437,-16.712769002048304,-12.849046630624064,-8.9154849582730318,-10.110025762259557,-10.696467628118944,-11.283922454760486,-11.870954507878341,-12.453829027622479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+[4]TIRG!AH576","v":9.1141588832545217},{"$f":"+[4]TIRG!AI576","v":29.241617162213952},{"$f":"+[4]TIRG!AJ576","v":25.790618855614781},{"$f":"+[4]TIRG!AK576","v":12.307692307692308},{"$f":"+[4]TIRG!AL576","v":5.5288551272976196}]
["Determination of IPTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAV (04/05 prices)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,{"$f":"AH562","v":0},{"$f":"AI562","v":7947608.4993867083},33049117.008778054,53866387.09005186,61801973.824149035,63289748.890352458,60125261.445834838,56960774.001317218,53796286.556799598,50631799.112281978,47467311.667764358,44302824.223246738,41138336.778729118,37973849.334211498,34809361.889693879]
["CFTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"AH563","v":7947608.4993867083},25498888.934360679,22489594.952961169,10732391.353432605,4821199.2532104775,0,0,0,0,0,0,0,0,0,0]
["- Pre Construction",null,null,null,null,null,null,{"$f":"H551","v":0},{"$f":"I551","v":0},{"$f":"J551","v":0},{"$f":"K551","v":0},{"$f":"L551","v":0},{"$f":"M551","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,{"$f":"AH564","v":0},397380.42496933544,1672324.8716873694,2796804.6193354279,3333424.1870070579,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227,3164487.4445176227]
["ARPI",null,null,null,1,{"$f":"(1+F565)*E581","v":1.0306},1.0592506800000001,1.0950533529840001,1.1403885617975378,1.1935306687773031,1.1784921823507091,1.234941957885308,{"$f":"(1+M565)*L581","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"AH565","v":7947608.4993867083},33049117.008778054,53866387.09005186,61801973.824149035,63289748.890352458,60125261.445834838,56960774.001317218,53796286.556799598,50631799.112281978,47467311.667764358,44302824.223246738,41138336.778729118,37973849.334211498,34809361.889693879,31644874.445176255]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H580*H581","v":0},{"$f":"I580*I581","v":0},{"$f":"J580*J581","v":0},{"$f":"K580*K581","v":0},{"$f":"L580*L581","v":0},{"$f":"M580*M581","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average RAV",null,null,{"$f":"(BA578+BA581)/2","v":3973804.2496933541},{"$f":"(BB578+BB581)/2","v":20498362.754082382},43457752.049414955,57834180.457100451,62545861.35725075,61707505.168093652,58543017.723576024,55378530.279058412,52214042.834540784,49049555.390023172,45885067.945505545,42720580.500987932,39556093.056470305,36391605.611952692,33227118.167435065]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal RAV",null,null,{"$f":"BA581/1000000*CommonInputs!G$6/CommonInputs!$E$6","v":8.461538360716526},{"$f":"BB581/1000000*CommonInputs!H$6/CommonInputs!$E$6","v":36.639757633391959},{"$f":"BC581/1000000*CommonInputs!I$6/CommonInputs!$E$6","v":61.491374827663961},{"$f":"BD581/1000000*CommonInputs!J$6/CommonInputs!$E$6","v":70.873270717285251},{"$f":"BE581/1000000*CommonInputs!K$6/CommonInputs!$E$6","v":76.181482221326448},{"$f":"BF581/1000000*CommonInputs!L$6/CommonInputs!$E$6","v":75.688991839311214},{"$f":"BG581/1000000*CommonInputs!M$6/CommonInputs!$E$6","v":74.346472969177626},{"$f":"BH581/1000000*CommonInputs!N$6/CommonInputs!$E$6","v":72.517398758842205},{"$f":"BI581/1000000*CommonInputs!O$6/CommonInputs!$E$6","v":70.25034841089429},{"$f":"BJ581/1000000*CommonInputs!P$6/CommonInputs!$E$6","v":67.648456800864423},{"$f":"BK581/1000000*CommonInputs!Q$6/CommonInputs!$E$6","v":64.785403129343194},{"$f":"BL581/1000000*CommonInputs!R$6/CommonInputs!$E$6","v":61.698074920135852},{"$f":"BM581/1000000*CommonInputs!S$6/CommonInputs!$E$6","v":58.399025666728505},{"$f":"BN581/1000000*CommonInputs!T$6/CommonInputs!$E$6","v":54.888484656120845},{"$f":"BO581/1000000*CommonInputs!U$6/CommonInputs!$E$6","v":51.16123516512237}]
["Determination of FTIRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity element of RAV",null,null,{"$f":"BA585*(1-BA588)","v":3.3846153442866105},{"$f":"BB585*(1-BB588)","v":14.655903053356784},24.596549931065585,28.349308286914102,30.472592888530581,30.275596735724488,29.738589187671053,32.632829441478989,31.612656784902427,30.441805560388989,29.153431408204433,27.764133714061131,26.279561550027825,24.699818095254379,23.022555824305066]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,{"$f":"CommonInputs!G$26","v":0.6},{"$f":"CommonInputs!H$26","v":0.6},{"$f":"CommonInputs!I$26","v":0.6},{"$f":"CommonInputs!J$26","v":0.6},{"$f":"CommonInputs!K$26","v":0.6},{"$f":"CommonInputs!L$26","v":0.6},{"$f":"CommonInputs!M$26","v":0.6},{"$f":"CommonInputs!N$26","v":0.55000000000000004},{"$f":"CommonInputs!O$26","v":0.55000000000000004},{"$f":"CommonInputs!P$26","v":0.55000000000000004},{"$f":"CommonInputs!Q$26","v":0.55000000000000004},{"$f":"CommonInputs!R$26","v":0.55000000000000004},{"$f":"CommonInputs!S$26","v":0.55000000000000004},{"$f":"CommonInputs!T$26","v":0.55000000000000004},{"$f":"CommonInputs!U$26","v":0.55000000000000004}]
["FTIRGC",null,null,null,null,null,null,{"$f":"H553","v":23215000},{"$f":"I553","v":48443000},{"$f":"J553","v":63350000},{"$f":"K553","v":67588000},{"$f":"L553","v":0},{"$f":"M553","v":0},0,0,0,0,0,0,0,0]
["AFFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In first year post construction NBV is depreciated over 20 years"]
["APRI",null,null,null,null,null,null,{"$f":"H581","v":1.0950533529840001},{"$f":"I581","v":1.1403885617975378},{"$f":"J581","v":1.1935306687773031},{"$f":"K581","v":1.1784921823507091},{"$f":"L581","v":1.234941957885308},{"$f":"M581","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,{"$f":"(H588*(H589+H590)*H591)","v":2237106.3958780733},{"$f":"(I588*(I589+I590)*I591)","v":4861458.1927259145},{"$f":"(J588*(J589+J590)*J591)","v":6653694.7722997088},{"$f":"(K588*(K589+K590)*K591)","v":7009369.8066233359},{"$f":"(L588*(L589+L590)*L591)","v":0},{"$f":"(M588*(M589+M590)*M591)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances - all Long Life",null,null,{"$f":"CommonInputs!G$51","v":0.06},{"$f":"CommonInputs!H$51","v":0.06},{"$f":"CommonInputs!I$51","v":0.1},{"$f":"CommonInputs!J$51","v":0.1},{"$f":"CommonInputs!K$51","v":0.1},{"$f":"CommonInputs!L$51","v":0.1},{"$f":"CommonInputs!M$51","v":0.08},{"$f":"CommonInputs!N$51","v":0.08},{"$f":"CommonInputs!O$51","v":0.08},{"$f":"CommonInputs!P$51","v":0.08},{"$f":"CommonInputs!Q$51","v":0.08},{"$f":"CommonInputs!R$51","v":0.08},{"$f":"CommonInputs!S$51","v":0.08},{"$f":"CommonInputs!T$51","v":0.08},{"$f":"CommonInputs!U$51","v":0.08}]
[]
["FTIRGCDepn",null,null,null,null,null,null,{"$f":"H554","v":470000},{"$f":"I554","v":1875000},{"$f":"J554","v":3110000},{"$f":"K554","v":3615000},{"$f":"L554","v":0},{"$f":"M554","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA598","v":7.953846059073534},{"$f":"BB598","v":34.049692077397452},53.750495669988084,59.452369179912353,58.730055412512442,52.857049871261196,48.628485881560302,44.738207011035477,41.159150450152637,37.866418414140426,34.837104941009194,32.050136545728456,29.48612562207018,27.127235572304564]
["AFFTIRGDepn",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA602","v":8.461538360716526},{"$f":"BB602","v":28.269230619008866},{"$f":"BC602","v":25.673080889255971},12.307692307692308,5.8032479451014769,0,0,0,0,0,0,0,0,0,0]
["APRI",null,null,null,null,null,null,{"$f":"H591","v":1.0950533529840001},{"$f":"I591","v":1.1403885617975378},{"$f":"J591","v":1.1935306687773031},{"$f":"K591","v":1.1784921823507091},{"$f":"L591","v":1.234941957885308},{"$f":"M591","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(BA594:BA595)","v":8.461538360716526},{"$f":"SUM(BB594:BB595)","v":36.2230766780824},{"$f":"SUM(BC594:BC595)","v":59.722772966653423},66.05818797768039,65.255617125013828,58.730055412512442,52.857049871261196,48.628485881560302,44.738207011035477,41.159150450152637,37.866418414140426,34.837104941009194,32.050136545728456,29.48612562207018,27.127235572304564]
[null,null,null,null,null,null,null,{"$f":"(H594+H595)*H596","v":514675.07590248005},{"$f":"(I594+I595)*I596","v":2138228.5533703836},{"$f":"(J594+J595)*J596","v":3711880.3798974124},{"$f":"(K594+K595)*K596","v":4260249.239197813},{"$f":"(L594+L595)*L596","v":0},{"$f":"(M594+M595)*M596","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDA",null,null,{"$f":"BA596*BA592","v":0.50769230164299151},{"$f":"BB596*BB592","v":2.173384600684944},{"$f":"BC596*BC592","v":5.972277296665343},6.6058187977680394,6.5255617125013829,5.8730055412512447,4.2285639897008958,3.8902788705248241,3.5790565608828384,3.292732036012211,3.0293134731312343,2.7869683952807356,2.5640109236582767,2.3588900497656144,2.1701788457843652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA596-BA597","v":7.953846059073534},{"$f":"BB596-BB597","v":34.049692077397452},{"$f":"BC596-BC597","v":53.750495669988084},59.452369179912353,58.730055412512442,52.857049871261196,48.628485881560302,44.738207011035477,41.159150450152637,37.866418414140426,34.837104941009194,32.050136545728456,29.48612562207018,27.127235572304564,24.9570567265202]
["FTIRG",null,null,null,null,null,null,{"$f":"H592+H597","v":2751781.4717805535},{"$f":"I592+I597","v":6999686.7460962981},{"$f":"J592+J597","v":10365575.152197121},{"$f":"K592+K597","v":11269619.045821149},{"$f":"L592+L597","v":0},{"$f":"M592+M597","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA604","v":8.2735041749228255},{"$f":"BB604","v":35.72649548327113},60.012824153216407,70.660259968093754,74.674290354933561,72.885072796671892,71.095855238410223,69.306637680148555,67.517420121886886,65.728202563625217,63.938985005363548,62.14976744710188,60.360549888840211,58.571332330578542]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA542","v":8.461538360716526},{"$f":"BB542","v":28.269230619008866},{"$f":"BC542","v":25.673080889255971},12.307692307692308,5.8032479451014769,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"-SUM($BA602:BA602)/$AZ549","v":-0.18803418579370057},{"$f":"-SUM($BA602:BB602)/$AZ549","v":-0.81623931066056421},{"$f":"-SUM($BA602:BC602)/$AZ549","v":-1.3867522193106969},{"$f":"-SUM($BA602:BD602)/$AZ549","v":-1.6602564928149706},{"$f":"-SUM($BA602:BE602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BF602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BG602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BH602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BI602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BJ602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BK602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BL602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BM602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BN602)/$AZ549","v":-1.7892175582616701},{"$f":"-SUM($BA602:BO602)/$AZ549","v":-1.7892175582616701}]
["Determination of ETIRG",null,null,null,null,null,null,"2007/08","2008/09","2009/10","2010/11","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"SUM(BA601:BA603)","v":8.2735041749228255},{"$f":"SUM(BB601:BB603)","v":35.72649548327113},{"$f":"SUM(BC601:BC603)","v":60.012824153216407},70.660259968093754,74.674290354933561,72.885072796671892,71.095855238410223,69.306637680148555,67.517420121886886,65.728202563625217,63.938985005363548,62.14976744710188,60.360549888840211,58.571332330578542,56.782114772316874]
[null,null,null,null,null,null,null,7,8,9,10,11,11,11,11,11,11,11,11,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax computation",null,null,{"$f":"CommonInputs!G$27","v":0.3},{"$f":"CommonInputs!H$27","v":0.3},{"$f":"CommonInputs!I$27","v":0.28000000000000003},{"$f":"CommonInputs!J$27","v":0.28000000000000003},{"$f":"CommonInputs!K$27","v":0.28000000000000003},{"$f":"CommonInputs!L$27","v":0.26},{"$f":"CommonInputs!M$27","v":0.24},{"$f":"CommonInputs!N$27","v":0.22999999999999998},{"$f":"CommonInputs!O$27","v":0.21999999999999997},{"$f":"CommonInputs!P$27","v":0.21999999999999997},{"$f":"CommonInputs!Q$27","v":0.21999999999999997},{"$f":"CommonInputs!R$27","v":0.21999999999999997},{"$f":"CommonInputs!S$27","v":0.21999999999999997},{"$f":"CommonInputs!T$27","v":0.21999999999999997},{"$f":"CommonInputs!U$27","v":0.21999999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"BA551","v":-0.18803418579370057},{"$f":"BB551","v":1.5230794884312031},{"$f":"BC551","v":4.1719072512019437},7.2736213023969212,6.1947046457566524,8.3484892446740364,9.2591428501649773,9.7574554890245651,10.180975320560416,10.372763239279337,-2.4122183086393143,-2.4895754781695265,-2.5275593437518964,-2.5670394372651195,-2.607090484697796]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add back depreciation",null,null,{"$f":"-BA549","v":0.18803418579370057},{"$f":"-BB549","v":0.81623931066056421},{"$f":"-BC549","v":1.3867522193106969},1.6602564928149706,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701]
["ETIRGC",null,null,null,null,null,null,{"$f":"H557","v":0},{"$f":"I557","v":0},{"$f":"J557","v":0},{"$f":"K557","v":0},{"$f":"L557","v":77156143.476868331},{"$f":"M557","v":73199418.170362264},69242692.863856211,65285967.557350136,61329242.250844076,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital allowances",null,null,{"$f":"-BA597","v":-0.50769230164299151},{"$f":"-BB597","v":-2.173384600684944},{"$f":"-BC597","v":-5.972277296665343},-6.6058187977680394,-6.5255617125013829,-5.8730055412512447,-4.2285639897008958,-3.8902788705248241,-3.5790565608828384,-3.292732036012211,-3.0293134731312343,-2.7869683952807356,-2.5640109236582767,-2.3588900497656144,-2.1701788457843652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable profit",null,null,{"$f":"SUM(BA607:BA609)","v":-0.50769230164299151},{"$f":"SUM(BB607:BB609)","v":0.16593419840682344},{"$f":"SUM(BC607:BC609)","v":-0.41361782615270215},2.3280589974438524,1.458360491516939,4.2647012616844622,6.819796418725752,7.6563941767614114,8.3911363179392477,8.8692487615287963,-3.6523142235088786,-3.487326315188592,-3.302352709148503,-3.1367119287690639,-2.9880517722204911]
["SAFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax",null,null,{"$f":"BA610*BA606","v":-0.15230769049289744},{"$f":"BB610*BB606","v":4.9780259522047031E-2},{"$f":"BC610*BC606","v":-0.11581299132275662},0.65185651928427868,0.40834093762474299,1.1088223280379601,1.6367511404941804,1.7609706606551245,1.8460499899466343,1.9512347275363349,-0.80350912917195316,-0.76721178934149015,-0.72651759601267052,-0.69007662432919392,-0.65737138988850796]
["ETIRGORAV",null,"SAFRTIRG",null,null,null,null,{"$f":"H555","v":0},{"$f":"I555","v":0},{"$f":"J555","v":0},{"$f":"K555","v":0},{"$f":"L555","v":79134506.130121365},{"$f":"M555","v":75177780.823615313},71221055.517109245,67264330.210603178,63307604.904097103,0,0,0,0,0]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"IF(ISERROR(H611/H612),1,IF((H611/H612)=0,1,(H619/H620)))","v":1},{"$f":"IF(ISERROR(I611/I612),1,IF((I611/I612)=0,1,(I619/I620)))","v":1},{"$f":"IF(ISERROR(J611/J612),1,IF((J611/J612)=0,1,(J619/J620)))","v":1},{"$f":"IF(ISERROR(K611/K612),1,IF((K611/K612)=0,1,(K619/K620)))","v":1},{"$f":"IF(ISERROR(L611/L612),1,IF((L611/L612)=0,1,(L619/L620)))","v":1},{"$f":"IF(ISERROR(M611/M612),1,IF((M611/M612)=0,1,(M619/M620)))","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax paid",null,null,{"$f":"-BA611*0.5","v":7.615384524644872E-2},{"$f":"-BB611*0.5+BA569","v":5.1263715485425201E-2},3.3016365900354797E-2,-0.26802176398076105,-0.53009872845451089,-0.75858163283135149,-1.3727867342660702,-1.6988609005746524,-1.8035103253008793,-1.8986423587414847,-0.57386279918219085,0.7853604592567216,0.74686469267708033,0.70829711017093222,0.67372400710885094]
[]
["APRI",null,null,null,null,null,null,{"$f":"H596","v":1.0950533529840001},{"$f":"I596","v":1.1403885617975378},{"$f":"J596","v":1.1935306687773031},{"$f":"K596","v":1.1784921823507091},{"$f":"L596","v":1.234941957885308},{"$f":"M596","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax"]
[null,null,null,null,null,null,null,{"$f":"(H608*(H609*H613)*H615)","v":0},{"$f":"(I608*(I609*I613)*I615)","v":0},{"$f":"(J608*(J609*J613)*J615)","v":0},{"$f":"(K608*(K609*K613)*K615)","v":0},{"$f":"(L608*(L609*L613)*L615)","v":8384935.582161908},{"$f":"(M608*(M609*M613)*M615)","v":8247941.8992208345},8057815.9634832852,7819850.378243139,7545435.8732499396,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,{"$f":"BA609","v":-0.50769230164299151},{"$f":"BB609","v":-2.173384600684944},{"$f":"BC609","v":-5.972277296665343},-6.6058187977680394,-6.5255617125013829,-5.8730055412512447,-4.2285639897008958,-3.8902788705248241,-3.5790565608828384,-3.292732036012211,-3.0293134731312343,-2.7869683952807356,-2.5640109236582767,-2.3588900497656144,-2.1701788457843652]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"depreciation",null,null,{"$f":"BA608","v":0.18803418579370057},{"$f":"BB608","v":0.81623931066056421},{"$f":"BC608","v":1.3867522193106969},1.6602564928149706,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701,1.7892175582616701]
["Dep",null,null,null,null,null,null,{"$f":"H556","v":0},{"$f":"I556","v":0},{"$f":"J556","v":0},{"$f":"K556","v":0},{"$f":"L556","v":3956725.3065060689},{"$f":"M556","v":3956725.3065060689},3956725.3065060689,3956725.3065060689,3956725.3065060689,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA617:BA618)","v":-0.31965811584929094},{"$f":"SUM(BB617:BB618)","v":-1.3571452900243797},{"$f":"SUM(BC617:BC618)","v":-4.5855250773546459},-4.9455623049530688,-4.7363441542397133,-4.0837879829895751,-2.4393464314392257,-2.1010613122631541,-1.7898390026211684,-1.5035144777505409,-1.2400959148695643,-0.99775083701906553,-0.77479336539660659,-0.56967249150394439,-0.38096128752269509]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"H613","v":1},{"$f":"I613","v":1},{"$f":"J613","v":1},{"$f":"K613","v":1},{"$f":"L613","v":1},{"$f":"M613","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax in year",null,null,{"$f":"BA619*BA606","v":-9.5897434754787278E-2},{"$f":"BB619*BB606","v":-0.4071435870073139},{"$f":"BC619*BC606","v":-1.283947021659301},-1.3847574453868594,-1.32617636318712,-1.0617848755772896,-0.58544314354541416,-0.48324410182052541,-0.39376458057665698,-0.33077318510511894,-0.2728211012713041,-0.2195051841441944,-0.17045454038725344,-0.12532794813086776,-8.3811483254992908E-2]
["APRI",null,null,null,null,null,null,{"$f":"H615","v":1.0950533529840001},{"$f":"I615","v":1.1403885617975378},{"$f":"J615","v":1.1935306687773031},{"$f":"K615","v":1.1784921823507091},{"$f":"L615","v":1.234941957885308},{"$f":"M615","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA622","v":-9.5897434754787278E-2},{"$f":"BB622","v":-0.50304102176210119},-1.7869880434214021,-3.1717454888082615,-4.4979218519953816,-5.5597067275726708,-6.1451498711180852,-6.6283939729386105,-7.0221585535152675,-7.3529317386203861,-7.6257528398916898,-7.8452580240358838,-8.0157125644231364,-8.1410405125540048]
[null,null,null,null,null,null,null,{"$f":"(H619*H620*H621)","v":0},{"$f":"(I619*I620*I621)","v":0},{"$f":"(J619*J620*J621)","v":0},{"$f":"(K619*K620*K621)","v":0},{"$f":"(L619*L620*L621)","v":4886326.0968309501},{"$f":"(M619*M620*M621)","v":5066303.3778997771},5232348.0282358993,5385571.8858423829,5531844.4818547945,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA621+BA620","v":-9.5897434754787278E-2},{"$f":"BB621+BB620","v":-0.50304102176210119},{"$f":"BC621+BC620","v":-1.7869880434214021},-3.1717454888082615,-4.4979218519953816,-5.5597067275726708,-6.1451498711180852,-6.6283939729386105,-7.0221585535152675,-7.3529317386203861,-7.6257528398916898,-7.8452580240358838,-8.0157125644231364,-8.1410405125540048,-8.2248519958089972]
[]
["ETIRG",null,null,null,null,null,null,{"$f":"H617+H622","v":0},{"$f":"I617+I622","v":0},{"$f":"J617+J622","v":0},{"$f":"K617+K622","v":0},{"$f":"L617+L622","v":13271261.678992858},{"$f":"M617+M622","v":13314245.277120613},13290163.991719184,13205422.264085522,13077280.355104733,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,"SP Transmission Ltd"]
[null,null,"TIRG Sloy Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance dilution - only up to 5 years post construction after which TIRG assets become part of main model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£m Nominal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,{"$f":"BG655","v":-0.66257116923918824},{"$f":"BH655","v":-0.62171557249937803},{"$f":"BI655","v":-0.55782769399415144},{"$f":"BJ655","v":-0.5558009486794121}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,null,null,null,null,null,null,{"$f":"BG714","v":-0.88557244017841397},{"$f":"BH714","v":-0.81472664496414082},{"$f":"BI714","v":-0.74954851336700956},{"$f":"BJ714","v":-0.68958463229764877}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total taxable impact",null,null,null,null,null,null,null,null,{"$f":"SUM(BG637:BG638)","v":-1.5481436094176022},{"$f":"SUM(BH637:BH638)","v":-1.4364422174635187},{"$f":"SUM(BI637:BI638)","v":-1.307376207361161},{"$f":"SUM(BJ637:BJ638)","v":-1.2453855809770609}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance understated in Ofgem model",null,null,null,null,null,null,null,null,{"$f":"BG639*BG711/(1-BG711)","v":-0.48888745560555857},{"$f":"BH639*BH711/(1-BH711)","v":-0.4290671558657263},{"$f":"BI639*BI711/(1-BI711)","v":-0.36874713540955817},{"$f":"BJ639*BJ711/(1-BJ711)","v":-0.3512625997627607}]
[]
["Year In which TIRG activated",null,null,null,null,null,null,"2004/05",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09/10 prices",null,null,null,null,null,null,null,null,{"$f":"BG641/CommonInputs!M$6*CommonInputs!$J$6","v":-0.42954091234530301},{"$f":"BH641/CommonInputs!N$6*CommonInputs!$J$6","v":-0.36501900938313381},{"$f":"BI641/CommonInputs!O$6*CommonInputs!$J$6","v":-0.30477803304742795},{"$f":"BJ641/CommonInputs!P$6*CommonInputs!$J$6","v":-0.28264986540836939}]
[]
["Planning Permission for Project",null,null,null,null,null,null,"Yes"]
[]
["Year Planning Consent Granted to build Transmission Planning Project",null,null,null,null,null,null,"2008/09",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"AH657*CommonInputs!G$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AI657*CommonInputs!H$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AJ657*CommonInputs!I$6/CommonInputs!$E$6/1000000","v":4.9038469114309162},{"$f":"AK657*CommonInputs!J$6/CommonInputs!$E$6/1000000","v":9.9038461538461551},{"$f":"AL657*CommonInputs!K$6/CommonInputs!$E$6/1000000","v":0.78066382405741097},{"$f":"AM657*CommonInputs!L$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AN657*CommonInputs!M$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AO657*CommonInputs!N$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AP657*CommonInputs!O$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AQ657*CommonInputs!P$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AR657*CommonInputs!Q$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AS657*CommonInputs!R$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AT657*CommonInputs!S$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AU657*CommonInputs!T$6/CommonInputs!$E$6/1000000","v":0},{"$f":"AV657*CommonInputs!U$6/CommonInputs!$E$6/1000000","v":0}]
[]
["Has Construction started?",null,null,null,null,null,null,"Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P&L"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue calcs"]
["Year Construction started",null,null,null,null,null,null,"2008/09",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return & Depn",8.7999999999999995E-2,{"$f":"G678/1000000","v":0},{"$f":"H678/1000000","v":0},0,0.24976300187101355,1.3780156227914138,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Note 11/12 onwards included in England-Scotland Interconnector",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","RangeName",null,null,null,null,"Required Inputs to \"TIRG\" tab in Ofgem Financial Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"G678/1000000","v":0},0,0,0.24976300187101355,1.3780156227914138,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,"Column",null,null,null,null,null,null,null,null,"M","N","O","P","Q","R","S","T","U",null,"Depreciation (years)",null,45,{"$f":"BA708","v":0},{"$f":"BB708","v":0},-0.10897437580957592,-0.32905984589504605,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(£ 2004/05 prices)",null,null,null,"Row",null,"2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,"Interest",null,null,{"$f":"BA664","v":0},{"$f":"BB664","v":0},0,-0.12505822205558773,-0.78769521763166273,-0.76322870427938805,-0.66257116923918824,-0.62171557249937803,-0.55782769399415144,-0.5558009486794121,-0.56348462578008995,-0.57692626013323756,-0.59339766887397216,-0.6113634356030494,-0.63007857360118924]
["Pre-construct.",null,null,null,400000,200000,0,0,0,0,{"$f":"AA656*CommonInputs!K$6/CommonInputs!$J$6","v":0},{"$f":"AB656*CommonInputs!L$6/CommonInputs!$J$6","v":0},{"$f":"AC656*CommonInputs!M$6/CommonInputs!$J$6","v":0},{"$f":"AD656*CommonInputs!N$6/CommonInputs!$J$6","v":0},{"$f":"AE656*CommonInputs!O$6/CommonInputs!$J$6","v":0},{"$f":"AF656*CommonInputs!P$6/CommonInputs!$J$6","v":0},{"$f":"AG656*CommonInputs!Q$6/CommonInputs!$J$6","v":0},{"$f":"AH656*CommonInputs!R$6/CommonInputs!$J$6","v":0},{"$f":"AI656*CommonInputs!S$6/CommonInputs!$J$6","v":0},{"$f":"AJ656*CommonInputs!T$6/CommonInputs!$J$6","v":0},{"$f":"AK656*CommonInputs!U$6/CommonInputs!$J$6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"SUM(BA653:BA655)","v":0},{"$f":"SUM(BB653:BB655)","v":0},-0.10897437580957592,-0.20435506607962023,0.24391247428565155,-1.1096366351534876,-1.008979100113288,-0.96812350337347763,-0.90423562486825104,-0.9022088795535117,-0.90989255665418955,-0.92333419100733716,-0.93980559974807176,-0.957771366477149,-0.97648650447528884]
["Forecast Construction",null,null,null,0,0,0,0,null,4756000,11891000,0,0,0,0,0,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"Forecast Construction",null,null,null,237,null,null,null,null,{"$f":"AJ675*$AE$678/$AF$678","v":4295765.3280937066},{"$f":"AK675*$AE$678/$AF$678","v":8636221.1672153007},648556.78770902695,0,0,0,0,0,0,0,0,0,0,null,"Tax",null,null,{"$f":"-BA716+BA725","v":0},{"$f":"-BB716+BB725","v":0},3.0512825226681278E-2,5.7219418502293617E-2,-6.8295492799982399E-2,0.2885055251399069,0.2421549840271891,0.2226684057758998,0.1989318374710152,0.19848595350177256,0.20017636246392168,0.20313352202161414,0.20675723194457574,0.21070970062497274,0.21482703098456354]
["FTIRGC",null,null,null,0,0,0,0,null,2378000,10583000,0,0,0,0,0,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGC",null,null,null,{"$f":"AE657+1","v":238},null,null,null,null,{"$f":"AJ672","v":2147882.6640468533},{"$f":"AK672","v":8506481.7784990147},{"$f":"AL672","v":12718176.96037611},null,null,null,null,null,null,null,null,null,null,null,"Dividend - 5% of Nominal RAV",null,null,{"$f":"-BA692*0.05","v":0},{"$f":"-BB692*0.05","v":0},-9.8076938228618321E-2,-0.29167658476640151,-0.30619939253906492,-0.30421990551141309,-0.29882386371069236,-0.32790621357241534,-0.31765515784928122,-0.30589003057537023,-0.29294399135235322,-0.27898383667963694,-0.2640663304316373,-0.2481925093889501,-0.23133878478559766]
["FTIRGCDepn",null,null,null,0,0,0,0,0,null,238000,0,0,0,0,0,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"FTIRGCDepn",null,null,null,{"$f":"AE658+1","v":239},null,null,null,null,null,{"$f":"AK669","v":214788.26640468533},{"$f":"AL669","v":646599.32476545032},null,null,null,null,null,null,null,null,null,null,null,"Retained earnings",null,null,{"$f":"SUM(BA656:BA658)","v":0},{"$f":"SUM(BB656:BB658)","v":0},-0.17653848881151296,-0.43881223234372813,-0.13058241105339577,-1.1253510155249939,-1.0656479797967913,-1.0733613111699931,-1.0229589452465171,-1.0096129566271093,-1.0026601855426212,-0.99918450566535988,-0.99711469823513332,-0.99525417524112636,-0.99299825827632293]
["ETIRGORAV",null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGORAV",null,null,null,{"$f":"AE659+1","v":240},null,null,null,null,null,null,null,{"$f":"AM667","v":12719155.691847898},{"$f":"AN667","v":12083197.907255502},{"$f":"AO667","v":11447240.122663107},{"$f":"AP667","v":10811282.338070711},{"$f":"AQ667","v":10175324.553478315}]
["Dep",null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"Dep",null,null,null,{"$f":"AE660+1","v":241},null,null,null,null,null,null,null,{"$f":"AM669","v":635957.78459239495},{"$f":"AN669","v":635957.78459239495},{"$f":"AO669","v":635957.78459239495},{"$f":"AP669","v":635957.78459239495},{"$f":"AQ669","v":635957.78459239495},null,null,null,null,null,null,"Cash flow"]
["ETIRGC (Average asset value)",null,null,null,0,0,0,0,0,0,0,null,null,null,null,null,0,0,0,0,0,"values supplied by SP in email of 16/11/11",null,null,null,null,"ETIRGC (Average asset value)",null,null,null,{"$f":"AE661+1","v":242},null,null,null,null,null,null,null,{"$f":"AM672","v":12401176.799551699},{"$f":"AN672","v":11765219.014959306},{"$f":"AO672","v":11129261.230366908},{"$f":"AP672","v":10493303.445774514},{"$f":"AQ672","v":9857345.6611821167},null,null,null,null,null,null,"Pbit",null,null,{"$f":"BA653+BA654","v":0},{"$f":"BB653+BB654","v":0},{"$f":"BC653+BC654","v":-0.10897437580957592},-7.9296844024032503E-2,1.0316076919173143,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996,-0.3464079308740996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add depreciation",null,null,{"$f":"-BA654","v":0},{"$f":"-BB654","v":0},{"$f":"-BC654","v":0.10897437580957592},0.32905984589504605,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996]
["Determination of TIRG Project ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on prior year debt",null,null,{"$f":"AZ675*(((1+CommonInputs!G$23)*(1+CommonInputs!G$10))-1)","v":0},{"$f":"BA675*(((1+CommonInputs!H$23)*(1+CommonInputs!H$10))-1)","v":0},{"$f":"BB675*(((1+CommonInputs!I$23)*(1+CommonInputs!I$10))-1)","v":0},{"$f":"BC675*(((1+CommonInputs!J$23)*(1+CommonInputs!J$10))-1)","v":-0.12505822205558773},{"$f":"BD675*(((1+CommonInputs!K$23)*(1+CommonInputs!K$10))-1)","v":-0.78769521763166273},{"$f":"BE675*(((1+CommonInputs!L$23)*(1+CommonInputs!L$10))-1)","v":-0.76322870427938805},{"$f":"BF675*(((1+CommonInputs!M$23)*(1+CommonInputs!M$10))-1)","v":-0.66257116923918824},{"$f":"BG675*(((1+CommonInputs!N$23)*(1+CommonInputs!N$10))-1)","v":-0.62171557249937803},{"$f":"BH675*(((1+CommonInputs!O$23)*(1+CommonInputs!O$10))-1)","v":-0.55782769399415144},{"$f":"BI675*(((1+CommonInputs!P$23)*(1+CommonInputs!P$10))-1)","v":-0.5558009486794121},{"$f":"BJ675*(((1+CommonInputs!Q$23)*(1+CommonInputs!Q$10))-1)","v":-0.56348462578008995},{"$f":"BK675*(((1+CommonInputs!R$23)*(1+CommonInputs!R$10))-1)","v":-0.57692626013323756},{"$f":"BL675*(((1+CommonInputs!S$23)*(1+CommonInputs!S$10))-1)","v":-0.59339766887397216},{"$f":"BM675*(((1+CommonInputs!T$23)*(1+CommonInputs!T$10))-1)","v":-0.6113634356030494},{"$f":"BN675*(((1+CommonInputs!U$23)*(1+CommonInputs!U$10))-1)","v":-0.63007857360118924}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex",null,null,{"$f":"-BA647","v":0},{"$f":"-BB647","v":0},{"$f":"-BC647","v":-4.9038469114309162},-9.9038461538461551,-0.78066382405741097,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,"RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,{"$f":"BA658","v":0},{"$f":"BB658","v":0},-9.8076938228618321E-2,-0.29167658476640151,-0.30619939253906492,-0.30421990551141309,-0.29882386371069236,-0.32790621357241534,-0.31765515784928122,-0.30589003057537023,-0.29294399135235322,-0.27898383667963694,-0.2640663304316373,-0.2481925093889501,-0.23133878478559766]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,"Opening",null,null,null,null,null,null,null,null,0,{"$f":"AJ670","v":4295765.3280937066},{"$f":"AK670","v":12717198.228904322},12719155.691847898,12083197.907255502,11447240.122663107,10811282.338070711,10175324.553478315,9539366.7688859198,8903408.9842935242,8267451.1997011295,7631493.4151087347,6995535.63051634,null,"Tax",null,null,{"$f":"BA718","v":0},{"$f":"BB718","v":0},{"$f":"BC718","v":6.8653856760032841E-2},0.25163750482374897,0.29166617039224291,0.36779727780594978,0.44489198860753532,0.3509680881384169,0.30900223781803232,0.28080379671720435,0.26876168753180862,0.25943424984442831,0.2520055603932384,0.24593205543872204,0.24089428824301595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,null,null,null,null,null,null,{"$f":"AJ657","v":4295765.3280937066},{"$f":"AK657","v":8636221.1672153007},{"$f":"AL657","v":648556.78770902695},null,null,null,null,null,null,null,null,null,null,null,"Cash flow",null,null,{"$f":"SUM(BA662:BA667)","v":0},{"$f":"SUM(BB662:BB667)","v":0},{"$f":"SUM(BC662:BC667)","v":-4.9332699928995014},-9.8191804539733809,-0.20487664104448172,-0.69965133198485141,-0.51650304434234529,-0.59865369793337653,-0.5664806140254004,-0.58088718253757798,-0.58766692960063449,-0.59647584696844624,-0.60545843891237106,-0.61362388955327751,-0.62052307014377095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,null,null,null,null,null,null,0,{"$f":"SUM($AJ$668:AJ668)/$AC$669","v":214788.26640468533},{"$f":"SUM($AJ$668:AK668)/$AC$669","v":646599.32476545032},{"$f":"$AM$667/$AC$669","v":635957.78459239495},{"$f":"$AM$667/$AC$669","v":635957.78459239495},635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,null,"Opening financing requirement",null,null,0,{"$f":"BA670","v":0},0,-4.9332699928995014,-14.752450446872881,-14.957327087917363,-15.656978419902215,-16.17348146424456,-16.772135162177936,-17.338615776203337,-17.919502958740914,-18.507169888341547,-19.103645735309993,-19.709104174222364,-20.322728063775642]
["RPI for TIRG",null,null,null,0,3.0599999999999999E-2,2.7799999999999998E-2,3.3799999999999997E-2,4.1399999999999999E-2,4.6600000000000003E-2,-1.26E-2,4.7899999999999998E-2,{"$f":"CommonInputs!M$10","v":3.6832842815290645E-2},{"$f":"CommonInputs!N$10","v":3.277432043656181E-2},{"$f":"CommonInputs!O$10","v":2.92839575616195E-2},{"$f":"CommonInputs!P$10","v":2.7160086080539214E-2},{"$f":"CommonInputs!Q$10","v":2.6083006277968668E-2},{"$f":"CommonInputs!R$10","v":2.560264309181659E-2},{"$f":"CommonInputs!S$10","v":2.5406566101926042E-2},{"$f":"CommonInputs!T$10","v":2.5331265615629261E-2},{"$f":"CommonInputs!U$10","v":2.5303559284158395E-2},null,null,null,null,null,"Closing",null,null,null,null,null,null,null,null,{"$f":"AJ667+AJ668-AJ669","v":4295765.3280937066},{"$f":"AK667+AK668-AK669","v":12717198.228904322},{"$f":"AL667+AL668-AL669","v":12719155.691847898},12083197.907255502,11447240.122663107,10811282.338070711,10175324.553478315,9539366.7688859198,8903408.9842935242,8267451.1997011295,7631493.4151087347,6995535.63051634,6359577.8459239453,null,"Closing financing requirement",null,null,{"$f":"SUM(BA668:BA669)","v":0},{"$f":"SUM(BB668:BB669)","v":0},{"$f":"SUM(BC668:BC669)","v":-4.9332699928995014},-14.752450446872881,-14.957327087917363,-15.656978419902215,-16.17348146424456,-16.772135162177936,-17.338615776203337,-17.919502958740914,-18.507169888341547,-19.103645735309993,-19.709104174222364,-20.322728063775642,-20.943251133919414]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H688","v":0},{"$f":"I688","v":0},{"$f":"J688","v":0},{"$f":"K688","v":0},{"$f":"L688","v":0},{"$f":"M688","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,{"$f":"(AJ667+AJ670)/2","v":2147882.6640468533},{"$f":"(AK667+AK670)/2","v":8506481.7784990147},12718176.96037611,12401176.799551699,11765219.014959306,11129261.230366908,10493303.445774514,9857345.6611821167,9221387.8765897229,8585430.0919973273,7949472.3074049316,7313514.5228125378,6677556.7382201422,null,"Balance Sheet"]
["TIRGIncAdj",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets",null,null,{"$f":"BA709","v":0},{"$f":"BB709","v":0},{"$f":"BC709","v":4.79487253562134},14.369658843572449,14.803914736755761,14.457506805881662,14.111098875007563,13.764690944133465,13.418283013259366,13.071875082385267,12.725467151511168,12.379059220637069,12.03265128976297,11.686243358888872,11.339835428014773]
["FTIRG",null,null,null,null,null,null,{"$f":"H704","v":0},{"$f":"I704","v":0},{"$f":"J704","v":249763.00187101355},{"$f":"K704","v":1378015.6227914137},{"$f":"L704","v":0},{"$f":"M704","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA716*0.5","v":0},{"$f":"-BB716*0.5","v":0},{"$f":"-BC716*0.5","v":6.8653856760032841E-2},0.18298364806371611,0.10868252232852678,0.25911475547742302,0.18577723313011227,0.16519085500830463,0.14381138280972769,0.13699241390747668,0.13176927362433194,0.1276649762200964,0.12434058417314198,0.12159147126558006,0.1193028169774359]
["ETIRG",null,null,null,null,null,null,{"$f":"H729","v":0},{"$f":"I729","v":0},{"$f":"J729","v":0},{"$f":"K729","v":0},{"$f":"L729","v":0},{"$f":"M729","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,"Forecast costs (£m 09/10 prices)",null,null,null,null,null,null,null,null,{"$f":"AJ681*1000000","v":4926297.9836567556},{"$f":"AK681*1000000","v":9903846.1538461559},{"$f":"AL681*1000000","v":743751.98633014981},null,{"$f":"AN681*1000000","v":0},{"$f":"AO681*1000000","v":0},{"$f":"AP681*1000000","v":0},{"$f":"AQ681*1000000","v":0},null,null,null,null,null,null,"Borrowings",null,null,{"$f":"BA670*BA693","v":0},{"$f":"BB670*BB693","v":0},-2.9599619957397008,-8.8514702681237285,-8.9743962527504184,-9.3941870519413282,-9.7040888785467363,-9.2246743391978647,-9.5362386769118359,-9.8557266273075026,-10.178943438587853,-10.507005154420497,-10.840007295822302,-11.177500435076604,-11.518788123655678]
["ATIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax",null,null,{"$f":"BA727","v":0},{"$f":"BB727","v":0},{"$f":"BC727","v":-0.1067948882933844},-0.41554276591852302,-0.70120330337555892,-0.93092728919049805,-1.0603267714235334,-1.1680400756642428,-1.2567310038126831,-1.3322298781258639,-1.395592062910606,-1.4477884933291847,-1.4897124297308928,-1.5221856716370803,-1.5459642746073885]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2009/10",null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","Net Assets",null,null,{"$f":"SUM(BA673:BA676)","v":0},{"$f":"SUM(BB673:BB676)","v":0},{"$f":"SUM(BC673:BC676)","v":1.7967695083482877},5.285629457593914,5.2369977029583108,4.3915072202272594,3.5324604581674062,3.537167384279662,2.7691247153445753,2.020910990859377,1.2827009236370419,0.55193054910748351,-0.17272785161708204,-0.89185127655923302,-1.6056141532708579]
["TIRG t",null,null,null,null,null,null,{"$f":"H672+H673+H674+H675+H676","v":0},{"$f":"I672+I673+I674+I675+I676","v":0},{"$f":"J672+J673+J674+J675+J676","v":249763.00187101355},{"$f":"K672+K673+K674+K675+K676","v":1378015.6227914137},{"$f":"L672+L673+L674+L675+L676","v":0},{"$f":"M672+M673+M674+M675+M676","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,"RPI Indices",null,null,null,188.15,215.76666666666662,null,null,null,null,null,null,null,{"$f":"AF678*(1+AN679)","v":226.05873666666665},{"$f":"AN678*(1+AO679)","v":233.97079244999995},239.82006226124992,245.81556381778114,251.96095291322564,258.25997673605627,264.71647615445767,271.33438805831906,278.11774775977699,285.07069145377142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast RPI",null,null,null,null,null,null,null,null,null,null,null,4.7699999999999999E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Retained Earnings",null,null,{"$f":"BA659","v":0},{"$f":"BA679+BB659","v":0},-0.17653848881151296,-0.61535072115524114,-0.74593313220863688,-1.8712841477336308,-2.9369321275304223,-4.0102934387004154,-5.0332523839469321,-6.0428653405740409,-7.0455255261166618,-8.0447100317820208,-9.0418247300171544,-10.03707890525828,-11.030077163534603]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,{"$f":"BA670*(1-BA693)","v":0},{"$f":"BB670*(1-BB693)","v":0},-1.9733079971598007,-5.9009801787491529,-5.9829308351669459,-6.2627913679608866,-6.4693925856978245,-7.5474608229800699,-7.8023770992915011,-8.0637763314334112,-8.3282264497536946,-8.5966405808894955,-8.8690968784000628,-9.1452276286990379,-9.4244630102637359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+[4]TIRG!AJ681","v":4.926297983656756},{"$f":"+[4]TIRG!AK681","v":9.9038461538461551},{"$f":"+[4]TIRG!AL681","v":0.74375198633014983}]
["Determination of IPTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAV (04/05 prices)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,{"$f":"AH667","v":0},{"$f":"AI667","v":0},0,4295765.3280937066,12717198.228904322,12719155.691847898,12083197.907255502,11447240.122663107,10811282.338070711,10175324.553478315,9539366.7688859198,8903408.9842935242,8267451.1997011295,7631493.4151087347,6995535.63051634]
["CFTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"AH668","v":0},0,4295765.3280937066,8636221.1672153007,648556.78770902695,0,0,0,0,0,0,0,0,0,0]
["- Pre Construction",null,null,null,null,null,null,{"$f":"H656","v":0},{"$f":"I656","v":0},{"$f":"J656","v":0},{"$f":"K656","v":0},{"$f":"L656","v":0},{"$f":"M656","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,{"$f":"AH669","v":0},0,0,214788.26640468533,646599.32476545032,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495,635957.78459239495]
["ARPI",null,null,null,1,{"$f":"(1+F670)*E686","v":1.0306},1.0592506800000001,1.0950533529840001,1.1403885617975378,1.1935306687773031,1.1784921823507091,1.234941957885308,{"$f":"(1+M670)*L686","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"AH670","v":0},0,4295765.3280937066,12717198.228904322,12719155.691847898,12083197.907255502,11447240.122663107,10811282.338070711,10175324.553478315,9539366.7688859198,8903408.9842935242,8267451.1997011295,7631493.4151087347,6995535.63051634,6359577.8459239453]
[]
["IPTIRG",null,null,null,null,null,null,{"$f":"H685*H686","v":0},{"$f":"I685*I686","v":0},{"$f":"J685*J686","v":0},{"$f":"K685*K686","v":0},{"$f":"L685*L686","v":0},{"$f":"M685*M686","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average RAV",null,null,{"$f":"(BA683+BA686)/2","v":0},{"$f":"(BB683+BB686)/2","v":0},2147882.6640468533,8506481.7784990147,12718176.96037611,12401176.799551699,11765219.014959306,11129261.230366908,10493303.445774514,9857345.6611821167,9221387.8765897229,8585430.0919973273,7949472.3074049316,7313514.5228125378,6677556.7382201422]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal RAV",null,null,{"$f":"BA686/1000000*CommonInputs!G$6/CommonInputs!$E$6","v":0},{"$f":"BB686/1000000*CommonInputs!H$6/CommonInputs!$E$6","v":0},{"$f":"BC686/1000000*CommonInputs!I$6/CommonInputs!$E$6","v":4.9038469114309153},{"$f":"BD686/1000000*CommonInputs!J$6/CommonInputs!$E$6","v":14.583829238320074},{"$f":"BE686/1000000*CommonInputs!K$6/CommonInputs!$E$6","v":15.309969626953242},{"$f":"BF686/1000000*CommonInputs!L$6/CommonInputs!$E$6","v":15.210995275570653},{"$f":"BG686/1000000*CommonInputs!M$6/CommonInputs!$E$6","v":14.941193185534617},{"$f":"BH686/1000000*CommonInputs!N$6/CommonInputs!$E$6","v":14.57360949210735},{"$f":"BI686/1000000*CommonInputs!O$6/CommonInputs!$E$6","v":14.118007015523609},{"$f":"BJ686/1000000*CommonInputs!P$6/CommonInputs!$E$6","v":13.595112470016455},{"$f":"BK686/1000000*CommonInputs!Q$6/CommonInputs!$E$6","v":13.019732948993477},{"$f":"BL686/1000000*CommonInputs!R$6/CommonInputs!$E$6","v":12.399281630206087},{"$f":"BM686/1000000*CommonInputs!S$6/CommonInputs!$E$6","v":11.736281352517214},{"$f":"BN686/1000000*CommonInputs!T$6/CommonInputs!$E$6","v":11.03077819506445},{"$f":"BO686/1000000*CommonInputs!U$6/CommonInputs!$E$6","v":10.281723768248787}]
["Determination of FTIRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity element of RAV",null,null,{"$f":"BA690*(1-BA693)","v":0},{"$f":"BB690*(1-BB693)","v":0},1.9615387645723663,5.8335316953280305,6.1239878507812975,6.0843981102282614,5.9764772742138472,6.5581242714483068,6.3531031569856236,6.1178006115074037,5.8588798270470637,5.5796767335927386,5.2813266086327459,4.963850187779002,4.6267756957119532]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,{"$f":"CommonInputs!G$26","v":0.6},{"$f":"CommonInputs!H$26","v":0.6},{"$f":"CommonInputs!I$26","v":0.6},{"$f":"CommonInputs!J$26","v":0.6},{"$f":"CommonInputs!K$26","v":0.6},{"$f":"CommonInputs!L$26","v":0.6},{"$f":"CommonInputs!M$26","v":0.6},{"$f":"CommonInputs!N$26","v":0.55000000000000004},{"$f":"CommonInputs!O$26","v":0.55000000000000004},{"$f":"CommonInputs!P$26","v":0.55000000000000004},{"$f":"CommonInputs!Q$26","v":0.55000000000000004},{"$f":"CommonInputs!R$26","v":0.55000000000000004},{"$f":"CommonInputs!S$26","v":0.55000000000000004},{"$f":"CommonInputs!T$26","v":0.55000000000000004},{"$f":"CommonInputs!U$26","v":0.55000000000000004}]
["FTIRGC",null,null,null,null,null,null,{"$f":"H658","v":0},{"$f":"I658","v":0},2378000,10583000,0,0,0,0,0,0,0,0,0,0]
["AFFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In first year post construction NBV is depreciated over 20 years"]
["APRI",null,null,null,null,null,null,{"$f":"H686","v":1.0950533529840001},{"$f":"I686","v":1.1403885617975378},{"$f":"J686","v":1.1935306687773031},{"$f":"K686","v":1.1784921823507091},{"$f":"L686","v":1.234941957885308},{"$f":"M686","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,{"$f":"(H693*(H694+H695)*H696)","v":0},{"$f":"(I693*(I694+I695)*I696)","v":0},{"$f":"(J693*(J694+J695)*J696)","v":249763.00187101355},{"$f":"(K693*(K694+K695)*K696)","v":1097534.4833919448},{"$f":"(L693*(L694+L695)*L696)","v":0},{"$f":"(M693*(M694+M695)*M696)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances - all Long Life",null,null,{"$f":"CommonInputs!G$51","v":0.06},{"$f":"CommonInputs!H$51","v":0.06},{"$f":"CommonInputs!I$51","v":0.1},{"$f":"CommonInputs!J$51","v":0.1},{"$f":"CommonInputs!K$51","v":0.1},{"$f":"CommonInputs!L$51","v":0.1},{"$f":"CommonInputs!M$51","v":0.08},{"$f":"CommonInputs!N$51","v":0.08},{"$f":"CommonInputs!O$51","v":0.08},{"$f":"CommonInputs!P$51","v":0.08},{"$f":"CommonInputs!Q$51","v":0.08},{"$f":"CommonInputs!R$51","v":0.08},{"$f":"CommonInputs!S$51","v":0.08},{"$f":"CommonInputs!T$51","v":0.08},{"$f":"CommonInputs!U$51","v":0.08}]
[]
["FTIRGCDepn",null,null,null,null,null,null,{"$f":"H659","v":0},{"$f":"I659","v":0},{"$f":"J659","v":0},{"$f":"K659","v":238000},{"$f":"L659","v":0},{"$f":"M659","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA703","v":0},{"$f":"BB703","v":0},4.4134622202878244,12.885577536720582,12.299617224700194,11.069655502230175,10.18408306205176,9.3693564170876193,8.6198079037206092,7.9302232714229604,7.2958054097091232,6.7121409769323934,6.1751696987778022,5.6811561228755778]
["AFFTIRGDepn",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA707","v":0},{"$f":"BB707","v":0},{"$f":"BC707","v":4.9038469114309162},9.9038461538461551,0.78066382405741097,0,0,0,0,0,0,0,0,0,0]
["APRI",null,null,null,null,null,null,{"$f":"H696","v":1.0950533529840001},{"$f":"I696","v":1.1403885617975378},{"$f":"J696","v":1.1935306687773031},{"$f":"K696","v":1.1784921823507091},{"$f":"L696","v":1.234941957885308},{"$f":"M696","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(BA699:BA700)","v":0},{"$f":"SUM(BB699:BB700)","v":0},{"$f":"SUM(BC699:BC700)","v":4.9038469114309162},14.317308374133979,13.666241360777994,12.299617224700194,11.069655502230175,10.18408306205176,9.3693564170876193,8.6198079037206092,7.9302232714229604,7.2958054097091232,6.7121409769323934,6.1751696987778022,5.6811561228755778]
[null,null,null,null,null,null,null,{"$f":"(H699+H700)*H701","v":0},{"$f":"(I699+I700)*I701","v":0},{"$f":"(J699+J700)*J701","v":0},{"$f":"(K699+K700)*K701","v":280481.13939946878},{"$f":"(L699+L700)*L701","v":0},{"$f":"(M699+M700)*M701","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDA",null,null,{"$f":"BA701*BA697","v":0},{"$f":"BB701*BB697","v":0},{"$f":"BC701*BC697","v":0.49038469114309163},1.4317308374133981,1.3666241360777995,1.2299617224700194,0.88557244017841397,0.81472664496414082,0.74954851336700956,0.68958463229764877,0.63441786171383685,0.58366443277672986,0.53697127815459145,0.49401357590222417,0.45449248983004625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA701-BA702","v":0},{"$f":"BB701-BB702","v":0},{"$f":"BC701-BC702","v":4.4134622202878244},12.885577536720582,12.299617224700194,11.069655502230175,10.18408306205176,9.3693564170876193,8.6198079037206092,7.9302232714229604,7.2958054097091232,6.7121409769323934,6.1751696987778022,5.6811561228755778,5.2266636330455318]
["FTIRG",null,null,null,null,null,null,{"$f":"H697+H702","v":0},{"$f":"I697+I702","v":0},{"$f":"J697+J702","v":249763.00187101355},{"$f":"K697+K702","v":1378015.6227914137},{"$f":"L697+L702","v":0},{"$f":"M697+M702","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA709","v":0},{"$f":"BB709","v":0},4.79487253562134,14.369658843572449,14.803914736755761,14.457506805881662,14.111098875007563,13.764690944133465,13.418283013259366,13.071875082385267,12.725467151511168,12.379059220637069,12.03265128976297,11.686243358888872]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA647","v":0},{"$f":"BB647","v":0},{"$f":"BC647","v":4.9038469114309162},9.9038461538461551,0.78066382405741097,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"-SUM($BA707:BA707)/$AZ654","v":0},{"$f":"-SUM($BA707:BB707)/$AZ654","v":0},{"$f":"-SUM($BA707:BC707)/$AZ654","v":-0.10897437580957592},{"$f":"-SUM($BA707:BD707)/$AZ654","v":-0.32905984589504605},{"$f":"-SUM($BA707:BE707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BF707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BG707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BH707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BI707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BJ707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BK707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BL707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BM707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BN707)/$AZ654","v":-0.3464079308740996},{"$f":"-SUM($BA707:BO707)/$AZ654","v":-0.3464079308740996}]
["Determination of ETIRG",null,null,null,null,null,null,"2007/08","2008/09","2009/10","2010/11","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"SUM(BA706:BA708)","v":0},{"$f":"SUM(BB706:BB708)","v":0},{"$f":"SUM(BC706:BC708)","v":4.79487253562134},14.369658843572449,14.803914736755761,14.457506805881662,14.111098875007563,13.764690944133465,13.418283013259366,13.071875082385267,12.725467151511168,12.379059220637069,12.03265128976297,11.686243358888872,11.339835428014773]
[null,null,null,null,null,null,null,7,8,9,10,11,11,11,11,11,11,11,11,11,11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax computation",null,null,{"$f":"CommonInputs!G$27","v":0.3},{"$f":"CommonInputs!H$27","v":0.3},{"$f":"CommonInputs!I$27","v":0.28000000000000003},{"$f":"CommonInputs!J$27","v":0.28000000000000003},{"$f":"CommonInputs!K$27","v":0.28000000000000003},{"$f":"CommonInputs!L$27","v":0.26},{"$f":"CommonInputs!M$27","v":0.24},{"$f":"CommonInputs!N$27","v":0.22999999999999998},{"$f":"CommonInputs!O$27","v":0.21999999999999997},{"$f":"CommonInputs!P$27","v":0.21999999999999997},{"$f":"CommonInputs!Q$27","v":0.21999999999999997},{"$f":"CommonInputs!R$27","v":0.21999999999999997},{"$f":"CommonInputs!S$27","v":0.21999999999999997},{"$f":"CommonInputs!T$27","v":0.21999999999999997},{"$f":"CommonInputs!U$27","v":0.21999999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"BA656","v":0},{"$f":"BB656","v":0},{"$f":"BC656","v":-0.10897437580957592},-0.20435506607962023,0.24391247428565155,-1.1096366351534876,-1.008979100113288,-0.96812350337347763,-0.90423562486825104,-0.9022088795535117,-0.90989255665418955,-0.92333419100733716,-0.93980559974807176,-0.957771366477149,-0.97648650447528884]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add back depreciation",null,null,{"$f":"-BA654","v":0},{"$f":"-BB654","v":0},{"$f":"-BC654","v":0.10897437580957592},0.32905984589504605,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996]
["ETIRGC",null,null,null,null,null,null,{"$f":"H662","v":0},{"$f":"I662","v":0},{"$f":"J662","v":0},{"$f":"K662","v":0},{"$f":"L662","v":0},{"$f":"M662","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital allowances",null,null,{"$f":"-BA702","v":0},{"$f":"-BB702","v":0},{"$f":"-BC702","v":-0.49038469114309163},-1.4317308374133981,-1.3666241360777995,-1.2299617224700194,-0.88557244017841397,-0.81472664496414082,-0.74954851336700956,-0.68958463229764877,-0.63441786171383685,-0.58366443277672986,-0.53697127815459145,-0.49401357590222417,-0.45449248983004625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable profit",null,null,{"$f":"SUM(BA712:BA714)","v":0},{"$f":"SUM(BB712:BB714)","v":0},{"$f":"SUM(BC712:BC714)","v":-0.49038469114309163},-1.3070260575979722,-0.77630373091804838,-1.9931904267494076,-1.5481436094176022,-1.4364422174635187,-1.307376207361161,-1.2453855809770609,-1.1979024874939268,-1.1605906929099674,-1.1303689470285636,-1.1053770115052735,-1.0845710634312355]
["SAFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax",null,null,{"$f":"BA715*BA711","v":0},{"$f":"BB715*BB711","v":0},{"$f":"BC715*BC711","v":-0.13730771352006568},-0.36596729612743223,-0.21736504465705356,-0.51822951095484604,-0.37155446626022454,-0.33038171001660926,-0.28762276561945538,-0.27398482781495337,-0.26353854724866388,-0.2553299524401928,-0.24868116834628395,-0.24318294253116013,-0.2386056339548718]
["ETIRGORAV",null,"SAFRTIRG",null,null,null,null,{"$f":"H660","v":0},{"$f":"I660","v":0},{"$f":"J660","v":0},{"$f":"K660","v":0},{"$f":"L660","v":0},{"$f":"M660","v":0},0,0,0,0,0,0,0,0]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"IF(ISERROR(H716/H717),1,IF((H716/H717)=0,1,(H724/H725)))","v":1},{"$f":"IF(ISERROR(I716/I717),1,IF((I716/I717)=0,1,(I724/I725)))","v":1},{"$f":"IF(ISERROR(J716/J717),1,IF((J716/J717)=0,1,(J724/J725)))","v":1},{"$f":"IF(ISERROR(K716/K717),1,IF((K716/K717)=0,1,(K724/K725)))","v":1},{"$f":"IF(ISERROR(L716/L717),1,IF((L716/L717)=0,1,(L724/L725)))","v":1},{"$f":"IF(ISERROR(M716/M717),1,IF((M716/M717)=0,1,(M724/M725)))","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax paid",null,null,{"$f":"-BA716*0.5","v":0},{"$f":"-BB716*0.5+BA674","v":0},6.8653856760032841E-2,0.25163750482374897,0.29166617039224291,0.36779727780594978,0.44489198860753532,0.3509680881384169,0.30900223781803232,0.28080379671720435,0.26876168753180862,0.25943424984442831,0.2520055603932384,0.24593205543872204,0.24089428824301595]
[]
["APRI",null,null,null,null,null,null,{"$f":"H701","v":1.0950533529840001},{"$f":"I701","v":1.1403885617975378},{"$f":"J701","v":1.1935306687773031},{"$f":"K701","v":1.1784921823507091},{"$f":"L701","v":1.234941957885308},{"$f":"M701","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax"]
[null,null,null,null,null,null,null,{"$f":"(H713*(H714*H718)*H720)","v":0},{"$f":"(I713*(I714*I718)*I720)","v":0},{"$f":"(J713*(J714*J718)*J720)","v":0},{"$f":"(K713*(K714*K718)*K720)","v":0},{"$f":"(L713*(L714*L718)*L720)","v":0},{"$f":"(M713*(M714*M718)*M720)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,{"$f":"BA714","v":0},{"$f":"BB714","v":0},{"$f":"BC714","v":-0.49038469114309163},-1.4317308374133981,-1.3666241360777995,-1.2299617224700194,-0.88557244017841397,-0.81472664496414082,-0.74954851336700956,-0.68958463229764877,-0.63441786171383685,-0.58366443277672986,-0.53697127815459145,-0.49401357590222417,-0.45449248983004625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"depreciation",null,null,{"$f":"BA713","v":0},{"$f":"BB713","v":0},{"$f":"BC713","v":0.10897437580957592},0.32905984589504605,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996,0.3464079308740996]
["Dep",null,null,null,null,null,null,{"$f":"H661","v":0},{"$f":"I661","v":0},{"$f":"J661","v":0},{"$f":"K661","v":0},{"$f":"L661","v":0},{"$f":"M661","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA722:BA723)","v":0},{"$f":"SUM(BB722:BB723)","v":0},{"$f":"SUM(BC722:BC723)","v":-0.38141031533351571},-1.1026709915183521,-1.0202162052036998,-0.88355379159591985,-0.53916450930431437,-0.46831871409004122,-0.40314058249290996,-0.34317670142354917,-0.28800993083973725,-0.23725650190263026,-0.19056334728049185,-0.14760564502812457,-0.10808455895594665]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"H718","v":1},{"$f":"I718","v":1},{"$f":"J718","v":1},{"$f":"K718","v":1},{"$f":"L718","v":1},{"$f":"M718","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax in year",null,null,{"$f":"BA724*BA711","v":0},{"$f":"BB724*BB711","v":0},{"$f":"BC724*BC711","v":-0.1067948882933844},-0.30874787762513861,-0.28566053745703596,-0.22972398581493916,-0.12939948223303543,-0.10771330424070948,-8.8690928148440179E-2,-7.5498874313180808E-2,-6.336218478474219E-2,-5.2196430418578653E-2,-4.1923936401708203E-2,-3.2473241906187403E-2,-2.377860297030826E-2]
["APRI",null,null,null,null,null,null,{"$f":"H720","v":1.0950533529840001},{"$f":"I720","v":1.1403885617975378},{"$f":"J720","v":1.1935306687773031},{"$f":"K720","v":1.1784921823507091},{"$f":"L720","v":1.234941957885308},{"$f":"M720","v":1.2804283809061048},1.3223935509579894,1.3611184675840025,1.3980865623293957,1.434552862911777,1.4712812078572508,1.5086614111191976,1.5468777140483081,1.5860192259910728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA727","v":0},{"$f":"BB727","v":0},-0.1067948882933844,-0.41554276591852302,-0.70120330337555892,-0.93092728919049805,-1.0603267714235334,-1.1680400756642428,-1.2567310038126831,-1.3322298781258639,-1.395592062910606,-1.4477884933291847,-1.4897124297308928,-1.5221856716370803]
[null,null,null,null,null,null,null,{"$f":"(H724*H725*H726)","v":0},{"$f":"(I724*I725*I726)","v":0},{"$f":"(J724*J725*J726)","v":0},{"$f":"(K724*K725*K726)","v":0},{"$f":"(L724*L725*L726)","v":0},{"$f":"(M724*M725*M726)","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA726+BA725","v":0},{"$f":"BB726+BB725","v":0},{"$f":"BC726+BC725","v":-0.1067948882933844},-0.41554276591852302,-0.70120330337555892,-0.93092728919049805,-1.0603267714235334,-1.1680400756642428,-1.2567310038126831,-1.3322298781258639,-1.395592062910606,-1.4477884933291847,-1.4897124297308928,-1.5221856716370803,-1.5459642746073885]
[]
["ETIRG",null,null,null,null,null,null,{"$f":"H722+H727","v":0},{"$f":"I722+I727","v":0},{"$f":"J722+J727","v":0},{"$f":"K722+K727","v":0},{"$f":"L722+L727","v":0},{"$f":"M722+M727","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,"National Grid Electricty Transmission Plc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET_TO: Total tax dilution for all TIRG projects",null,null,null,null,null,null,null,null,{"$f":"-BG748","v":2.7309569998188059},{"$f":"-BH748","v":2.1938628660774442},1.7418816944023248,1.5093452179833831,1.3087641283961624,1.2077637830484433,1.1100498111547494,1.0230247410873547,0]
[null,null,"Transmission Investment in Renewable Generation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance dilution - only up to 5 years post construction after which TIRG assets become part of main model"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"£m Nominal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,null,null,null,{"$f":"BG760","v":-3.4245640785190439},-2.7285680844678746,-2.0395270384706663,-1.6524820333078201,-1.3189377299758214,-1.3699531689266253,-1.3860586128676502,-1.4068447199140508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,null,null,null,null,null,null,{"$f":"BG819","v":-6.4183018868653692},-5.9048377359161393,-5.4324507170428475,-4.9978546596794198,-4.5980262869050668,-4.2301841839526615,-3.8917694492364485,-3.5804278932975326]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total taxable impact",null,null,null,null,null,null,null,null,{"$f":"SUM(BG742:BG743)","v":-9.8428659653844122},-8.6334058203840129,-7.4719777555135138,-6.6503366929872403,-5.9169640168808879,-5.6001373528792868,-5.2778280621040992,-4.9872726132115837]
[null,null,null,null,null,null,null,null,null,null,null,"Vlookup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vlookup"]
["Year In which TIRG activated",null,null,null,null,null,null,"2005/06",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax allowance understated in Ofgem model",null,null,null,null,null,null,null,null,{"$f":"BG744*BG816/(1-BG816)","v":-3.108273462752972},-2.5788095307640555,-2.1074809054012471,-1.8757359903297341,-1.6688872868125577,-1.5795259200428755,-1.4886181713626943,-1.4066666344955745]
[]
["Planning Permission for Project",null,null,null,null,null,null,"Obtained",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09/10 prices",null,null,null,null,null,null,null,null,{"$f":"BG746/CommonInputs!M$6*CommonInputs!$J$6","v":-2.7309569998188059},{"$f":"BH746/CommonInputs!N$6*CommonInputs!$J$6","v":-2.1938628660774442},{"$f":"BI746/CommonInputs!O$6*CommonInputs!$J$6","v":-1.7418816944023248},{"$f":"BJ746/CommonInputs!P$6*CommonInputs!$J$6","v":-1.5093452179833831},{"$f":"BK746/CommonInputs!Q$6*CommonInputs!$J$6","v":-1.3087641283961624},{"$f":"BL746/CommonInputs!R$6*CommonInputs!$J$6","v":-1.2077637830484433},{"$f":"BM746/CommonInputs!S$6*CommonInputs!$J$6","v":-1.1100498111547494},{"$f":"BN746/CommonInputs!T$6*CommonInputs!$J$6","v":-1.0230247410873547}]
[]
[]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","RangeName",null,null,null,null,"Required Inputs to \"TIRG\" tab in Ofgem Financial Model",null,null,null,null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21"]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,null,null,null,null,"Column",null,null,null,null,null,null,10,11,12,13,14,15,16,17,18,19,20,null,"Capex",null,null,{"$f":"G755*CommonInputs!G$6/CommonInputs!$E$6/1000000","v":13.040013464434406},{"$f":"H755*CommonInputs!H$6/CommonInputs!$E$6/1000000","v":28.618577110461516},{"$f":"I755*CommonInputs!I$6/CommonInputs!$E$6/1000000","v":34.486338028169023},{"$f":"J755*CommonInputs!J$6/CommonInputs!$E$6/1000000","v":28.031891575870308},{"$f":"K755*CommonInputs!K$6/CommonInputs!$E$6/1000000","v":14.762101514748869},{"$f":"L755*CommonInputs!L$6/CommonInputs!$E$6/1000000","v":0},{"$f":"M755*CommonInputs!M$6/CommonInputs!$E$6/1000000","v":0},{"$f":"N755*CommonInputs!N$6/CommonInputs!$E$6/1000000","v":0},{"$f":"O755*CommonInputs!O$6/CommonInputs!$E$6/1000000","v":0},{"$f":"P755*CommonInputs!P$6/CommonInputs!$E$6/1000000","v":0},{"$f":"Q755*CommonInputs!Q$6/CommonInputs!$E$6/1000000","v":0},{"$f":"R755*CommonInputs!R$6/CommonInputs!$E$6/1000000","v":0},{"$f":"S755*CommonInputs!S$6/CommonInputs!$E$6/1000000","v":0},{"$f":"T755*CommonInputs!T$6/CommonInputs!$E$6/1000000","v":0},{"$f":"U755*CommonInputs!U$6/CommonInputs!$E$6/1000000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(£ 2004/05 prices)",null,null,null,"Row"]
["Pre-construct.",null,null,"CFTIRG",0,1976000,0,0,0,0,{"$f":"AL754","v":0},{"$f":"AM754","v":0},0,0,0,0,0,0,0,0,0,"PreCon",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,"P&L"]
["Forecast Construction",null,null,null,0,0,12248000,25814000,30210000,24444000,12264000,0,0,0,0,0,0,0,0,0,0,"ForeCon",null,null,null,null,"Forecast Construction",null,null,null,237,null,null,null,null,{"$f":"AJ773","v":4926297.9836567556},{"$f":"AK773","v":9903846.1538461559},12264000,0,0,0,0,0,0,0,0,0,0,null,"Revenue calcs"]
["FTIRGC",null,null,null,0,0,6124000,24848000,51603000,76271000,90601000,0,0,0,0,0,0,0,0,0,0,"FTIRGC",null,null,null,null,"FTIRGC",null,null,null,{"$f":"AE755+1","v":238},null,null,null,null,null,null,90601000,0,0,0,0,0,0,0,0,0,0,null,null,"Return & Depn",8.7999999999999995E-2,{"$f":"G776/1000000","v":0},{"$f":"H776/1000000","v":3.0644265612861856},7.3479343460373006,12.083623286163521,15.046744988610115,15.300870050139292,14.805097535383979,14.309325020628664,13.813657520174294,13.317885005418983,0,0,0,0,0]
["FTIRGCDepn",null,null,null,0,0,0,612000,1903000,3414000,4636000,0,0,0,0,0,0,0,0,0,0,"FTIRGCDepn",null,null,null,null,"FTIRGCDepn",null,null,null,{"$f":"AE756+1","v":239},null,null,null,null,null,null,4636000,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["ETIRGORAV",null,null,null,0,0,0,0,0,0,0,94415000,0,0,0,0,0,0,0,0,0,"ETIRGORAV",null,null,null,null,"ETIRGORAV",null,null,null,{"$f":"AE757+1","v":240},null,null,null,null,null,null,0,94415000,0,0,0,0,0,0,0,0,0,null,null,"Total",null,{"$f":"G776/1000000","v":0},{"$f":"H776/1000000","v":3.0644265612861856},7.3479343460373006,12.083623286163521,15.046744988610115,15.300870050139292,14.805097535383979,14.309325020628664,13.813657520174294,13.317885005418983,0,0,0,0,0]
["Dep",null,null,null,0,0,0,0,0,0,0,4721000,4721000,4721000,4721000,4721000,0,0,0,0,0,"Dep",null,null,null,null,"Dep",null,null,null,{"$f":"AE758+1","v":241},null,null,null,null,null,null,0,4721000,4721000,4721000,4721000,4721000,0,0,0,0,0,null,"Depreciation (years)",null,45,{"$f":"BA813","v":-0.28977807698743124},{"$f":"BB813","v":-0.92574645721990945},-1.6921095245125546,-2.3150404484207834,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361]
["ETIRGC (Average asset value)",null,null,null,0,0,0,0,0,0,0,92055000,87334000,82613000,77893000,73172000,0,0,0,0,0,"ETIRGC",null,null,null,null,"ETIRGC (Average asset value)",null,null,null,{"$f":"AE759+1","v":242},null,null,null,null,null,null,0,92055000,87334000,82613000,77893000,73172000,0,0,0,0,0,null,"Interest",null,null,{"$f":"BA769","v":0},{"$f":"BB769","v":-0.62306859631411216},-1.5973481845299906,-1.7139546284438603,-4.56698767429946,-4.6263891536395398,-3.4245640785190439,-2.7285680844678746,-2.0395270384706663,-1.6524820333078201,-1.3189377299758214,-1.3699531689266253,-1.3860586128676502,-1.4068447199140508,-1.430535738274997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"SUM(BA758:BA760)","v":-0.28977807698743124},{"$f":"SUM(BB758:BB760)","v":1.5156115077521641},4.0584766369947554,8.0546282092988779,7.8366701655621185,8.0313937477512152,8.7374463081163984,8.9376697874122542,9.1310433329550911,9.0223158233626268,-3.9620248787243577,-4.013040317675161,-4.0291457616161868,-4.0499318686625871,-4.0736228870235331]
["Determination of TIRG Project - England / Scotland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA821+BA830","v":8.6933423096229367E-2},{"$f":"-BB821+BB830","v":-0.45468345232564927},-1.1363734583585317,-2.255295898603686,-2.1942676463573934,-2.0881623744153162,-2.0969871139479355,-2.0556640511048183,-2.00882953325012,-1.9849094811397778,0.87164547331935838,0.88286886988853541,0.8864120675555609,0.890985011105769,0.89619703514517723]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend - 5% of Nominal RAV",null,null,{"$f":"-BA797*0.05","v":0},{"$f":"-BB797*0.05","v":0},-0.11247267626075762,-0.33448888886401218,-0.62848039139744794,-0.62441745459150355,-0.61334197062403861,-0.67303407671311688,-0.65199357934410118,-0.62784541976535568,-0.6012734147379768,-0.57261991742067464,-0.54200143680360224,-0.50942010089971645,-0.47482749329397661]
[null,null,null,null,"2004/05","2005/06","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21",null,null,null,null,null,"RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retained earnings",null,null,{"$f":"SUM(BA761:BA763)","v":-0.20284465389120188},{"$f":"SUM(BB761:BB763)","v":1.0609280554265148},2.8096305023754664,5.4648434218311799,5.0139221278072768,5.3188139187443957,6.0271172235444244,6.2089716595943187,6.4702202203608703,6.4095609224574934,-3.6916528201429761,-3.7027913652072999,-3.6847351308642278,-3.6683669584565348,-3.6522533451723325]
[null,null,null,null,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,null,null,null,null,null,"Opening",null,null,null,null,null,null,null,null,0,{"$f":"AJ768","v":4926297.9836567556},14583829.238320075,26106322.03144493,24801005.929872684,23495689.828300439,22190373.726728193,20885057.625155948,19579741.523583703,18274425.422011457,16969109.320439212,15663793.218866965,14358477.117294718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,null,null,null,null,null,null,{"$f":"AJ755","v":4926297.9836567556},{"$f":"AK755","v":9903846.1538461559},{"$f":"AL755","v":12264000},null,null,null,null,null,null,null,null,null,null,null,"Cash flow"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,null,null,null,null,null,null,0,{"$f":"SUM($AJ$766:AJ766)/$AC$669","v":246314.89918283778},{"$f":"SUM($AJ$766:AK766)/$AC$669","v":741507.20687514567},{"$f":"$AM$765/$AC$669","v":1305316.1015722465},{"$f":"$AM$765/$AC$669","v":1305316.1015722465},1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,null,"Pbit",null,null,{"$f":"BA758+BA759","v":-0.28977807698743124},{"$f":"BB758+BB759","v":2.1386801040662764},{"$f":"BC758+BC759","v":5.655824821524746},9.7685828377427377,12.403657839861578,12.657782901390755,12.162010386635442,11.666237871880128,11.170570371425757,10.674797856670446,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361,-2.6430871487485361]
["RPI",null,null,null,2.88624787775889,3.0619728639530801,2.7753068848959299,3.375454,4.1359680000000001,4.6550890000000003,-1.26E-2,4.7899999999999998E-2,{"$f":"CommonInputs!M$10","v":3.6832842815290645E-2},{"$f":"CommonInputs!N$10","v":3.277432043656181E-2},{"$f":"CommonInputs!O$10","v":2.92839575616195E-2},{"$f":"CommonInputs!P$10","v":2.7160086080539214E-2},{"$f":"CommonInputs!Q$10","v":2.6083006277968668E-2},{"$f":"CommonInputs!R$10","v":2.560264309181659E-2},{"$f":"CommonInputs!S$10","v":2.5406566101926042E-2},{"$f":"CommonInputs!T$10","v":2.5331265615629261E-2},{"$f":"CommonInputs!U$10","v":2.5303559284158395E-2},null,null,null,null,null,"Closing",null,null,null,null,null,null,null,null,{"$f":"AJ765+AJ766-AJ767","v":4926297.9836567556},{"$f":"AK765+AK766-AK767","v":14583829.238320075},{"$f":"AL765+AL766-AL767","v":26106322.03144493},24801005.929872684,23495689.828300439,22190373.726728193,20885057.625155948,19579741.523583703,18274425.422011457,16969109.320439212,15663793.218866965,14358477.117294718,13053161.01572247,null,"add depreciation",null,null,{"$f":"-BA759","v":0.28977807698743124},{"$f":"-BB759","v":0.92574645721990945},{"$f":"-BC759","v":1.6921095245125546},2.3150404484207834,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Interest on prior year debt",null,null,{"$f":"AZ780*(((1+CommonInputs!G$23)*(1+CommonInputs!G$10))-1)","v":0},{"$f":"BA780*(((1+CommonInputs!H$23)*(1+CommonInputs!H$10))-1)","v":-0.62306859631411216},{"$f":"BB780*(((1+CommonInputs!I$23)*(1+CommonInputs!I$10))-1)","v":-1.5973481845299906},{"$f":"BC780*(((1+CommonInputs!J$23)*(1+CommonInputs!J$10))-1)","v":-1.7139546284438603},{"$f":"BD780*(((1+CommonInputs!K$23)*(1+CommonInputs!K$10))-1)","v":-4.56698767429946},{"$f":"BE780*(((1+CommonInputs!L$23)*(1+CommonInputs!L$10))-1)","v":-4.6263891536395398},{"$f":"BF780*(((1+CommonInputs!M$23)*(1+CommonInputs!M$10))-1)","v":-3.4245640785190439},{"$f":"BG780*(((1+CommonInputs!N$23)*(1+CommonInputs!N$10))-1)","v":-2.7285680844678746},{"$f":"BH780*(((1+CommonInputs!O$23)*(1+CommonInputs!O$10))-1)","v":-2.0395270384706663},{"$f":"BI780*(((1+CommonInputs!P$23)*(1+CommonInputs!P$10))-1)","v":-1.6524820333078201},{"$f":"BJ780*(((1+CommonInputs!Q$23)*(1+CommonInputs!Q$10))-1)","v":-1.3189377299758214},{"$f":"BK780*(((1+CommonInputs!R$23)*(1+CommonInputs!R$10))-1)","v":-1.3699531689266253},{"$f":"BL780*(((1+CommonInputs!S$23)*(1+CommonInputs!S$10))-1)","v":-1.3860586128676502},{"$f":"BM780*(((1+CommonInputs!T$23)*(1+CommonInputs!T$10))-1)","v":-1.4068447199140508},{"$f":"BN780*(((1+CommonInputs!U$23)*(1+CommonInputs!U$10))-1)","v":-1.430535738274997}]
["IPTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,"Average RAV",null,null,null,null,null,null,null,null,{"$f":"(AJ765+AJ768)/2","v":2463148.9918283778},{"$f":"(AK765+AK768)/2","v":9755063.6109884158},20345075.634882502,25453663.980658807,24148347.879086562,22843031.777514316,21537715.675942071,20232399.574369825,18927083.47279758,17621767.371225335,16316451.269653089,15011135.16808084,13705819.066508595,null,"Capex",null,null,{"$f":"-BA752","v":-13.040013464434406},{"$f":"-BB752","v":-28.618577110461516},{"$f":"-BC752","v":-34.486338028169023},-28.031891575870308,-14.762101514748869,0,0,0,0,0,0,0,0,0,0]
["TIRGIncAdj",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dividend",null,null,{"$f":"BA763","v":0},{"$f":"BB763","v":0},-0.11247267626075762,-0.33448888886401218,-0.62848039139744794,-0.62441745459150355,-0.61334197062403861,-0.67303407671311688,-0.65199357934410118,-0.62784541976535568,-0.6012734147379768,-0.57261991742067464,-0.54200143680360224,-0.50942010089971645,-0.47482749329397661]
["FTIRG",null,null,null,null,null,null,{"$f":"H802","v":3064426.5612861854},{"$f":"I802","v":7347934.3460373003},{"$f":"J802","v":12083623.28616352},{"$f":"K802","v":15046744.988610115},{"$f":"L802","v":0},{"$f":"M802","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"BA823","v":0.11736012117990965},{"$f":"BB823","v":0.11904213433736727},{"$f":"BC823","v":0.21733934027491347},7.5015647854518835E-2,-0.22113754252391082,-0.30931831689969441,-0.82429024203866841,-1.2481984964280826,-1.3503154821408205,-1.4310150884801773,-8.2564272510594172E-2,1.2668811506736191,1.1965761956481722,1.1291610742847249,1.0682982214652341]
["ETIRG",null,null,null,null,null,null,{"$f":"H828","v":0},{"$f":"I828","v":0},{"$f":"J828","v":0},{"$f":"K828","v":0},{"$f":"L828","v":15300870.050139291},{"$f":"M828","v":14805097.535383979},14309325.020628665,13813657.520174295,13317885.005418982,0,0,0,0,0,null,null,null,null,null,"Forecast costs (£m 09/10 prices)",null,null,null,null,null,null,null,null,{"$f":"AJ779*1000000","v":4926297.9836567556},{"$f":"AK779*1000000","v":9903846.1538461559},{"$f":"AL779*1000000","v":777231.66491868324},null,{"$f":"AN779*1000000","v":0},{"$f":"AO779*1000000","v":0},{"$f":"AP779*1000000","v":0},{"$f":"AQ779*1000000","v":0},null,null,null,null,null,null,"Cash flow",null,null,{"$f":"SUM(BA767:BA772)","v":-12.922653343254495},{"$f":"SUM(BB767:BB772)","v":-26.058177011152075},{"$f":"SUM(BC767:BC772)","v":-28.630885202647555},-17.921696159160142,-5.131962134359572,9.7407451250085533,9.9429012442022291,9.6595243630195888,9.771821420218707,9.6065424638656296,-2.0027754172243926,-0.6756919356736808,-0.73148385402308014,-0.78710374652904225,-0.83706501010373957]
["ATIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening financing requirement",null,null,0,{"$f":"BA775","v":-12.922653343254495},-38.980830354406571,-67.611715557054126,-85.53341171621426,-90.665373850573829,-80.92462872556527,-70.981727481363038,-61.322203118343452,-51.550381698124745,-41.943839234259116,-43.946614651483507,-44.62230658715719,-45.353790441180273,-46.140894187709314]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004/05","2009/10",null,null,null,null,null,null,null,"2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","Closing financing requirement",null,null,{"$f":"SUM(BA773:BA774)","v":-12.922653343254495},{"$f":"SUM(BB773:BB774)","v":-38.980830354406571},{"$f":"SUM(BC773:BC774)","v":-67.611715557054126},-85.53341171621426,-90.665373850573829,-80.92462872556527,-70.981727481363038,-61.322203118343452,-51.550381698124745,-41.943839234259116,-43.946614651483507,-44.62230658715719,-45.353790441180273,-46.140894187709314,-46.977959197813057]
["TIRG t",null,null,null,null,null,null,{"$f":"SUM(H770:H774)","v":3064426.5612861854},{"$f":"SUM(I770:I774)","v":7347934.3460373003},{"$f":"SUM(J770:J774)","v":12083623.28616352},{"$f":"SUM(K770:K774)","v":15046744.988610115},{"$f":"SUM(L770:L774)","v":15300870.050139291},{"$f":"SUM(M770:M774)","v":14805097.535383979},14309325.020628665,13813657.520174295,13317885.005418982,0,0,0,0,0,"TIRG",null,null,null,null,"RPI Indices",null,null,null,188.15,215.76666666666662,null,null,null,null,null,null,null,{"$f":"AF776*(1+AN777)","v":226.05873666666665},{"$f":"AN776*(1+AO777)","v":233.97079244999995},239.82006226124992,245.81556381778114,251.96095291322564,258.25997673605627,264.71647615445767,271.33438805831906,278.11774775977699,285.07069145377142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forecast RPI",null,null,null,null,null,null,null,null,null,null,null,4.7699999999999999E-2,3.5000000000000003E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,"Balance Sheet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets",null,null,{"$f":"BA814","v":12.750235387446974},{"$f":"BB814","v":40.443066040688585},{"$f":"BC814","v":73.237294544345048},98.954145671794564,111.07316003779489,108.43007288904636,105.78698574029782,103.14389859154929,100.50081144280075,97.857724294052218,95.214637145303683,92.571549996555149,89.928462847806614,87.285375699058079,84.642288550309544]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.926297983656756,9.9038461538461551,0.77723166491868323,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,{"$f":"-BA821*0.5","v":0.11736012117990965},{"$f":"-BB821*0.5","v":1.6820131574576179E-3},{"$f":"-BC821*0.5","v":0.21565732711745586},-0.14064167926293702,-8.0495863260973813E-2,-0.22882245363872059,-0.59546778839994785,-0.65273070802813482,-0.69758477411268571,-0.73343031436749173,0.65086604185689756,0.6160151088167215,0.5805610868314508,0.5485999874532741,0.51969823401195991]
["Determination of IPTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Borrowings",null,null,{"$f":"BA775*BA798","v":-7.7535920059526973},{"$f":"BB775*BB798","v":-23.388498212643942},-40.567029334232473,-51.320047029728556,-54.399224310344295,-48.554777235339159,-42.589036488817818,-33.727211715088899,-28.352709933968612,-23.069111578842517,-24.17063805831593,-24.542268622936458,-24.944584742649152,-25.377491803240126,-25.837877558797182]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax",null,null,{"$f":"BA832","v":-0.14778681926358994},{"$f":"BB832","v":-0.60583429790415444},{"$f":"BC832","v":-2.1735224104975979},-4.1475349505754098,-6.1808108704108555,-7.8113283375487299,-8.7173798746967694,-9.4675825097453181,-10.081242494770066,-10.59929134717486,-11.029377957569297,-11.378539305314204,-11.653249411421545,-11.859464375222323,-12.002663808101065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Assets",null,null,{"$f":"SUM(BA778:BA781)","v":4.9662166834105967},{"$f":"SUM(BB778:BB781)","v":16.450415543297943},{"$f":"SUM(BC778:BC781)","v":30.712400126732433},43.345922012227653,50.412628993778767,51.835144862519741,53.885101588383293,59.296373658686939,61.369274239949391,63.455891053667337,60.665487171275359,57.266757177121207,53.911189780567369,50.597019508048902,47.321445417423249]
["CFTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2]
["ARPI",null,null,null,1,{"$f":"(1+(F768/100))*E784","v":1.0306197286395309},{"$f":"(1+(G768/100))*F784","v":1.0592225889255595},1.0949761601723509,1.1402640237647081,1.1933443289059364,1.1931939675204943,1.1937655074309366,{"$f":"(1+(M768/100))*L784","v":1.1942052052038716},1.1945965978444952,1.1949464230052405,1.1952709714823451,1.1955827340848757,1.1958888348651509,1.1961926691524865,1.1964956798947843,1.1967984358884789,"APRI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retained Earnings",null,null,{"$f":"BA764","v":-0.20284465389120188},{"$f":"BA784+BB764","v":0.85808340153531293},3.6677139039107791,9.1325573257419599,14.146479453549237,19.465293372293633,25.492410595838059,31.701382255432378,38.17160247579325,44.581163398250744,40.889510578107767,37.186719212900471,33.501984082036245,29.83361712357971,26.181363778407377]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity",null,null,{"$f":"BA775*(1-BA798)","v":-5.1690613373017982},{"$f":"BB775*(1-BB798)","v":-15.592332141762629},-27.044686222821653,-34.213364686485704,-36.266149540229534,-32.369851490226111,-28.392690992545216,-27.59499140325455,-23.197671764156134,-18.874727655416599,-19.775976593167577,-20.080037964220733,-20.409205698531121,-20.763402384469188,-21.140081639015875]
["IPTIRG",null,null,null,null,null,null,{"$f":"H783*H784","v":9.635790209516687E-2},{"$f":"I783*I784","v":0.10034323409129431},{"$f":"J783*J784","v":0.1050143009437224},{"$f":"K783*K784","v":0.1050010691418035},{"$f":"L783*L784","v":0.10505136465392241},{"$f":"M783*M784","v":0.10509005805794069},0.10512450061031557,0.10515528522446116,0.10518384549044636,0.10521128059946906,0.10523821746813326,0.1052649548854188,0.10529161983074102,0.10531826235818614,"IPTiRG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RAV (04/05 prices)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,{"$f":"AH765","v":0},0,0,4926297.9836567556,14583829.238320075,26106322.03144493,24801005.929872684,23495689.828300439,22190373.726728193,20885057.625155948,19579741.523583703,18274425.422011457,16969109.320439212,15663793.218866965,14358477.117294718]
["Determination of FTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,0,0,4926297.9836567556,9903846.1538461559,12264000,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,20,{"$f":"AH767","v":0},{"$f":"AI767","v":0},0,246314.89918283778,741507.20687514567,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465,1305316.1015722465]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"AH768","v":0},{"$f":"AI768","v":0},4926297.9836567556,14583829.238320075,26106322.03144493,24801005.929872684,23495689.828300439,22190373.726728193,20885057.625155948,19579741.523583703,18274425.422011457,16969109.320439212,15663793.218866965,14358477.117294718,13053161.01572247]
["FTIRGC",null,null,null,null,null,null,{"$f":"H756","v":24848000},{"$f":"I756","v":51603000},{"$f":"J756","v":76271000},{"$f":"K756","v":90601000},{"$f":"L756","v":0},{"$f":"M756","v":0},0,0,0,0,0,0,0,0]
["AFFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average RAV",null,null,{"$f":"(BA788+BA791)/2","v":0},{"$f":"(BB788+BB791)/2","v":0},2463148.9918283778,9755063.6109884158,20345075.634882502,25453663.980658807,24148347.879086562,22843031.777514316,21537715.675942071,20232399.574369825,18927083.47279758,17621767.371225335,16316451.269653089,15011135.16808084,13705819.066508595]
["ARPI",null,null,null,null,null,null,1.0949761601723509,1.1402640237647081,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364]
["CCTIRG*(FTIRG+AFFTIRG)*ARPI",null,null,null,null,null,null,{"$f":"H791*(H792+H793)*H794","v":2394301.1512607066},{"$f":"I791*(I792+I793)*I794","v":5178011.9088130603},{"$f":"J791*(J792+J793)*J794","v":8009545.7472786522},{"$f":"K791*(K792+K793)*K794","v":9514400.6798021942},{"$f":"L791*(L792+L793)*L794","v":0},{"$f":"M791*(M792+M793)*M794","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nominal RAV",null,null,{"$f":"BA791/1000000*CommonInputs!G$6/CommonInputs!$E$6","v":0},{"$f":"BB791/1000000*CommonInputs!H$6/CommonInputs!$E$6","v":0},{"$f":"BC791/1000000*CommonInputs!I$6/CommonInputs!$E$6","v":5.6236338130378805},{"$f":"BD791/1000000*CommonInputs!J$6/CommonInputs!$E$6","v":16.724444443200607},{"$f":"BE791/1000000*CommonInputs!K$6/CommonInputs!$E$6","v":31.424019569872389},{"$f":"BF791/1000000*CommonInputs!L$6/CommonInputs!$E$6","v":31.220872729575174},{"$f":"BG791/1000000*CommonInputs!M$6/CommonInputs!$E$6","v":30.667098531201923},{"$f":"BH791/1000000*CommonInputs!N$6/CommonInputs!$E$6","v":29.912625631694084},{"$f":"BI791/1000000*CommonInputs!O$6/CommonInputs!$E$6","v":28.977492415293391},{"$f":"BJ791/1000000*CommonInputs!P$6/CommonInputs!$E$6","v":27.904240878460254},{"$f":"BK791/1000000*CommonInputs!Q$6/CommonInputs!$E$6","v":26.723262877243414},{"$f":"BL791/1000000*CommonInputs!R$6/CommonInputs!$E$6","v":25.44977410758554},{"$f":"BM791/1000000*CommonInputs!S$6/CommonInputs!$E$6","v":24.088952746826767},{"$f":"BN791/1000000*CommonInputs!T$6/CommonInputs!$E$6","v":22.640893373320729},{"$f":"BO791/1000000*CommonInputs!U$6/CommonInputs!$E$6","v":21.10344414639896}]
[]
["FTIRGDepn",null,null,null,null,null,null,{"$f":"H757","v":612000},{"$f":"I757","v":1903000},{"$f":"J757","v":3414000},{"$f":"K757","v":4636000},{"$f":"L757","v":0},{"$f":"M757","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Equity element of RAV",null,null,{"$f":"BA795*(1-BA798)","v":0},{"$f":"BB795*(1-BB798)","v":0},2.2494535252151522,6.6897777772802431,12.569607827948957,12.48834909183007,12.26683941248077,13.460681534262337,13.039871586882024,12.556908395307113,12.025468294759536,11.452398348413492,10.840028736072044,10.188402017994328,9.4965498658795315]
["AFFTIRGDepn",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gearing",null,null,{"$f":"CommonInputs!G$26","v":0.6},{"$f":"CommonInputs!H$26","v":0.6},{"$f":"CommonInputs!I$26","v":0.6},{"$f":"CommonInputs!J$26","v":0.6},{"$f":"CommonInputs!K$26","v":0.6},{"$f":"CommonInputs!L$26","v":0.6},{"$f":"CommonInputs!M$26","v":0.6},{"$f":"CommonInputs!N$26","v":0.55000000000000004},{"$f":"CommonInputs!O$26","v":0.55000000000000004},{"$f":"CommonInputs!P$26","v":0.55000000000000004},{"$f":"CommonInputs!Q$26","v":0.55000000000000004},{"$f":"CommonInputs!R$26","v":0.55000000000000004},{"$f":"CommonInputs!S$26","v":0.55000000000000004},{"$f":"CommonInputs!T$26","v":0.55000000000000004},{"$f":"CommonInputs!U$26","v":0.55000000000000004}]
["ARPI",null,null,null,null,null,null,1.0949761601723509,1.1402640237647081,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364]
["(FTIRGDepn+AFFTIRGDepn)*ARPI",null,null,null,null,null,null,{"$f":"(H797+H798)*H799","v":670125.41002547869},{"$f":"(I797+I798)*I799","v":2169922.4372242396},{"$f":"(J797+J798)*J799","v":4074077.538884867},{"$f":"(K797+K798)*K799","v":5532344.3088079216},{"$f":"(L797+L798)*L799","v":0},{"$f":"(M797+M798)*M799","v":0},0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In first year post construction NBV is depreciated over 20 years"]
[]
["FTIRG",null,null,null,null,null,null,{"$f":"H795+H800","v":3064426.5612861854},{"$f":"I795+I800","v":7347934.3460373003},{"$f":"J795+J800","v":12083623.28616352},{"$f":"K795+K800","v":15046744.988610115},{"$f":"L795+L800","v":0},{"$f":"M795+M800","v":0},0,0,0,0,0,0,0,0,"FTIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances - all Long Life",null,null,{"$f":"CommonInputs!G$51","v":0.06},{"$f":"CommonInputs!H$51","v":0.06},{"$f":"CommonInputs!I$51","v":0.1},{"$f":"CommonInputs!J$51","v":0.1},{"$f":"CommonInputs!K$51","v":0.1},{"$f":"CommonInputs!L$51","v":0.1},{"$f":"CommonInputs!M$51","v":0.08},{"$f":"CommonInputs!N$51","v":0.08},{"$f":"CommonInputs!O$51","v":0.08},{"$f":"CommonInputs!P$51","v":0.08},{"$f":"CommonInputs!Q$51","v":0.08},{"$f":"CommonInputs!R$51","v":0.08},{"$f":"CommonInputs!S$51","v":0.08},{"$f":"CommonInputs!T$51","v":0.08},{"$f":"CommonInputs!U$51","v":0.08}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA808","v":12.257612656568341},38.423618381008069,65.61896076825937,84.285767109716701,89.143081762019008,80.228773585817109,73.810471698951744,67.905633963035598,62.47318324599275,57.475328586313331,52.877302299408264,48.647118115455605,44.755348666219156,41.174920772921624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA812","v":13.040013464434406},{"$f":"BB812","v":28.618577110461516},{"$f":"BC812","v":34.486338028169023},28.031891575870308,14.762101514748869,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(BA804:BA805)","v":13.040013464434406},{"$f":"SUM(BB804:BB805)","v":40.876189767029857},{"$f":"SUM(BC804:BC805)","v":72.909956409177084},93.650852344129675,99.047868624465565,89.143081762019008,80.228773585817109,73.810471698951744,67.905633963035598,62.47318324599275,57.475328586313331,52.877302299408264,48.647118115455605,44.755348666219156,41.174920772921624]
["Determination of ETIRG",null,null,null,null,null,null,"2007/08","2008/09","2009/10","2010/11","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12","2011/12",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WDA",null,null,{"$f":"BA806*BA802","v":0.78240080786606436},{"$f":"BB806*BB802","v":2.4525713860217913},{"$f":"BC806*BC802","v":7.2909956409177088},9.3650852344129678,9.9047868624465565,8.9143081762019012,6.4183018868653692,5.9048377359161393,5.4324507170428475,4.9978546596794198,4.5980262869050668,4.2301841839526615,3.8917694492364485,3.5804278932975326,3.29399366183373]
[null,null,null,null,null,null,null,7,8,9,10,11,11,11,11,11,11,11,11,11,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA806-BA807","v":12.257612656568341},{"$f":"BB806-BB807","v":38.423618381008069},{"$f":"BC806-BC807","v":65.61896076825937},84.285767109716701,89.143081762019008,80.228773585817109,73.810471698951744,67.905633963035598,62.47318324599275,57.475328586313331,52.877302299408264,48.647118115455605,44.755348666219156,41.174920772921624,37.880927111087892]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Assets"]
["CCTIRG",null,null,null,null,null,null,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,8.7999999999999995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA814","v":12.750235387446974},40.443066040688585,73.237294544345048,98.954145671794564,111.07316003779489,108.43007288904636,105.78698574029782,103.14389859154929,100.50081144280075,97.857724294052218,95.214637145303683,92.571549996555149,89.928462847806614,87.285375699058079]
["ETIRGC",null,null,null,null,null,null,{"$f":"H760","v":0},{"$f":"I760","v":0},0,0,92055000,87334000,82613000,77893000,73172000,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additions",null,null,{"$f":"BA752","v":13.040013464434406},{"$f":"BB752","v":28.618577110461516},{"$f":"BC752","v":34.486338028169023},28.031891575870308,14.762101514748869,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",null,null,{"$f":"-SUM($BA812:BA812)/$AZ759","v":-0.28977807698743124},{"$f":"-SUM($BA812:BB812)/$AZ759","v":-0.92574645721990945},{"$f":"-SUM($BA812:BC812)/$AZ759","v":-1.6921095245125546},{"$f":"-SUM($BA812:BD812)/$AZ759","v":-2.3150404484207834},{"$f":"-SUM($BA812:BE812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BF812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BG812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BH812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BI812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BJ812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BK812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BL812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BM812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BN812)/$AZ759","v":-2.6430871487485361},{"$f":"-SUM($BA812:BO812)/$AZ759","v":-2.6430871487485361}]
["SAFTIRG",null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"SUM(BA811:BA813)","v":12.750235387446974},{"$f":"SUM(BB811:BB813)","v":40.443066040688585},{"$f":"SUM(BC811:BC813)","v":73.237294544345048},98.954145671794564,111.07316003779489,108.43007288904636,105.78698574029782,103.14389859154929,100.50081144280075,97.857724294052218,95.214637145303683,92.571549996555149,89.928462847806614,87.285375699058079,84.642288550309544]
["ETIRGORAV",null,null,null,null,null,null,{"$f":"H758","v":0},{"$f":"I758","v":0},0,0,94415000,0,0,0,0,0,0,0,0,0]
["Authority Adjustment",null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax computation",null,null,{"$f":"CommonInputs!G$27","v":0.3},{"$f":"CommonInputs!H$27","v":0.3},{"$f":"CommonInputs!I$27","v":0.28000000000000003},{"$f":"CommonInputs!J$27","v":0.28000000000000003},{"$f":"CommonInputs!K$27","v":0.28000000000000003},{"$f":"CommonInputs!L$27","v":0.26},{"$f":"CommonInputs!M$27","v":0.24},{"$f":"CommonInputs!N$27","v":0.22999999999999998},{"$f":"CommonInputs!O$27","v":0.21999999999999997},{"$f":"CommonInputs!P$27","v":0.21999999999999997},{"$f":"CommonInputs!Q$27","v":0.21999999999999997},{"$f":"CommonInputs!R$27","v":0.21999999999999997},{"$f":"CommonInputs!S$27","v":0.21999999999999997},{"$f":"CommonInputs!T$27","v":0.21999999999999997},{"$f":"CommonInputs!U$27","v":0.21999999999999997}]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"IF(H816=TRUE,IF(ISERROR(H814/H815),0,H814/H815),1)","v":1},{"$f":"IF(I816=TRUE,IF(ISERROR(I814/I815),0,I814/I815),1)","v":1},{"$f":"IF(J816=TRUE,IF(ISERROR(J814/J815),0,J814/J815),1)","v":1},{"$f":"IF(K816=TRUE,IF(ISERROR(K814/K815),0,K814/K815),1)","v":1},{"$f":"IF(L816=TRUE,IF(ISERROR(L814/L815),0,L814/L815),1)","v":1},{"$f":"IF(M816=TRUE,IF(ISERROR(M814/M815),0,M814/M815),1)","v":1},1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pbt",null,null,{"$f":"BA761","v":-0.28977807698743124},{"$f":"BB761","v":1.5156115077521641},{"$f":"BC761","v":4.0584766369947554},8.0546282092988779,7.8366701655621185,8.0313937477512152,8.7374463081163984,8.9376697874122542,9.1310433329550911,9.0223158233626268,-3.9620248787243577,-4.013040317675161,-4.0291457616161868,-4.0499318686625871,-4.0736228870235331]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"add back depreciation",null,null,{"$f":"-BA759","v":0.28977807698743124},{"$f":"-BB759","v":0.92574645721990945},{"$f":"-BC759","v":1.6921095245125546},2.3150404484207834,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361]
["ARPI",null,null,null,null,null,null,1.0949761601723509,1.1402640237647081,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"capital allowances",null,null,{"$f":"-BA807","v":-0.78240080786606436},{"$f":"-BB807","v":-2.4525713860217913},{"$f":"-BC807","v":-7.2909956409177088},-9.3650852344129678,-9.9047868624465565,-8.9143081762019012,-6.4183018868653692,-5.9048377359161393,-5.4324507170428475,-4.9978546596794198,-4.5980262869050668,-4.2301841839526615,-3.8917694492364485,-3.5804278932975326,-3.29399366183373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxable profit",null,null,{"$f":"SUM(BA817:BA819)","v":-0.78240080786606436},{"$f":"SUM(BB817:BB819)","v":-1.1213421049717454E-2},{"$f":"SUM(BC817:BC819)","v":-1.5404094794103989},1.004583423306693,0.57497045186409856,1.7601727202978505,4.9622315699995658,5.6759192002446515,6.3416797646607801,6.6675483124317436,-5.9169640168808879,-5.6001373528792868,-5.2778280621040992,-4.9872726132115837,-4.724529400108727]
["(CCTIRG*(ETIRG*SAFTRTIRG)*ARPI)",null,null,null,null,null,null,{"$f":"(H811*(H812*H817)*H819)","v":0},{"$f":"(I811*(I812*I817)*I819)","v":0},{"$f":"(J811*(J812*J817)*J819)","v":0},{"$f":"(K811*(K812*K817)*K819)","v":0},{"$f":"(L811*(L812*L817)*L819)","v":9667091.4733743649},{"$f":"(M811*(M812*M817)*M819)","v":9171318.9586190525},8675546.4438637383,8179878.9434093693,7684106.428654056,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax",null,null,{"$f":"BA820*BA816","v":-0.23472024235981931},{"$f":"BB820*BB816","v":-3.3640263149152358E-3},{"$f":"BC820*BC816","v":-0.43131465423491172},0.28128335852587405,0.16099172652194763,0.45764490727744117,1.1909355767998957,1.3054614160562696,1.3951695482253714,1.4668606287349835,-1.3017320837137951,-1.232030217633443,-1.1611221736629016,-1.0971999749065482,-1.0393964680239198]
[]
["Dep",null,null,null,null,null,null,{"$f":"H759","v":0},{"$f":"I759","v":0},0,0,4721000,4721000,4721000,4721000,4721000,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tax paid",null,null,{"$f":"-BA821*0.5","v":0.11736012117990965},{"$f":"-BB821*0.5+BA779","v":0.11904213433736727},0.21733934027491347,7.5015647854518835E-2,-0.22113754252391082,-0.30931831689969441,-0.82429024203866841,-1.2481984964280826,-1.3503154821408205,-1.4310150884801773,-8.2564272510594172E-2,1.2668811506736191,1.1965761956481722,1.1291610742847249,1.0682982214652341]
["SAFRTIRG",null,null,null,null,null,null,{"$f":"H817","v":1},{"$f":"I817","v":1},{"$f":"J817","v":1},{"$f":"K817","v":1},{"$f":"L817","v":1},{"$f":"M817","v":1},1,1,1,1,1,1,1,1]
["ARPI",null,null,null,null,null,null,1.0949761601723509,1.1402640237647081,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364,1.1933443289059364]
["Dep*SAFRTIRG*ARPI",null,null,null,null,null,null,{"$f":"H823*H824*H825","v":0},{"$f":"I823*I824*I825","v":0},{"$f":"J823*J824*J825","v":0},{"$f":"K823*K824*K825","v":0},{"$f":"L823*L824*L825","v":5633778.5767649263},{"$f":"M823*M824*M825","v":5633778.5767649263},5633778.5767649263,5633778.5767649263,5633778.5767649263,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital allowances",null,null,{"$f":"BA819","v":-0.78240080786606436},{"$f":"BB819","v":-2.4525713860217913},{"$f":"BC819","v":-7.2909956409177088},-9.3650852344129678,-9.9047868624465565,-8.9143081762019012,-6.4183018868653692,-5.9048377359161393,-5.4324507170428475,-4.9978546596794198,-4.5980262869050668,-4.2301841839526615,-3.8917694492364485,-3.5804278932975326,-3.29399366183373]
["ETIRG",null,null,null,null,null,null,{"$f":"H821+H826","v":0},{"$f":"I821+I826","v":0},{"$f":"J821+J826","v":0},{"$f":"K821+K826","v":0},{"$f":"L821+L826","v":15300870.050139291},{"$f":"M821+M826","v":14805097.535383979},14309325.020628665,13813657.520174295,13317885.005418982,0,0,0,0,0,"ETIRG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"depreciation",null,null,{"$f":"BA818","v":0.28977807698743124},{"$f":"BB818","v":0.92574645721990945},{"$f":"BC818","v":1.6921095245125546},2.3150404484207834,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361,2.6430871487485361]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BA827:BA828)","v":-0.49262273087863312},{"$f":"SUM(BB827:BB828)","v":-1.5268249288018818},{"$f":"SUM(BC827:BC828)","v":-5.5988861164051542},-7.0500447859921849,-7.2616997136980199,-6.2712210274533646,-3.7752147381168331,-3.2617505871676031,-2.7893635682943114,-2.3547675109308837,-1.9549391381565306,-1.5870970352041254,-1.2486823004879124,-0.93734074454899652,-0.65090651308519387]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferred tax in year",null,null,{"$f":"BA829*BA816","v":-0.14778681926358994},{"$f":"BB829*BB816","v":-0.4580474786405645},{"$f":"BC829*BC816","v":-1.5676881125934434},-1.9740125400778119,-2.0332759198354458,-1.6305174671378748,-0.90605153714803988,-0.75020263504854867,-0.61365998502474839,-0.51804885240479437,-0.43008661039443669,-0.34916134774490754,-0.2747101061073407,-0.20621496380077922,-0.14319943287874262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opening",null,null,0,{"$f":"BA832","v":-0.14778681926358994},-0.60583429790415444,-2.1735224104975979,-4.1475349505754098,-6.1808108704108555,-7.8113283375487299,-8.7173798746967694,-9.4675825097453181,-10.081242494770066,-10.59929134717486,-11.029377957569297,-11.378539305314204,-11.653249411421545,-11.859464375222323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Closing",null,null,{"$f":"BA831+BA830","v":-0.14778681926358994},{"$f":"BB831+BB830","v":-0.60583429790415444},{"$f":"BC831+BC830","v":-2.1735224104975979},-4.1475349505754098,-6.1808108704108555,-7.8113283375487299,-8.7173798746967694,-9.4675825097453181,-10.081242494770066,-10.59929134717486,-11.029377957569297,-11.378539305314204,-11.653249411421545,-11.859464375222323,-12.002663808101065]

{"sheet":"RAV inputs","index":8,"n_rows":708,"n_cols":20,"rows_kept":708,"cut":false,"hidden":false,"merged":[]}
["2009-10 prices","y/e 31 March"]
[2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
["RPI factors",null,188.15,193.10833333333332,200.31666666666666,208.5916666666667,214.78333333333333,215.76666666666668]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Scotland GDN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["RAV additions - capex ",null,null,{"$f":"[24]Sheet1!D9","v":40.9682556531099},{"$f":"[24]Sheet1!E9","v":30.358280395474551},{"$f":"[24]Sheet1!F9","v":48.545903449070337},{"$f":"[24]Sheet1!G9","v":62.429515791107285},{"$f":"[24]Sheet1!H9","v":51.499999999999993},{"$f":"[24]Sheet1!I9","v":48.245869669205575},null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["RAV additions - Mains & services repex per price control",null,null,{"$f":"[24]Sheet1!D10","v":0},{"$f":"[24]Sheet1!E10","v":0},{"$f":"[24]Sheet1!F10","v":27.284305841441057},{"$f":"[24]Sheet1!G10","v":31.226753909604163},{"$f":"[24]Sheet1!H10","v":38.183085032038854},{"$f":"[24]Sheet1!I10","v":31.681263308806749},null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["RAV - pre-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D13","v":848.49882665200744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D14","v":87.720743356880476},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Depreciation Pot 3 additions",null,null,{"$f":"[24]Sheet1!D17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D18","v":0},{"$f":"[24]Sheet1!E18","v":0},{"$f":"[24]Sheet1!F18","v":0},{"$f":"[24]Sheet1!G18","v":0},{"$f":"[24]Sheet1!H18","v":0},{"$f":"[24]Sheet1!I18","v":0},{"$f":"[24]Sheet1!J18","v":0},{"$f":"[24]Sheet1!K18","v":-0.52650824977028465},{"$f":"[24]Sheet1!L18","v":-0.19933143152013647},{"$f":"[24]Sheet1!M18","v":-0.2},null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["RAV- post-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D21","v":139.61656921436622},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D22","v":3.5777428249897949},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Disposals of post 2002 assets",null,null,{"$f":"[24]Sheet1!D25","v":0},{"$f":"[24]Sheet1!E25","v":0},{"$f":"[24]Sheet1!F25","v":0},{"$f":"[24]Sheet1!G25","v":0},{"$f":"[24]Sheet1!H25","v":0},{"$f":"[24]Sheet1!I25","v":0},{"$f":"[24]Sheet1!J25","v":0},{"$f":"[24]Sheet1!K25","v":0},{"$f":"[24]Sheet1!L25","v":0},{"$f":"[24]Sheet1!M25","v":0},null,null,null,null,null,null,"Scotland GDN"]
[null,"Adjustments to RAV for CAPX overspend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Pot 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D28","v":27.456339435669513},{"$f":"[24]Sheet1!E28","v":72.301231201284708},{"$f":"[24]Sheet1!F28","v":108.41716183669348},{"$f":"[24]Sheet1!G28","v":107.78738897862614},{"$f":"[24]Sheet1!H28","v":113.42798408139279},{"$f":"[24]Sheet1!I28","v":80.960822401023961},{"$f":"[24]Sheet1!J28","v":36.11593063540878},{"$f":"[24]Sheet1!K28","v":0},{"$f":"[24]Sheet1!L28","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Additions",null,null,{"$f":"[24]Sheet1!D29","v":44.844891765615181},{"$f":"[24]Sheet1!E29","v":36.115930635408773},{"$f":"[24]Sheet1!F29","v":0},{"$f":"[24]Sheet1!G29","v":0},{"$f":"[24]Sheet1!H29","v":0},{"$f":"[24]Sheet1!I29","v":0},{"$f":"[24]Sheet1!J29","v":0},{"$f":"[24]Sheet1!K29","v":0},{"$f":"[24]Sheet1!L29","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D30","v":0},{"$f":"[24]Sheet1!E30","v":0},{"$f":"[24]Sheet1!F30","v":-0.62977285806733474},{"$f":"[24]Sheet1!G30","v":5.6405951027666497},{"$f":"[24]Sheet1!H30","v":-32.467161680368825},{"$f":"[24]Sheet1!I30","v":-44.844891765615181},{"$f":"[24]Sheet1!J30","v":-36.115930635408773},{"$f":"[24]Sheet1!K30","v":0},{"$f":"[24]Sheet1!L30","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D31","v":72.301231201284708},{"$f":"[24]Sheet1!E31","v":108.41716183669348},{"$f":"[24]Sheet1!F31","v":107.78738897862614},{"$f":"[24]Sheet1!G31","v":113.42798408139279},{"$f":"[24]Sheet1!H31","v":80.960822401023961},{"$f":"[24]Sheet1!I31","v":36.11593063540878},{"$f":"[24]Sheet1!J31","v":0},{"$f":"[24]Sheet1!K31","v":0},{"$f":"[24]Sheet1!L31","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Period (years) over which pot 2 depreciation is transferred to RAV",5,null,{"$f":"[24]Sheet1!D32","v":0},{"$f":"[24]Sheet1!E32","v":0},{"$f":"[24]Sheet1!F32","v":0},{"$f":"[24]Sheet1!G32","v":0},{"$f":"[24]Sheet1!H32","v":0},{"$f":"[24]Sheet1!I32","v":0},{"$f":"[24]Sheet1!J32","v":0},{"$f":"[24]Sheet1!K32","v":0},{"$f":"[24]Sheet1!L32","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Depreciation opening balance",null,null,{"$f":"[24]Sheet1!D33","v":9.7356653036266255E-2},{"$f":"[24]Sheet1!E33","v":-0.51278422331194518},{"$f":"[24]Sheet1!F33","v":-2.1194782500071607},{"$f":"[24]Sheet1!G33","v":-4.4587737510373113},{"$f":"[24]Sheet1!H33","v":-7.4807818508697412},{"$f":"[24]Sheet1!I33","v":-6.3939413104152676},{"$f":"[24]Sheet1!J33","v":-3.2103049453696677},{"$f":"[24]Sheet1!K33","v":0},{"$f":"[24]Sheet1!L33","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D34","v":-0.61014087634821135},{"$f":"[24]Sheet1!E34","v":-1.6066940266952157},{"$f":"[24]Sheet1!F34","v":-2.4092702630376328},{"$f":"[24]Sheet1!G34","v":-2.3952753106361362},{"$f":"[24]Sheet1!H34","v":-2.5206218684753958},{"$f":"[24]Sheet1!I34","v":-1.7991293866894214},{"$f":"[24]Sheet1!J34","v":-0.80257623634241737},{"$f":"[24]Sheet1!K34","v":0},{"$f":"[24]Sheet1!L34","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D35","v":0},{"$f":"[24]Sheet1!E35","v":0},{"$f":"[24]Sheet1!F35","v":6.997476200748165E-2},{"$f":"[24]Sheet1!G35","v":-0.62673278919629449},{"$f":"[24]Sheet1!H35","v":3.6074624089298699},{"$f":"[24]Sheet1!I35","v":4.9827657517350206},{"$f":"[24]Sheet1!J35","v":4.0128811817120855},{"$f":"[24]Sheet1!K35","v":0},{"$f":"[24]Sheet1!L35","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D36","v":-0.51278422331194518},{"$f":"[24]Sheet1!E36","v":-2.1194782500071607},{"$f":"[24]Sheet1!F36","v":-4.4587737510373113},{"$f":"[24]Sheet1!G36","v":-7.4807818508697412},{"$f":"[24]Sheet1!H36","v":-6.3939413104152676},{"$f":"[24]Sheet1!I36","v":-3.2103049453696677},{"$f":"[24]Sheet1!J36","v":0},{"$f":"[24]Sheet1!K36","v":0},{"$f":"[24]Sheet1!L36","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Pot 3, including pre-2002 assets included as opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Gross Opening balance",null,null,{"$f":"[24]Sheet1!D41","v":9.6105539189598854},{"$f":"[24]Sheet1!E41","v":10.808626416869945},{"$f":"[24]Sheet1!F41","v":0},{"$f":"[24]Sheet1!G41","v":0},{"$f":"[24]Sheet1!H41","v":0},{"$f":"[24]Sheet1!I41","v":0},{"$f":"[24]Sheet1!J41","v":0},{"$f":"[24]Sheet1!K41","v":0},{"$f":"[24]Sheet1!L41","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Additions",null,null,{"$f":"[24]Sheet1!D42","v":1.1980724979100592},{"$f":"[24]Sheet1!E42","v":1.6247543772704498},{"$f":"[24]Sheet1!F42","v":0},{"$f":"[24]Sheet1!G42","v":0},{"$f":"[24]Sheet1!H42","v":0},{"$f":"[24]Sheet1!I42","v":0},{"$f":"[24]Sheet1!J42","v":0},{"$f":"[24]Sheet1!K42","v":0},{"$f":"[24]Sheet1!L42","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Gross Closing balance",null,null,{"$f":"[24]Sheet1!D43","v":10.808626416869945},{"$f":"[24]Sheet1!E43","v":12.433380794140396},{"$f":"[24]Sheet1!F43","v":0},{"$f":"[24]Sheet1!G43","v":0},{"$f":"[24]Sheet1!H43","v":0},{"$f":"[24]Sheet1!I43","v":0},{"$f":"[24]Sheet1!J43","v":0},{"$f":"[24]Sheet1!K43","v":0},{"$f":"[24]Sheet1!L43","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,{"$f":"[24]Sheet1!D44","v":0},{"$f":"[24]Sheet1!E44","v":0},{"$f":"[24]Sheet1!F44","v":0},{"$f":"[24]Sheet1!G44","v":0},{"$f":"[24]Sheet1!H44","v":0},{"$f":"[24]Sheet1!I44","v":0},{"$f":"[24]Sheet1!J44","v":0},{"$f":"[24]Sheet1!K44","v":0},{"$f":"[24]Sheet1!L44","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Depreciation Opening balance",null,null,{"$f":"[24]Sheet1!D45","v":-0.80814405573454895},{"$f":"[24]Sheet1!E45","v":-1.1021839919600351},{"$f":"[24]Sheet1!F45","v":0},{"$f":"[24]Sheet1!G45","v":0},{"$f":"[24]Sheet1!H45","v":0},{"$f":"[24]Sheet1!I45","v":0},{"$f":"[24]Sheet1!J45","v":0},{"$f":"[24]Sheet1!K45","v":0},{"$f":"[24]Sheet1!L45","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Depreciation on opening balance (including depreciation on pre-vesting assets)",null,null,{"$f":"[24]Sheet1!D46","v":-0.29403993622548613},{"$f":"[24]Sheet1!E46","v":-0.31607410764775407},{"$f":"[24]Sheet1!F46","v":0},{"$f":"[24]Sheet1!G46","v":0},{"$f":"[24]Sheet1!H46","v":0},{"$f":"[24]Sheet1!I46","v":0},{"$f":"[24]Sheet1!J46","v":0},{"$f":"[24]Sheet1!K46","v":0},{"$f":"[24]Sheet1!L46","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Depreciation closing balance",null,null,{"$f":"[24]Sheet1!D47","v":-1.1021839919600351},{"$f":"[24]Sheet1!E47","v":-1.4182580996077891},{"$f":"[24]Sheet1!F47","v":0},{"$f":"[24]Sheet1!G47","v":0},{"$f":"[24]Sheet1!H47","v":0},{"$f":"[24]Sheet1!I47","v":0},{"$f":"[24]Sheet1!J47","v":0},{"$f":"[24]Sheet1!K47","v":0},{"$f":"[24]Sheet1!L47","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,{"$f":"[24]Sheet1!D48","v":0},{"$f":"[24]Sheet1!E48","v":0},{"$f":"[24]Sheet1!F48","v":0},{"$f":"[24]Sheet1!G48","v":0},{"$f":"[24]Sheet1!H48","v":0},{"$f":"[24]Sheet1!I48","v":0},{"$f":"[24]Sheet1!J48","v":0},{"$f":"[24]Sheet1!K48","v":0},{"$f":"[24]Sheet1!L48","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Net RAV impact",null,null,{"$f":"[24]Sheet1!D49","v":0},{"$f":"[24]Sheet1!E49","v":0},{"$f":"[24]Sheet1!F49","v":0},{"$f":"[24]Sheet1!G49","v":0},{"$f":"[24]Sheet1!H49","v":0},{"$f":"[24]Sheet1!I49","v":0},{"$f":"[24]Sheet1!J49","v":0},{"$f":"[24]Sheet1!K49","v":0},{"$f":"[24]Sheet1!L49","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D50","v":8.8024098632253356},{"$f":"[24]Sheet1!E50","v":9.7064424249099108},{"$f":"[24]Sheet1!F50","v":0},{"$f":"[24]Sheet1!G50","v":0},{"$f":"[24]Sheet1!H50","v":0},{"$f":"[24]Sheet1!I50","v":0},{"$f":"[24]Sheet1!J50","v":0},{"$f":"[24]Sheet1!K50","v":0},{"$f":"[24]Sheet1!L50","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Additions",null,null,{"$f":"[24]Sheet1!D51","v":1.1980724979100592},{"$f":"[24]Sheet1!E51","v":1.6247543772704498},{"$f":"[24]Sheet1!F51","v":0},{"$f":"[24]Sheet1!G51","v":0},{"$f":"[24]Sheet1!H51","v":0},{"$f":"[24]Sheet1!I51","v":0},{"$f":"[24]Sheet1!J51","v":0},{"$f":"[24]Sheet1!K51","v":0},{"$f":"[24]Sheet1!L51","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D52","v":-0.29403993622548613},{"$f":"[24]Sheet1!E52","v":-0.31607410764775407},{"$f":"[24]Sheet1!F52","v":0},{"$f":"[24]Sheet1!G52","v":0},{"$f":"[24]Sheet1!H52","v":0},{"$f":"[24]Sheet1!I52","v":0},{"$f":"[24]Sheet1!J52","v":0},{"$f":"[24]Sheet1!K52","v":0},{"$f":"[24]Sheet1!L52","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D53","v":9.7064424249099108},{"$f":"[24]Sheet1!E53","v":11.015122694532606},{"$f":"[24]Sheet1!F53","v":0},{"$f":"[24]Sheet1!G53","v":0},{"$f":"[24]Sheet1!H53","v":0},{"$f":"[24]Sheet1!I53","v":0},{"$f":"[24]Sheet1!J53","v":0},{"$f":"[24]Sheet1!K53","v":0},{"$f":"[24]Sheet1!L53","v":0},null,null,null,null,null,null,null,"Scotland GDN"]
["RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[{"$f":"[24]Sheet1!A55","v":56.201951616441811},{"$f":"[24]Sheet1!B55","v":43.576065865630831},{"$f":"[24]Sheet1!C55","v":67.040101331739734},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Pot 3 gross opening balance",null,null,{"$f":"[24]Sheet1!D57","v":7.3251003359371829},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
["Sum of depreciation factors 2002-03 to 2006-07",null,null,{"$f":"[24]Sheet1!D59","v":0.16917293233082706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scotland GDN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Southern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["RAV additions - capex ",null,null,{"$f":"[24]Sheet1!D66","v":73.573982807804981},{"$f":"[24]Sheet1!E66","v":82.984863868701865},{"$f":"[24]Sheet1!F66","v":104.20912981982337},{"$f":"[24]Sheet1!G66","v":99.607345734968519},{"$f":"[24]Sheet1!H66","v":93.620999999999995},{"$f":"[24]Sheet1!I66","v":65.588459516002487},null,null,null,null,null,null,null,null,null,null,"Southern"]
["RAV additions - Mains & services repex per price control",null,null,{"$f":"[24]Sheet1!D67","v":0},{"$f":"[24]Sheet1!E67","v":0},{"$f":"[24]Sheet1!F67","v":60.990600626512098},{"$f":"[24]Sheet1!G67","v":80.727733996403458},{"$f":"[24]Sheet1!H67","v":92.387626549884075},{"$f":"[24]Sheet1!I67","v":104.890973939962},null,null,null,null,null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["RAV - pre-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D70","v":2267.1985901094486},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D71","v":234.39083168424744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Depreciation Pot 3 additions",null,null,{"$f":"[24]Sheet1!D74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D75","v":0},{"$f":"[24]Sheet1!E75","v":0},{"$f":"[24]Sheet1!F75","v":0},{"$f":"[24]Sheet1!G75","v":0},{"$f":"[24]Sheet1!H75","v":0},{"$f":"[24]Sheet1!I75","v":0},{"$f":"[24]Sheet1!J75","v":0},{"$f":"[24]Sheet1!K75","v":-1.1647314130478206},{"$f":"[24]Sheet1!L75","v":-0.30137347714751284},{"$f":"[24]Sheet1!M75","v":-0.2},null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["RAV- post-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D78","v":238.70782962825382},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D79","v":5.2401523479540479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D81","v":0},{"$f":"[24]Sheet1!E81","v":0},{"$f":"[24]Sheet1!F81","v":0},{"$f":"[24]Sheet1!G81","v":0},{"$f":"[24]Sheet1!H81","v":0},{"$f":"[24]Sheet1!I81","v":0},{"$f":"[24]Sheet1!J81","v":0},{"$f":"[24]Sheet1!K81","v":0},{"$f":"[24]Sheet1!L81","v":0},{"$f":"[24]Sheet1!M81","v":0},null,null,null,null,null,null,"Southern"]
["Disposals of post 2002 assets",null,null,{"$f":"[24]Sheet1!D82","v":0},{"$f":"[24]Sheet1!E82","v":0},{"$f":"[24]Sheet1!F82","v":0},{"$f":"[24]Sheet1!G82","v":0},{"$f":"[24]Sheet1!H82","v":0},{"$f":"[24]Sheet1!I82","v":0},{"$f":"[24]Sheet1!J82","v":0},{"$f":"[24]Sheet1!K82","v":-4.1375893891574438E-3},{"$f":"[24]Sheet1!L82","v":0},{"$f":"[24]Sheet1!M82","v":0},null,null,null,null,null,null,"Southern"]
[null,"Adjustments to RAV for CAPX overspend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Pot 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D85","v":56.143525264620465},{"$f":"[24]Sheet1!E85","v":77.274077385476517},{"$f":"[24]Sheet1!F85","v":143.01217826852181},{"$f":"[24]Sheet1!G85","v":118.81125452873323},{"$f":"[24]Sheet1!H85","v":95.742251672194925},{"$f":"[24]Sheet1!I85","v":86.868653003901358},{"$f":"[24]Sheet1!J85","v":65.738100883045306},{"$f":"[24]Sheet1!K85","v":0},{"$f":"[24]Sheet1!L85","v":0},null,null,null,null,null,null,null,"Southern"]
["Additions",null,null,{"$f":"[24]Sheet1!D86","v":21.130552120856052},{"$f":"[24]Sheet1!E86","v":65.738100883045306},{"$f":"[24]Sheet1!F86","v":0},{"$f":"[24]Sheet1!G86","v":0},{"$f":"[24]Sheet1!H86","v":0},{"$f":"[24]Sheet1!I86","v":0},{"$f":"[24]Sheet1!J86","v":0},{"$f":"[24]Sheet1!K86","v":0},{"$f":"[24]Sheet1!L86","v":0},null,null,null,null,null,null,null,"Southern"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D87","v":0},{"$f":"[24]Sheet1!E87","v":0},{"$f":"[24]Sheet1!F87","v":-24.200923739788603},{"$f":"[24]Sheet1!G87","v":-23.069002856538297},{"$f":"[24]Sheet1!H87","v":-8.8735986682935621},{"$f":"[24]Sheet1!I87","v":-21.130552120856052},{"$f":"[24]Sheet1!J87","v":-65.738100883045306},{"$f":"[24]Sheet1!K87","v":0},{"$f":"[24]Sheet1!L87","v":0},null,null,null,null,null,null,null,"Southern"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D88","v":77.274077385476517},{"$f":"[24]Sheet1!E88","v":143.01217826852181},{"$f":"[24]Sheet1!F88","v":118.81125452873323},{"$f":"[24]Sheet1!G88","v":95.742251672194925},{"$f":"[24]Sheet1!H88","v":86.868653003901358},{"$f":"[24]Sheet1!I88","v":65.738100883045306},{"$f":"[24]Sheet1!J88","v":0},{"$f":"[24]Sheet1!K88","v":0},{"$f":"[24]Sheet1!L88","v":0},null,null,null,null,null,null,null,"Southern"]
["Period (years) over which pot 2 depreciation is transferred to RAV",5,null,{"$f":"[24]Sheet1!D89","v":0},{"$f":"[24]Sheet1!E89","v":0},{"$f":"[24]Sheet1!F89","v":0},{"$f":"[24]Sheet1!G89","v":0},{"$f":"[24]Sheet1!H89","v":0},{"$f":"[24]Sheet1!I89","v":0},{"$f":"[24]Sheet1!J89","v":0},{"$f":"[24]Sheet1!K89","v":0},{"$f":"[24]Sheet1!L89","v":0},null,null,null,null,null,null,null,"Southern"]
["Depreciation opening balance",null,null,{"$f":"[24]Sheet1!D90","v":-1.588241118580344},{"$f":"[24]Sheet1!E90","v":-2.8358750133496882},{"$f":"[24]Sheet1!F90","v":-4.5530767330269439},{"$f":"[24]Sheet1!G90","v":-5.0421336123509173},{"$f":"[24]Sheet1!H90","v":-5.1191611733740672},{"$f":"[24]Sheet1!I90","v":-6.2608113585013365},{"$f":"[24]Sheet1!J90","v":-5.8433867451595836},{"$f":"[24]Sheet1!K90","v":0},{"$f":"[24]Sheet1!L90","v":0},null,null,null,null,null,null,null,"Southern"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D91","v":-1.2476338947693437},{"$f":"[24]Sheet1!E91","v":-1.717201719677256},{"$f":"[24]Sheet1!F91","v":-3.1780484059671519},{"$f":"[24]Sheet1!G91","v":-2.6402501006385162},{"$f":"[24]Sheet1!H91","v":-2.1276055927154429},{"$f":"[24]Sheet1!I91","v":-1.9304145111978079},{"$f":"[24]Sheet1!J91","v":-1.4608466862898959},{"$f":"[24]Sheet1!K91","v":0},{"$f":"[24]Sheet1!L91","v":0},null,null,null,null,null,null,null,"Southern"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D92","v":0},{"$f":"[24]Sheet1!E92","v":0},{"$f":"[24]Sheet1!F92","v":2.6889915266431781},{"$f":"[24]Sheet1!G92","v":2.5632225396153663},{"$f":"[24]Sheet1!H92","v":0.98595540758817368},{"$f":"[24]Sheet1!I92","v":2.3478391245395618},{"$f":"[24]Sheet1!J92","v":7.304233431449477},{"$f":"[24]Sheet1!K92","v":0},{"$f":"[24]Sheet1!L92","v":0},null,null,null,null,null,null,null,"Southern"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D93","v":-2.8358750133496882},{"$f":"[24]Sheet1!E93","v":-4.5530767330269439},{"$f":"[24]Sheet1!F93","v":-5.0421336123509173},{"$f":"[24]Sheet1!G93","v":-5.1191611733740672},{"$f":"[24]Sheet1!H93","v":-6.2608113585013365},{"$f":"[24]Sheet1!I93","v":-5.8433867451595836},{"$f":"[24]Sheet1!J93","v":0},{"$f":"[24]Sheet1!K93","v":0},{"$f":"[24]Sheet1!L93","v":0},null,null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Pot 3, including pre-2002 assets included as opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Gross Opening balance",null,null,{"$f":"[24]Sheet1!D98","v":24.720339682604774},{"$f":"[24]Sheet1!E98","v":26.78570429605994},{"$f":"[24]Sheet1!F98","v":0},{"$f":"[24]Sheet1!G98","v":0},{"$f":"[24]Sheet1!H98","v":0},{"$f":"[24]Sheet1!I98","v":0},{"$f":"[24]Sheet1!J98","v":0},{"$f":"[24]Sheet1!K98","v":0},{"$f":"[24]Sheet1!L98","v":0},null,null,null,null,null,null,null,"Southern"]
["Additions",null,null,{"$f":"[24]Sheet1!D99","v":2.0653646134551655},{"$f":"[24]Sheet1!E99","v":0.84559625809779404},{"$f":"[24]Sheet1!F99","v":0},{"$f":"[24]Sheet1!G99","v":0},{"$f":"[24]Sheet1!H99","v":0},{"$f":"[24]Sheet1!I99","v":0},{"$f":"[24]Sheet1!J99","v":0},{"$f":"[24]Sheet1!K99","v":0},{"$f":"[24]Sheet1!L99","v":0},null,null,null,null,null,null,null,"Southern"]
["Gross Closing balance",null,null,{"$f":"[24]Sheet1!D100","v":26.78570429605994},{"$f":"[24]Sheet1!E100","v":27.631300554157736},{"$f":"[24]Sheet1!F100","v":0},{"$f":"[24]Sheet1!G100","v":0},{"$f":"[24]Sheet1!H100","v":0},{"$f":"[24]Sheet1!I100","v":0},{"$f":"[24]Sheet1!J100","v":0},{"$f":"[24]Sheet1!K100","v":0},{"$f":"[24]Sheet1!L100","v":0},null,null,null,null,null,null,null,"Southern"]
[null,null,null,{"$f":"[24]Sheet1!D101","v":0},{"$f":"[24]Sheet1!E101","v":0},{"$f":"[24]Sheet1!F101","v":0},{"$f":"[24]Sheet1!G101","v":0},{"$f":"[24]Sheet1!H101","v":0},{"$f":"[24]Sheet1!I101","v":0},{"$f":"[24]Sheet1!J101","v":0},{"$f":"[24]Sheet1!K101","v":0},{"$f":"[24]Sheet1!L101","v":0},null,null,null,null,null,null,null,"Southern"]
["Depreciation Opening balance",null,null,{"$f":"[24]Sheet1!D102","v":-2.1213633151598965},{"$f":"[24]Sheet1!E102","v":-2.8857264940207838},{"$f":"[24]Sheet1!F102","v":0},{"$f":"[24]Sheet1!G102","v":0},{"$f":"[24]Sheet1!H102","v":0},{"$f":"[24]Sheet1!I102","v":0},{"$f":"[24]Sheet1!J102","v":0},{"$f":"[24]Sheet1!K102","v":0},{"$f":"[24]Sheet1!L102","v":0},null,null,null,null,null,null,null,"Southern"]
["Depreciation on opening balance (including depreciation on pre-vesting assets)",null,null,{"$f":"[24]Sheet1!D103","v":-0.76436317886088756},{"$f":"[24]Sheet1!E103","v":-0.79799654116309959},{"$f":"[24]Sheet1!F103","v":0},{"$f":"[24]Sheet1!G103","v":0},{"$f":"[24]Sheet1!H103","v":0},{"$f":"[24]Sheet1!I103","v":0},{"$f":"[24]Sheet1!J103","v":0},{"$f":"[24]Sheet1!K103","v":0},{"$f":"[24]Sheet1!L103","v":0},null,null,null,null,null,null,null,"Southern"]
["Depreciation closing balance",null,null,{"$f":"[24]Sheet1!D104","v":-2.8857264940207838},{"$f":"[24]Sheet1!E104","v":-3.6837230351838834},{"$f":"[24]Sheet1!F104","v":0},{"$f":"[24]Sheet1!G104","v":0},{"$f":"[24]Sheet1!H104","v":0},{"$f":"[24]Sheet1!I104","v":0},{"$f":"[24]Sheet1!J104","v":0},{"$f":"[24]Sheet1!K104","v":0},{"$f":"[24]Sheet1!L104","v":0},null,null,null,null,null,null,null,"Southern"]
[null,null,null,{"$f":"[24]Sheet1!D105","v":0},{"$f":"[24]Sheet1!E105","v":0},{"$f":"[24]Sheet1!F105","v":0},{"$f":"[24]Sheet1!G105","v":0},{"$f":"[24]Sheet1!H105","v":0},{"$f":"[24]Sheet1!I105","v":0},{"$f":"[24]Sheet1!J105","v":0},{"$f":"[24]Sheet1!K105","v":0},{"$f":"[24]Sheet1!L105","v":0},null,null,null,null,null,null,null,"Southern"]
["Net RAV impact",null,null,{"$f":"[24]Sheet1!D106","v":0},{"$f":"[24]Sheet1!E106","v":0},{"$f":"[24]Sheet1!F106","v":0},{"$f":"[24]Sheet1!G106","v":0},{"$f":"[24]Sheet1!H106","v":0},{"$f":"[24]Sheet1!I106","v":0},{"$f":"[24]Sheet1!J106","v":0},{"$f":"[24]Sheet1!K106","v":0},{"$f":"[24]Sheet1!L106","v":0},null,null,null,null,null,null,null,"Southern"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D107","v":22.59897636744488},{"$f":"[24]Sheet1!E107","v":23.89997780203916},{"$f":"[24]Sheet1!F107","v":0},{"$f":"[24]Sheet1!G107","v":0},{"$f":"[24]Sheet1!H107","v":0},{"$f":"[24]Sheet1!I107","v":0},{"$f":"[24]Sheet1!J107","v":0},{"$f":"[24]Sheet1!K107","v":0},{"$f":"[24]Sheet1!L107","v":0},null,null,null,null,null,null,null,"Southern"]
["Additions",null,null,{"$f":"[24]Sheet1!D108","v":2.0653646134551655},{"$f":"[24]Sheet1!E108","v":0.84559625809779404},{"$f":"[24]Sheet1!F108","v":0},{"$f":"[24]Sheet1!G108","v":0},{"$f":"[24]Sheet1!H108","v":0},{"$f":"[24]Sheet1!I108","v":0},{"$f":"[24]Sheet1!J108","v":0},{"$f":"[24]Sheet1!K108","v":0},{"$f":"[24]Sheet1!L108","v":0},null,null,null,null,null,null,null,"Southern"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D109","v":-0.76436317886088756},{"$f":"[24]Sheet1!E109","v":-0.79799654116309959},{"$f":"[24]Sheet1!F109","v":0},{"$f":"[24]Sheet1!G109","v":0},{"$f":"[24]Sheet1!H109","v":0},{"$f":"[24]Sheet1!I109","v":0},{"$f":"[24]Sheet1!J109","v":0},{"$f":"[24]Sheet1!K109","v":0},{"$f":"[24]Sheet1!L109","v":0},null,null,null,null,null,null,null,"Southern"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D110","v":23.89997780203916},{"$f":"[24]Sheet1!E110","v":23.947577518973851},{"$f":"[24]Sheet1!F110","v":0},{"$f":"[24]Sheet1!G110","v":0},{"$f":"[24]Sheet1!H110","v":0},{"$f":"[24]Sheet1!I110","v":0},{"$f":"[24]Sheet1!J110","v":0},{"$f":"[24]Sheet1!K110","v":0},{"$f":"[24]Sheet1!L110","v":0},null,null,null,null,null,null,null,"Southern"]
["RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
[{"$f":"[24]Sheet1!A112","v":106.81722812190532},{"$f":"[24]Sheet1!B112","v":101.9009540242444},{"$f":"[24]Sheet1!C112","v":92.291872833361694},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Pot 3 gross opening balance",null,null,{"$f":"[24]Sheet1!D114","v":19.572752056212565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["Sum of depreciation factors 2002-03 to 2006-07",null,null,{"$f":"[24]Sheet1!D116","v":0.16917293233082706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Southern"]
["NGN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["RAV additions - capex ",null,null,{"$f":"[24]Sheet1!D122","v":49.547913636859604},{"$f":"[24]Sheet1!E122","v":54.98236219127876},{"$f":"[24]Sheet1!F122","v":32.790395909072743},{"$f":"[24]Sheet1!G122","v":32.648793357647229},{"$f":"[24]Sheet1!H122","v":41.8},{"$f":"[24]Sheet1!I122","v":31.916031938771752},null,null,null,null,null,null,null,null,null,null,"NGN"]
["RAV additions - Mains & services repex per price control",null,null,{"$f":"[24]Sheet1!D123","v":0},{"$f":"[24]Sheet1!E123","v":0},{"$f":"[24]Sheet1!F123","v":37.70713339374938},{"$f":"[24]Sheet1!G123","v":36.539939862328367},{"$f":"[24]Sheet1!H123","v":34.332440873408942},{"$f":"[24]Sheet1!I123","v":44.376139142848793},null,null,null,null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["RAV - pre-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D126","v":1358.8618412964966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D127","v":140.48383697614142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Depreciation Pot 3 additions",null,null,{"$f":"[24]Sheet1!D130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D131","v":0},{"$f":"[24]Sheet1!E131","v":0},{"$f":"[24]Sheet1!F131","v":0},{"$f":"[24]Sheet1!G131","v":0},{"$f":"[24]Sheet1!H131","v":0},{"$f":"[24]Sheet1!I131","v":0},{"$f":"[24]Sheet1!J131","v":0},{"$f":"[24]Sheet1!K131","v":-0.41375893891574439},{"$f":"[24]Sheet1!L131","v":0},{"$f":"[24]Sheet1!M131","v":0},null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["RAV- post-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D134","v":184.36649055189241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D135","v":4.7700636579831581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D137","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Disposals of post 2002 assets",null,null,{"$f":"[24]Sheet1!D138","v":0},{"$f":"[24]Sheet1!E138","v":0},{"$f":"[24]Sheet1!F138","v":0},{"$f":"[24]Sheet1!G138","v":0},{"$f":"[24]Sheet1!H138","v":0},{"$f":"[24]Sheet1!I138","v":0},{"$f":"[24]Sheet1!J138","v":0},{"$f":"[24]Sheet1!K138","v":-4.1375893891574438E-3},{"$f":"[24]Sheet1!L138","v":0},{"$f":"[24]Sheet1!M138","v":0},null,null,null,null,null,null,"NGN"]
[null,"Adjustments to RAV for CAPX overspend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Pot 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D141","v":14.576500799914339},{"$f":"[24]Sheet1!E141","v":28.271662423130071},{"$f":"[24]Sheet1!F141","v":49.523069231376553},{"$f":"[24]Sheet1!G141","v":51.980602380369952},{"$f":"[24]Sheet1!H141","v":39.403464466204568},{"$f":"[24]Sheet1!I141","v":34.946568431462211},{"$f":"[24]Sheet1!J141","v":21.251406808246472},{"$f":"[24]Sheet1!K141","v":0},{"$f":"[24]Sheet1!L141","v":0},null,null,null,null,null,null,null,"NGN"]
["Additions",null,null,{"$f":"[24]Sheet1!D142","v":13.695161623215732},{"$f":"[24]Sheet1!E142","v":21.251406808246479},{"$f":"[24]Sheet1!F142","v":0},{"$f":"[24]Sheet1!G142","v":0},{"$f":"[24]Sheet1!H142","v":0},{"$f":"[24]Sheet1!I142","v":0},{"$f":"[24]Sheet1!J142","v":0},{"$f":"[24]Sheet1!K142","v":0},{"$f":"[24]Sheet1!L142","v":0},null,null,null,null,null,null,null,"NGN"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D143","v":0},{"$f":"[24]Sheet1!E143","v":0},{"$f":"[24]Sheet1!F143","v":2.457533148993404},{"$f":"[24]Sheet1!G143","v":-12.577137914165382},{"$f":"[24]Sheet1!H143","v":-4.4568960347423623},{"$f":"[24]Sheet1!I143","v":-13.695161623215732},{"$f":"[24]Sheet1!J143","v":-21.251406808246479},{"$f":"[24]Sheet1!K143","v":0},{"$f":"[24]Sheet1!L143","v":0},null,null,null,null,null,null,null,"NGN"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D144","v":28.271662423130071},{"$f":"[24]Sheet1!E144","v":49.523069231376553},{"$f":"[24]Sheet1!F144","v":51.980602380369952},{"$f":"[24]Sheet1!G144","v":39.403464466204568},{"$f":"[24]Sheet1!H144","v":34.946568431462211},{"$f":"[24]Sheet1!I144","v":21.251406808246472},{"$f":"[24]Sheet1!J144","v":0},{"$f":"[24]Sheet1!K144","v":0},{"$f":"[24]Sheet1!L144","v":0},null,null,null,null,null,null,null,"NGN"]
["Period (years) over which pot 2 depreciation is transferred to RAV",5,null,{"$f":"[24]Sheet1!D145","v":0},{"$f":"[24]Sheet1!E145","v":0},{"$f":"[24]Sheet1!F145","v":0},{"$f":"[24]Sheet1!G145","v":0},{"$f":"[24]Sheet1!H145","v":0},{"$f":"[24]Sheet1!I145","v":0},{"$f":"[24]Sheet1!J145","v":0},{"$f":"[24]Sheet1!K145","v":0},{"$f":"[24]Sheet1!L145","v":0},null,null,null,null,null,null,null,"NGN"]
["Depreciation opening balance",null,null,{"$f":"[24]Sheet1!D146","v":-0.17026825813730162},{"$f":"[24]Sheet1!E146","v":-0.494190498135398},{"$f":"[24]Sheet1!F146","v":-1.1224496630938439},{"$f":"[24]Sheet1!G146","v":-2.4960215514570345},{"$f":"[24]Sheet1!H146","v":-2.2536862805579911},{"$f":"[24]Sheet1!I146","v":-2.6341081537244966},{"$f":"[24]Sheet1!J146","v":-1.8890139385107978},{"$f":"[24]Sheet1!K146","v":0},{"$f":"[24]Sheet1!L146","v":0},null,null,null,null,null,null,null,"NGN"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D147","v":-0.32392223999809638},{"$f":"[24]Sheet1!E147","v":-0.62825916495844591},{"$f":"[24]Sheet1!F147","v":-1.1005126495861455},{"$f":"[24]Sheet1!G147","v":-1.1551244973415546},{"$f":"[24]Sheet1!H147","v":-0.87563254369343502},{"$f":"[24]Sheet1!I147","v":-0.77659040958804915},{"$f":"[24]Sheet1!J147","v":-0.47225348462769939},{"$f":"[24]Sheet1!K147","v":0},{"$f":"[24]Sheet1!L147","v":0},null,null,null,null,null,null,null,"NGN"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D148","v":0},{"$f":"[24]Sheet1!E148","v":0},{"$f":"[24]Sheet1!F148","v":-0.27305923877704491},{"$f":"[24]Sheet1!G148","v":1.397459768240598},{"$f":"[24]Sheet1!H148","v":0.49521067052692919},{"$f":"[24]Sheet1!I148","v":1.5216846248017482},{"$f":"[24]Sheet1!J148","v":2.3612674231384978},{"$f":"[24]Sheet1!K148","v":0},{"$f":"[24]Sheet1!L148","v":0},null,null,null,null,null,null,null,"NGN"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D149","v":-0.494190498135398},{"$f":"[24]Sheet1!E149","v":-1.1224496630938439},{"$f":"[24]Sheet1!F149","v":-2.4960215514570345},{"$f":"[24]Sheet1!G149","v":-2.2536862805579911},{"$f":"[24]Sheet1!H149","v":-2.6341081537244966},{"$f":"[24]Sheet1!I149","v":-1.8890139385107978},{"$f":"[24]Sheet1!J149","v":0},{"$f":"[24]Sheet1!K149","v":0},{"$f":"[24]Sheet1!L149","v":0},null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Pot 3, including pre-2002 assets included as opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Gross Opening balance",null,null,{"$f":"[24]Sheet1!D154","v":15.423868601775064},{"$f":"[24]Sheet1!E154","v":17.56837453752668},{"$f":"[24]Sheet1!F154","v":0},{"$f":"[24]Sheet1!G154","v":0},{"$f":"[24]Sheet1!H154","v":0},{"$f":"[24]Sheet1!I154","v":0},{"$f":"[24]Sheet1!J154","v":0},{"$f":"[24]Sheet1!K154","v":0},{"$f":"[24]Sheet1!L154","v":0},null,null,null,null,null,null,null,"NGN"]
["Additions",null,null,{"$f":"[24]Sheet1!D155","v":2.1445059357516176},{"$f":"[24]Sheet1!E155","v":0.50935818989929205},{"$f":"[24]Sheet1!F155","v":0},{"$f":"[24]Sheet1!G155","v":0},{"$f":"[24]Sheet1!H155","v":0},{"$f":"[24]Sheet1!I155","v":0},{"$f":"[24]Sheet1!J155","v":0},{"$f":"[24]Sheet1!K155","v":0},{"$f":"[24]Sheet1!L155","v":0},null,null,null,null,null,null,null,"NGN"]
["Gross Closing balance",null,null,{"$f":"[24]Sheet1!D156","v":17.56837453752668},{"$f":"[24]Sheet1!E156","v":18.077732727425971},{"$f":"[24]Sheet1!F156","v":0},{"$f":"[24]Sheet1!G156","v":0},{"$f":"[24]Sheet1!H156","v":0},{"$f":"[24]Sheet1!I156","v":0},{"$f":"[24]Sheet1!J156","v":0},{"$f":"[24]Sheet1!K156","v":0},{"$f":"[24]Sheet1!L156","v":0},null,null,null,null,null,null,null,"NGN"]
[null,null,null,{"$f":"[24]Sheet1!D157","v":0},{"$f":"[24]Sheet1!E157","v":0},{"$f":"[24]Sheet1!F157","v":0},{"$f":"[24]Sheet1!G157","v":0},{"$f":"[24]Sheet1!H157","v":0},{"$f":"[24]Sheet1!I157","v":0},{"$f":"[24]Sheet1!J157","v":0},{"$f":"[24]Sheet1!K157","v":0},{"$f":"[24]Sheet1!L157","v":0},null,null,null,null,null,null,null,"NGN"]
["Depreciation Opening balance",null,null,{"$f":"[24]Sheet1!D158","v":-1.2790163408394672},{"$f":"[24]Sheet1!E158","v":-1.7506441423463333},{"$f":"[24]Sheet1!F158","v":0},{"$f":"[24]Sheet1!G158","v":0},{"$f":"[24]Sheet1!H158","v":0},{"$f":"[24]Sheet1!I158","v":0},{"$f":"[24]Sheet1!J158","v":0},{"$f":"[24]Sheet1!K158","v":0},{"$f":"[24]Sheet1!L158","v":0},null,null,null,null,null,null,null,"NGN"]
["Depreciation on opening balance (including depreciation on pre-vesting assets)",null,null,{"$f":"[24]Sheet1!D159","v":-0.47162780150686584},{"$f":"[24]Sheet1!E159","v":-0.51193319433425633},{"$f":"[24]Sheet1!F159","v":0},{"$f":"[24]Sheet1!G159","v":0},{"$f":"[24]Sheet1!H159","v":0},{"$f":"[24]Sheet1!I159","v":0},{"$f":"[24]Sheet1!J159","v":0},{"$f":"[24]Sheet1!K159","v":0},{"$f":"[24]Sheet1!L159","v":0},null,null,null,null,null,null,null,"NGN"]
["Depreciation closing balance",null,null,{"$f":"[24]Sheet1!D160","v":-1.7506441423463333},{"$f":"[24]Sheet1!E160","v":-2.2625773366805895},{"$f":"[24]Sheet1!F160","v":0},{"$f":"[24]Sheet1!G160","v":0},{"$f":"[24]Sheet1!H160","v":0},{"$f":"[24]Sheet1!I160","v":0},{"$f":"[24]Sheet1!J160","v":0},{"$f":"[24]Sheet1!K160","v":0},{"$f":"[24]Sheet1!L160","v":0},null,null,null,null,null,null,null,"NGN"]
[null,null,null,{"$f":"[24]Sheet1!D161","v":0},{"$f":"[24]Sheet1!E161","v":0},{"$f":"[24]Sheet1!F161","v":0},{"$f":"[24]Sheet1!G161","v":0},{"$f":"[24]Sheet1!H161","v":0},{"$f":"[24]Sheet1!I161","v":0},{"$f":"[24]Sheet1!J161","v":0},{"$f":"[24]Sheet1!K161","v":0},{"$f":"[24]Sheet1!L161","v":0},null,null,null,null,null,null,null,"NGN"]
["Net RAV impact",null,null,{"$f":"[24]Sheet1!D162","v":0},{"$f":"[24]Sheet1!E162","v":0},{"$f":"[24]Sheet1!F162","v":0},{"$f":"[24]Sheet1!G162","v":0},{"$f":"[24]Sheet1!H162","v":0},{"$f":"[24]Sheet1!I162","v":0},{"$f":"[24]Sheet1!J162","v":0},{"$f":"[24]Sheet1!K162","v":0},{"$f":"[24]Sheet1!L162","v":0},null,null,null,null,null,null,null,"NGN"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D163","v":14.144852260935595},{"$f":"[24]Sheet1!E163","v":15.817730395180348},{"$f":"[24]Sheet1!F163","v":0},{"$f":"[24]Sheet1!G163","v":0},{"$f":"[24]Sheet1!H163","v":0},{"$f":"[24]Sheet1!I163","v":0},{"$f":"[24]Sheet1!J163","v":0},{"$f":"[24]Sheet1!K163","v":0},{"$f":"[24]Sheet1!L163","v":0},null,null,null,null,null,null,null,"NGN"]
["Additions",null,null,{"$f":"[24]Sheet1!D164","v":2.1445059357516176},{"$f":"[24]Sheet1!E164","v":0.50935818989929205},{"$f":"[24]Sheet1!F164","v":0},{"$f":"[24]Sheet1!G164","v":0},{"$f":"[24]Sheet1!H164","v":0},{"$f":"[24]Sheet1!I164","v":0},{"$f":"[24]Sheet1!J164","v":0},{"$f":"[24]Sheet1!K164","v":0},{"$f":"[24]Sheet1!L164","v":0},null,null,null,null,null,null,null,"NGN"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D165","v":-0.47162780150686584},{"$f":"[24]Sheet1!E165","v":-0.51193319433425633},{"$f":"[24]Sheet1!F165","v":0},{"$f":"[24]Sheet1!G165","v":0},{"$f":"[24]Sheet1!H165","v":0},{"$f":"[24]Sheet1!I165","v":0},{"$f":"[24]Sheet1!J165","v":0},{"$f":"[24]Sheet1!K165","v":0},{"$f":"[24]Sheet1!L165","v":0},null,null,null,null,null,null,null,"NGN"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D166","v":15.817730395180348},{"$f":"[24]Sheet1!E166","v":15.815155390745383},{"$f":"[24]Sheet1!F166","v":0},{"$f":"[24]Sheet1!G166","v":0},{"$f":"[24]Sheet1!H166","v":0},{"$f":"[24]Sheet1!I166","v":0},{"$f":"[24]Sheet1!J166","v":0},{"$f":"[24]Sheet1!K166","v":0},{"$f":"[24]Sheet1!L166","v":0},null,null,null,null,null,null,null,"NGN"]
["RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
[{"$f":"[24]Sheet1!A168","v":80.895055606965954},{"$f":"[24]Sheet1!B168","v":65.140631794007106},{"$f":"[24]Sheet1!C168","v":57.654487145296173},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Pot 3 gross opening balance",null,null,{"$f":"[24]Sheet1!D170","v":11.731070235475425},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["Sum of depreciation factors 2002-03 to 2006-07",null,null,{"$f":"[24]Sheet1!D172","v":0.16917293233082706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGN"]
["East of England",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["RAV additions - capex ",null,null,{"$f":"[24]Sheet1!D179","v":60.149734012658392},{"$f":"[24]Sheet1!E179","v":56.217877507947527},{"$f":"[24]Sheet1!F179","v":40.134617074827197},{"$f":"[24]Sheet1!G179","v":36.447641364555821},{"$f":"[24]Sheet1!H179","v":49.707325667616402},{"$f":"[24]Sheet1!I179","v":58.686913430857508},null,null,null,null,null,null,null,null,null,null,"East of England"]
["RAV additions - Mains & services repex per price control",null,null,{"$f":"[24]Sheet1!D180","v":0},{"$f":"[24]Sheet1!E180","v":0},{"$f":"[24]Sheet1!F180","v":54.040365845054929},{"$f":"[24]Sheet1!G180","v":52.382697471725677},{"$f":"[24]Sheet1!H180","v":59.316336080783671},{"$f":"[24]Sheet1!I180","v":61.950070250968324},null,null,null,null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["RAV - pre-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D183","v":2364.0664205029752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D184","v":244.40536302192413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Depreciation Pot 3 additions",null,null,{"$f":"[24]Sheet1!D187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D188","v":-0.37568283382689666},{"$f":"[24]Sheet1!E188","v":-1.1285081776205066},{"$f":"[24]Sheet1!F188","v":0},{"$f":"[24]Sheet1!G188","v":0},{"$f":"[24]Sheet1!H188","v":0},{"$f":"[24]Sheet1!I188","v":0},{"$f":"[24]Sheet1!J188","v":0},{"$f":"[24]Sheet1!K188","v":-0.8},{"$f":"[24]Sheet1!L188","v":-0.47},{"$f":"[24]Sheet1!M188","v":-0.31603274923678387},null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["RAV- post-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D191","v":200.79646055845109},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D192","v":4.9408546201166459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D194","v":0},{"$f":"[24]Sheet1!E194","v":0},{"$f":"[24]Sheet1!F194","v":0},{"$f":"[24]Sheet1!G194","v":0},{"$f":"[24]Sheet1!H194","v":0},{"$f":"[24]Sheet1!I194","v":0},{"$f":"[24]Sheet1!J194","v":0},{"$f":"[24]Sheet1!K194","v":0},{"$f":"[24]Sheet1!L194","v":0},{"$f":"[24]Sheet1!M194","v":0},null,null,null,null,null,null,"East of England"]
["Disposals of post 2002 assets",null,null,{"$f":"[24]Sheet1!D195","v":0},{"$f":"[24]Sheet1!E195","v":0},{"$f":"[24]Sheet1!F195","v":0},{"$f":"[24]Sheet1!G195","v":0},{"$f":"[24]Sheet1!H195","v":0},{"$f":"[24]Sheet1!I195","v":0},{"$f":"[24]Sheet1!J195","v":0},{"$f":"[24]Sheet1!K195","v":0},{"$f":"[24]Sheet1!L195","v":0},{"$f":"[24]Sheet1!M195","v":-0.45989386999999993},null,null,null,null,null,null,"East of England"]
[null,"Adjustments to RAV for CAPX overspend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Pot 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D198","v":40.575605760392207},{"$f":"[24]Sheet1!E198","v":79.723900431884218},{"$f":"[24]Sheet1!F198","v":115.09804120981238},{"$f":"[24]Sheet1!G198","v":108.67492156648815},{"$f":"[24]Sheet1!H198","v":90.013547897071476},{"$f":"[24]Sheet1!I198","v":74.522435449420172},{"$f":"[24]Sheet1!J198","v":35.374140777928154},{"$f":"[24]Sheet1!K198","v":0},{"$f":"[24]Sheet1!L198","v":0},null,null,null,null,null,null,null,"East of England"]
["Additions",null,null,{"$f":"[24]Sheet1!D199","v":39.14829467149201},{"$f":"[24]Sheet1!E199","v":35.374140777928169},{"$f":"[24]Sheet1!F199","v":0},{"$f":"[24]Sheet1!G199","v":0},{"$f":"[24]Sheet1!H199","v":0},{"$f":"[24]Sheet1!I199","v":0},{"$f":"[24]Sheet1!J199","v":0},{"$f":"[24]Sheet1!K199","v":0},{"$f":"[24]Sheet1!L199","v":0},null,null,null,null,null,null,null,"East of England"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D200","v":0},{"$f":"[24]Sheet1!E200","v":0},{"$f":"[24]Sheet1!F200","v":-6.4231196433242363},{"$f":"[24]Sheet1!G200","v":-18.661373669416673},{"$f":"[24]Sheet1!H200","v":-15.4911124476513},{"$f":"[24]Sheet1!I200","v":-39.14829467149201},{"$f":"[24]Sheet1!J200","v":-35.374140777928169},{"$f":"[24]Sheet1!K200","v":0},{"$f":"[24]Sheet1!L200","v":0},null,null,null,null,null,null,null,"East of England"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D201","v":79.723900431884218},{"$f":"[24]Sheet1!E201","v":115.09804120981238},{"$f":"[24]Sheet1!F201","v":108.67492156648815},{"$f":"[24]Sheet1!G201","v":90.013547897071476},{"$f":"[24]Sheet1!H201","v":74.522435449420172},{"$f":"[24]Sheet1!I201","v":35.374140777928154},{"$f":"[24]Sheet1!J201","v":0},{"$f":"[24]Sheet1!K201","v":0},{"$f":"[24]Sheet1!L201","v":0},null,null,null,null,null,null,null,"East of England"]
["Period (years) over which pot 2 depreciation is transferred to RAV",5,null,{"$f":"[24]Sheet1!D202","v":0},{"$f":"[24]Sheet1!E202","v":0},{"$f":"[24]Sheet1!F202","v":0},{"$f":"[24]Sheet1!G202","v":0},{"$f":"[24]Sheet1!H202","v":0},{"$f":"[24]Sheet1!I202","v":0},{"$f":"[24]Sheet1!J202","v":0},{"$f":"[24]Sheet1!K202","v":0},{"$f":"[24]Sheet1!L202","v":0},null,null,null,null,null,null,null,"East of England"]
["Depreciation opening balance",null,null,{"$f":"[24]Sheet1!D203","v":-0.70016917680144752},{"$f":"[24]Sheet1!E203","v":-1.6018493048101632},{"$f":"[24]Sheet1!F203","v":-3.3734915366298122},{"$f":"[24]Sheet1!G203","v":-5.2175458253673943},{"$f":"[24]Sheet1!H203","v":-5.5590581191319446},{"$f":"[24]Sheet1!I203","v":-5.8381244671056116},{"$f":"[24]Sheet1!J203","v":-3.1443680691491696},{"$f":"[24]Sheet1!K203","v":0},{"$f":"[24]Sheet1!L203","v":0},null,null,null,null,null,null,null,"East of England"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D204","v":-0.90168012800871578},{"$f":"[24]Sheet1!E204","v":-1.7716422318196494},{"$f":"[24]Sheet1!F204","v":-2.5577342491069412},{"$f":"[24]Sheet1!G204","v":-2.4149982570330697},{"$f":"[24]Sheet1!H204","v":-2.0003010643793662},{"$f":"[24]Sheet1!I204","v":-1.6560541210982258},{"$f":"[24]Sheet1!J204","v":-0.78609201728729239},{"$f":"[24]Sheet1!K204","v":0},{"$f":"[24]Sheet1!L204","v":0},null,null,null,null,null,null,null,"East of England"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D205","v":0},{"$f":"[24]Sheet1!E205","v":0},{"$f":"[24]Sheet1!F205","v":0.71367996036935955},{"$f":"[24]Sheet1!G205","v":2.0734859632685194},{"$f":"[24]Sheet1!H205","v":1.7212347164057},{"$f":"[24]Sheet1!I205","v":4.3498105190546674},{"$f":"[24]Sheet1!J205","v":3.9304600864364625},{"$f":"[24]Sheet1!K205","v":0},{"$f":"[24]Sheet1!L205","v":0},null,null,null,null,null,null,null,"East of England"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D206","v":-1.6018493048101632},{"$f":"[24]Sheet1!E206","v":-3.3734915366298122},{"$f":"[24]Sheet1!F206","v":-5.2175458253673943},{"$f":"[24]Sheet1!G206","v":-5.5590581191319446},{"$f":"[24]Sheet1!H206","v":-5.8381244671056116},{"$f":"[24]Sheet1!I206","v":-3.1443680691491696},{"$f":"[24]Sheet1!J206","v":0},{"$f":"[24]Sheet1!K206","v":0},{"$f":"[24]Sheet1!L206","v":0},null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Pot 3, including pre-2002 assets included as opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Gross Opening balance",null,null,{"$f":"[24]Sheet1!D211","v":27.716332802902134},{"$f":"[24]Sheet1!E211","v":37.140923171521571},{"$f":"[24]Sheet1!F211","v":0},{"$f":"[24]Sheet1!G211","v":0},{"$f":"[24]Sheet1!H211","v":0},{"$f":"[24]Sheet1!I211","v":0},{"$f":"[24]Sheet1!J211","v":0},{"$f":"[24]Sheet1!K211","v":0},{"$f":"[24]Sheet1!L211","v":0},null,null,null,null,null,null,null,"East of England"]
["Additions",null,null,{"$f":"[24]Sheet1!D212","v":9.4245903686194339},{"$f":"[24]Sheet1!E212","v":11.93415608185723},{"$f":"[24]Sheet1!F212","v":0},{"$f":"[24]Sheet1!G212","v":0},{"$f":"[24]Sheet1!H212","v":0},{"$f":"[24]Sheet1!I212","v":0},{"$f":"[24]Sheet1!J212","v":0},{"$f":"[24]Sheet1!K212","v":0},{"$f":"[24]Sheet1!L212","v":0},null,null,null,null,null,null,null,"East of England"]
["Gross Closing balance",null,null,{"$f":"[24]Sheet1!D213","v":37.140923171521571},{"$f":"[24]Sheet1!E213","v":49.075079253378803},{"$f":"[24]Sheet1!F213","v":0},{"$f":"[24]Sheet1!G213","v":0},{"$f":"[24]Sheet1!H213","v":0},{"$f":"[24]Sheet1!I213","v":0},{"$f":"[24]Sheet1!J213","v":0},{"$f":"[24]Sheet1!K213","v":0},{"$f":"[24]Sheet1!L213","v":0},null,null,null,null,null,null,null,"East of England"]
[null,null,null,{"$f":"[24]Sheet1!D214","v":0},{"$f":"[24]Sheet1!E214","v":0},{"$f":"[24]Sheet1!F214","v":0},{"$f":"[24]Sheet1!G214","v":0},{"$f":"[24]Sheet1!H214","v":0},{"$f":"[24]Sheet1!I214","v":0},{"$f":"[24]Sheet1!J214","v":0},{"$f":"[24]Sheet1!K214","v":0},{"$f":"[24]Sheet1!L214","v":0},null,null,null,null,null,null,null,"East of England"]
["Depreciation Opening balance",null,null,{"$f":"[24]Sheet1!D215","v":-2.2380937232497828},{"$f":"[24]Sheet1!E215","v":-3.078341665159614},{"$f":"[24]Sheet1!F215","v":0},{"$f":"[24]Sheet1!G215","v":0},{"$f":"[24]Sheet1!H215","v":0},{"$f":"[24]Sheet1!I215","v":0},{"$f":"[24]Sheet1!J215","v":0},{"$f":"[24]Sheet1!K215","v":0},{"$f":"[24]Sheet1!L215","v":0},null,null,null,null,null,null,null,"East of England"]
["Depreciation on opening balance (including depreciation on pre-vesting assets)",null,null,{"$f":"[24]Sheet1!D216","v":-0.84024794190983121},{"$f":"[24]Sheet1!E216","v":-1.037143385633817},{"$f":"[24]Sheet1!F216","v":0},{"$f":"[24]Sheet1!G216","v":0},{"$f":"[24]Sheet1!H216","v":0},{"$f":"[24]Sheet1!I216","v":0},{"$f":"[24]Sheet1!J216","v":0},{"$f":"[24]Sheet1!K216","v":0},{"$f":"[24]Sheet1!L216","v":0},null,null,null,null,null,null,null,"East of England"]
["Depreciation closing balance",null,null,{"$f":"[24]Sheet1!D217","v":-3.078341665159614},{"$f":"[24]Sheet1!E217","v":-4.1154850507934313},{"$f":"[24]Sheet1!F217","v":0},{"$f":"[24]Sheet1!G217","v":0},{"$f":"[24]Sheet1!H217","v":0},{"$f":"[24]Sheet1!I217","v":0},{"$f":"[24]Sheet1!J217","v":0},{"$f":"[24]Sheet1!K217","v":0},{"$f":"[24]Sheet1!L217","v":0},null,null,null,null,null,null,null,"East of England"]
[null,null,null,{"$f":"[24]Sheet1!D218","v":0},{"$f":"[24]Sheet1!E218","v":0},{"$f":"[24]Sheet1!F218","v":0},{"$f":"[24]Sheet1!G218","v":0},{"$f":"[24]Sheet1!H218","v":0},{"$f":"[24]Sheet1!I218","v":0},{"$f":"[24]Sheet1!J218","v":0},{"$f":"[24]Sheet1!K218","v":0},{"$f":"[24]Sheet1!L218","v":0},null,null,null,null,null,null,null,"East of England"]
["Net RAV impact",null,null,{"$f":"[24]Sheet1!D219","v":0},{"$f":"[24]Sheet1!E219","v":0},{"$f":"[24]Sheet1!F219","v":0},{"$f":"[24]Sheet1!G219","v":0},{"$f":"[24]Sheet1!H219","v":0},{"$f":"[24]Sheet1!I219","v":0},{"$f":"[24]Sheet1!J219","v":0},{"$f":"[24]Sheet1!K219","v":0},{"$f":"[24]Sheet1!L219","v":0},null,null,null,null,null,null,null,"East of England"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D220","v":25.478239079652347},{"$f":"[24]Sheet1!E220","v":34.062581506361958},{"$f":"[24]Sheet1!F220","v":0},{"$f":"[24]Sheet1!G220","v":0},{"$f":"[24]Sheet1!H220","v":0},{"$f":"[24]Sheet1!I220","v":0},{"$f":"[24]Sheet1!J220","v":0},{"$f":"[24]Sheet1!K220","v":0},{"$f":"[24]Sheet1!L220","v":0},null,null,null,null,null,null,null,"East of England"]
["Additions",null,null,{"$f":"[24]Sheet1!D221","v":9.4245903686194339},{"$f":"[24]Sheet1!E221","v":11.93415608185723},{"$f":"[24]Sheet1!F221","v":0},{"$f":"[24]Sheet1!G221","v":0},{"$f":"[24]Sheet1!H221","v":0},{"$f":"[24]Sheet1!I221","v":0},{"$f":"[24]Sheet1!J221","v":0},{"$f":"[24]Sheet1!K221","v":0},{"$f":"[24]Sheet1!L221","v":0},null,null,null,null,null,null,null,"East of England"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D222","v":-0.84024794190983121},{"$f":"[24]Sheet1!E222","v":-1.037143385633817},{"$f":"[24]Sheet1!F222","v":0},{"$f":"[24]Sheet1!G222","v":0},{"$f":"[24]Sheet1!H222","v":0},{"$f":"[24]Sheet1!I222","v":0},{"$f":"[24]Sheet1!J222","v":0},{"$f":"[24]Sheet1!K222","v":0},{"$f":"[24]Sheet1!L222","v":0},null,null,null,null,null,null,null,"East of England"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D223","v":34.062581506361958},{"$f":"[24]Sheet1!E223","v":44.959594202585372},{"$f":"[24]Sheet1!F223","v":0},{"$f":"[24]Sheet1!G223","v":0},{"$f":"[24]Sheet1!H223","v":0},{"$f":"[24]Sheet1!I223","v":0},{"$f":"[24]Sheet1!J223","v":0},{"$f":"[24]Sheet1!K223","v":0},{"$f":"[24]Sheet1!L223","v":0},null,null,null,null,null,null,null,"East of England"]
["RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
[{"$f":"[24]Sheet1!A225","v":93.29747435333779},{"$f":"[24]Sheet1!B225","v":79.777720584770293},{"$f":"[24]Sheet1!C225","v":79.442520078111585},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Pot 3 gross opening balance",null,null,{"$f":"[24]Sheet1!D227","v":20.409013173693335},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Sum of depreciation factors 2002-03 to 2006-07",null,null,{"$f":"[24]Sheet1!D229","v":0.16917293233082706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"East of England"]
["Wales & West",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["RAV additions - capex ",null,null,{"$f":"[24]Sheet1!D236","v":40.090079312240597},{"$f":"[24]Sheet1!E236","v":42.228264249970785},{"$f":"[24]Sheet1!F236","v":41.914021402619134},{"$f":"[24]Sheet1!G236","v":58.496591914332242},{"$f":"[24]Sheet1!H236","v":70.773133377425751},{"$f":"[24]Sheet1!I236","v":60.390087609374795},null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["RAV additions - Mains & services repex per price control",null,null,{"$f":"[24]Sheet1!D237","v":0},{"$f":"[24]Sheet1!E237","v":0},{"$f":"[24]Sheet1!F237","v":31.985063434903406},{"$f":"[24]Sheet1!G237","v":33.349219453179678},{"$f":"[24]Sheet1!H237","v":31.974102192676661},{"$f":"[24]Sheet1!I237","v":37.922283487640819},null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["RAV - pre-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D240","v":1159.8054011821653},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D241","v":119.90469373123886},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Depreciation Pot 3 additions",null,null,{"$f":"[24]Sheet1!D244","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D245","v":0},{"$f":"[24]Sheet1!E245","v":0},{"$f":"[24]Sheet1!F245","v":0},{"$f":"[24]Sheet1!G245","v":0},{"$f":"[24]Sheet1!H245","v":0},{"$f":"[24]Sheet1!I245","v":0},{"$f":"[24]Sheet1!J245","v":0},{"$f":"[24]Sheet1!K245","v":-0.5440388953489671},{"$f":"[24]Sheet1!L245","v":0},{"$f":"[24]Sheet1!M245","v":0},null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["RAV- post-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D248","v":169.90175571882597},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D249","v":4.5409684090376885},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D251","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Disposals of post 2002 assets",null,null,{"$f":"[24]Sheet1!D252","v":0},{"$f":"[24]Sheet1!E252","v":0},{"$f":"[24]Sheet1!F252","v":0},{"$f":"[24]Sheet1!G252","v":0},{"$f":"[24]Sheet1!H252","v":0},{"$f":"[24]Sheet1!I252","v":0},{"$f":"[24]Sheet1!J252","v":0},{"$f":"[24]Sheet1!K252","v":-2.4297828184251517E-2},{"$f":"[24]Sheet1!L252","v":0},{"$f":"[24]Sheet1!M252","v":0},null,null,null,null,null,null,"Wales & West"]
[null,"Adjustments to RAV for CAPX overspend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Pot 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D255","v":56.635134518903726},{"$f":"[24]Sheet1!E255","v":85.217512113941865},{"$f":"[24]Sheet1!F255","v":113.48031091801644},{"$f":"[24]Sheet1!G255","v":94.011386954913888},{"$f":"[24]Sheet1!H255","v":69.558081735405409},{"$f":"[24]Sheet1!I255","v":56.845176399112709},{"$f":"[24]Sheet1!J255","v":28.262798804074574},{"$f":"[24]Sheet1!K255","v":0},{"$f":"[24]Sheet1!L255","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Additions",null,null,{"$f":"[24]Sheet1!D256","v":28.582377595038139},{"$f":"[24]Sheet1!E256","v":28.262798804074571},{"$f":"[24]Sheet1!F256","v":0},{"$f":"[24]Sheet1!G256","v":0},{"$f":"[24]Sheet1!H256","v":0},{"$f":"[24]Sheet1!I256","v":0},{"$f":"[24]Sheet1!J256","v":0},{"$f":"[24]Sheet1!K256","v":0},{"$f":"[24]Sheet1!L256","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D257","v":0},{"$f":"[24]Sheet1!E257","v":0},{"$f":"[24]Sheet1!F257","v":-19.468923963102544},{"$f":"[24]Sheet1!G257","v":-24.453305219508493},{"$f":"[24]Sheet1!H257","v":-12.712905336292696},{"$f":"[24]Sheet1!I257","v":-28.582377595038139},{"$f":"[24]Sheet1!J257","v":-28.262798804074571},{"$f":"[24]Sheet1!K257","v":0},{"$f":"[24]Sheet1!L257","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D258","v":85.217512113941865},{"$f":"[24]Sheet1!E258","v":113.48031091801644},{"$f":"[24]Sheet1!F258","v":94.011386954913888},{"$f":"[24]Sheet1!G258","v":69.558081735405409},{"$f":"[24]Sheet1!H258","v":56.845176399112709},{"$f":"[24]Sheet1!I258","v":28.262798804074574},{"$f":"[24]Sheet1!J258","v":0},{"$f":"[24]Sheet1!K258","v":0},{"$f":"[24]Sheet1!L258","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Period (years) over which pot 2 depreciation is transferred to RAV",5,null,{"$f":"[24]Sheet1!D259","v":0},{"$f":"[24]Sheet1!E259","v":0},{"$f":"[24]Sheet1!F259","v":0},{"$f":"[24]Sheet1!G259","v":0},{"$f":"[24]Sheet1!H259","v":0},{"$f":"[24]Sheet1!I259","v":0},{"$f":"[24]Sheet1!J259","v":0},{"$f":"[24]Sheet1!K259","v":0},{"$f":"[24]Sheet1!L259","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Depreciation opening balance",null,null,{"$f":"[24]Sheet1!D260","v":-1.4086922921269684},{"$f":"[24]Sheet1!E260","v":-2.6672508369914958},{"$f":"[24]Sheet1!F260","v":-4.5609733284124259},{"$f":"[24]Sheet1!G260","v":-4.9195442418013968},{"$f":"[24]Sheet1!H260","v":-4.2916522608540948},{"$f":"[24]Sheet1!I260","v":-4.4248423731639157},{"$f":"[24]Sheet1!J260","v":-2.5122487825844049},{"$f":"[24]Sheet1!K260","v":0},{"$f":"[24]Sheet1!L260","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D261","v":-1.2585585448645271},{"$f":"[24]Sheet1!E261","v":-1.8937224914209301},{"$f":"[24]Sheet1!F261","v":-2.5217846870670315},{"$f":"[24]Sheet1!G261","v":-2.0891419323314198},{"$f":"[24]Sheet1!H261","v":-1.5457351496756759},{"$f":"[24]Sheet1!I261","v":-1.2632261422025046},{"$f":"[24]Sheet1!J261","v":-0.62806219564610177},{"$f":"[24]Sheet1!K261","v":0},{"$f":"[24]Sheet1!L261","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D262","v":0},{"$f":"[24]Sheet1!E262","v":0},{"$f":"[24]Sheet1!F262","v":2.1632137736780606},{"$f":"[24]Sheet1!G262","v":2.7170339132787213},{"$f":"[24]Sheet1!H262","v":1.4125450373658555},{"$f":"[24]Sheet1!I262","v":3.1758197327820152},{"$f":"[24]Sheet1!J262","v":3.1403109782305076},{"$f":"[24]Sheet1!K262","v":0},{"$f":"[24]Sheet1!L262","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D263","v":-2.6672508369914958},{"$f":"[24]Sheet1!E263","v":-4.5609733284124259},{"$f":"[24]Sheet1!F263","v":-4.9195442418013968},{"$f":"[24]Sheet1!G263","v":-4.2916522608540948},{"$f":"[24]Sheet1!H263","v":-4.4248423731639157},{"$f":"[24]Sheet1!I263","v":-2.5122487825844049},{"$f":"[24]Sheet1!J263","v":0},{"$f":"[24]Sheet1!K263","v":0},{"$f":"[24]Sheet1!L263","v":0},null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Pot 3, including pre-2002 assets included as opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Gross Opening balance",null,null,{"$f":"[24]Sheet1!D268","v":18.978109550410927},{"$f":"[24]Sheet1!E268","v":32.447660069080769},{"$f":"[24]Sheet1!F268","v":0},{"$f":"[24]Sheet1!G268","v":0},{"$f":"[24]Sheet1!H268","v":0},{"$f":"[24]Sheet1!I268","v":0},{"$f":"[24]Sheet1!J268","v":0},{"$f":"[24]Sheet1!K268","v":0},{"$f":"[24]Sheet1!L268","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Additions",null,null,{"$f":"[24]Sheet1!D269","v":13.469550518669839},{"$f":"[24]Sheet1!E269","v":10.043747818141721},{"$f":"[24]Sheet1!F269","v":0},{"$f":"[24]Sheet1!G269","v":0},{"$f":"[24]Sheet1!H269","v":0},{"$f":"[24]Sheet1!I269","v":0},{"$f":"[24]Sheet1!J269","v":0},{"$f":"[24]Sheet1!K269","v":0},{"$f":"[24]Sheet1!L269","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Gross Closing balance",null,null,{"$f":"[24]Sheet1!D270","v":32.447660069080769},{"$f":"[24]Sheet1!E270","v":42.491407887222479},{"$f":"[24]Sheet1!F270","v":0},{"$f":"[24]Sheet1!G270","v":0},{"$f":"[24]Sheet1!H270","v":0},{"$f":"[24]Sheet1!I270","v":0},{"$f":"[24]Sheet1!J270","v":0},{"$f":"[24]Sheet1!K270","v":0},{"$f":"[24]Sheet1!L270","v":0},null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,{"$f":"[24]Sheet1!D271","v":0},{"$f":"[24]Sheet1!E271","v":0},{"$f":"[24]Sheet1!F271","v":0},{"$f":"[24]Sheet1!G271","v":0},{"$f":"[24]Sheet1!H271","v":0},{"$f":"[24]Sheet1!I271","v":0},{"$f":"[24]Sheet1!J271","v":0},{"$f":"[24]Sheet1!K271","v":0},{"$f":"[24]Sheet1!L271","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Depreciation Opening balance",null,null,{"$f":"[24]Sheet1!D272","v":-1.1498911560179494},{"$f":"[24]Sheet1!E272","v":-1.6816234730936506},{"$f":"[24]Sheet1!F272","v":0},{"$f":"[24]Sheet1!G272","v":0},{"$f":"[24]Sheet1!H272","v":0},{"$f":"[24]Sheet1!I272","v":0},{"$f":"[24]Sheet1!J272","v":0},{"$f":"[24]Sheet1!K272","v":0},{"$f":"[24]Sheet1!L272","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Depreciation on opening balance (including depreciation on pre-vesting assets)",null,null,{"$f":"[24]Sheet1!D273","v":-0.53173231707570101},{"$f":"[24]Sheet1!E273","v":-0.82478209448509965},{"$f":"[24]Sheet1!F273","v":0},{"$f":"[24]Sheet1!G273","v":0},{"$f":"[24]Sheet1!H273","v":0},{"$f":"[24]Sheet1!I273","v":0},{"$f":"[24]Sheet1!J273","v":0},{"$f":"[24]Sheet1!K273","v":0},{"$f":"[24]Sheet1!L273","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Depreciation closing balance",null,null,{"$f":"[24]Sheet1!D274","v":-1.6816234730936506},{"$f":"[24]Sheet1!E274","v":-2.5064055675787502},{"$f":"[24]Sheet1!F274","v":0},{"$f":"[24]Sheet1!G274","v":0},{"$f":"[24]Sheet1!H274","v":0},{"$f":"[24]Sheet1!I274","v":0},{"$f":"[24]Sheet1!J274","v":0},{"$f":"[24]Sheet1!K274","v":0},{"$f":"[24]Sheet1!L274","v":0},null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,{"$f":"[24]Sheet1!D275","v":0},{"$f":"[24]Sheet1!E275","v":0},{"$f":"[24]Sheet1!F275","v":0},{"$f":"[24]Sheet1!G275","v":0},{"$f":"[24]Sheet1!H275","v":0},{"$f":"[24]Sheet1!I275","v":0},{"$f":"[24]Sheet1!J275","v":0},{"$f":"[24]Sheet1!K275","v":0},{"$f":"[24]Sheet1!L275","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Net RAV impact",null,null,{"$f":"[24]Sheet1!D276","v":0},{"$f":"[24]Sheet1!E276","v":0},{"$f":"[24]Sheet1!F276","v":0},{"$f":"[24]Sheet1!G276","v":0},{"$f":"[24]Sheet1!H276","v":0},{"$f":"[24]Sheet1!I276","v":0},{"$f":"[24]Sheet1!J276","v":0},{"$f":"[24]Sheet1!K276","v":0},{"$f":"[24]Sheet1!L276","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D277","v":17.828218394392977},{"$f":"[24]Sheet1!E277","v":30.766036595987114},{"$f":"[24]Sheet1!F277","v":0},{"$f":"[24]Sheet1!G277","v":0},{"$f":"[24]Sheet1!H277","v":0},{"$f":"[24]Sheet1!I277","v":0},{"$f":"[24]Sheet1!J277","v":0},{"$f":"[24]Sheet1!K277","v":0},{"$f":"[24]Sheet1!L277","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Additions",null,null,{"$f":"[24]Sheet1!D278","v":13.469550518669839},{"$f":"[24]Sheet1!E278","v":10.043747818141721},{"$f":"[24]Sheet1!F278","v":0},{"$f":"[24]Sheet1!G278","v":0},{"$f":"[24]Sheet1!H278","v":0},{"$f":"[24]Sheet1!I278","v":0},{"$f":"[24]Sheet1!J278","v":0},{"$f":"[24]Sheet1!K278","v":0},{"$f":"[24]Sheet1!L278","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D279","v":-0.53173231707570101},{"$f":"[24]Sheet1!E279","v":-0.82478209448509965},{"$f":"[24]Sheet1!F279","v":0},{"$f":"[24]Sheet1!G279","v":0},{"$f":"[24]Sheet1!H279","v":0},{"$f":"[24]Sheet1!I279","v":0},{"$f":"[24]Sheet1!J279","v":0},{"$f":"[24]Sheet1!K279","v":0},{"$f":"[24]Sheet1!L279","v":0},null,null,null,null,null,null,null,"Wales & West"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D280","v":30.766036595987114},{"$f":"[24]Sheet1!E280","v":39.985002319643733},{"$f":"[24]Sheet1!F280","v":0},{"$f":"[24]Sheet1!G280","v":0},{"$f":"[24]Sheet1!H280","v":0},{"$f":"[24]Sheet1!I280","v":0},{"$f":"[24]Sheet1!J280","v":0},{"$f":"[24]Sheet1!K280","v":0},{"$f":"[24]Sheet1!L280","v":0},null,null,null,null,null,null,null,"Wales & West"]
["RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[{"$f":"[24]Sheet1!A282","v":95.643877899948691},{"$f":"[24]Sheet1!B282","v":78.772119064794197},{"$f":"[24]Sheet1!C282","v":58.771822167491834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Pot 3 gross opening balance",null,null,{"$f":"[24]Sheet1!D284","v":10.043747818141721},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["Sum of depreciation factors 2002-03 to 2006-07",null,null,{"$f":"[24]Sheet1!D286","v":0.16917293233082706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wales & West"]
["London",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["RAV additions - capex ",null,null,{"$f":"[24]Sheet1!D293","v":35.780068405654646},{"$f":"[24]Sheet1!E293","v":35.911445415741525},{"$f":"[24]Sheet1!F293","v":34.755750868922526},{"$f":"[24]Sheet1!G293","v":58.206558069454509},{"$f":"[24]Sheet1!H293","v":62.263862559528846},{"$f":"[24]Sheet1!I293","v":38.068407244979973},null,null,null,null,null,null,null,null,null,null,"London"]
["RAV additions - Mains & services repex per price control",null,null,{"$f":"[24]Sheet1!D294","v":0},{"$f":"[24]Sheet1!E294","v":0},{"$f":"[24]Sheet1!F294","v":29.871245182877043},{"$f":"[24]Sheet1!G294","v":72.774300199200411},{"$f":"[24]Sheet1!H294","v":62.088093448229714},{"$f":"[24]Sheet1!I294","v":64.451213393918636},null,null,null,null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["RAV - pre-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D297","v":1297.7382475941308},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D298","v":134.16466845428045},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Depreciation Pot 3 additions",null,null,{"$f":"[24]Sheet1!D301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D302","v":-3.8816211970828114},{"$f":"[24]Sheet1!E302","v":0.281568376990463},{"$f":"[24]Sheet1!F302","v":0},{"$f":"[24]Sheet1!G302","v":0},{"$f":"[24]Sheet1!H302","v":0},{"$f":"[24]Sheet1!I302","v":0},{"$f":"[24]Sheet1!J302","v":0},{"$f":"[24]Sheet1!K302","v":-1.7584754903919138},{"$f":"[24]Sheet1!L302","v":0},{"$f":"[24]Sheet1!M302","v":0},null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["RAV- post-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D305","v":121.26091550230107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D306","v":3.1013485633843683},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D307","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D309","v":0},{"$f":"[24]Sheet1!E309","v":0},{"$f":"[24]Sheet1!F309","v":0},{"$f":"[24]Sheet1!G309","v":0},{"$f":"[24]Sheet1!H309","v":0},{"$f":"[24]Sheet1!I309","v":0},{"$f":"[24]Sheet1!J309","v":0},{"$f":"[24]Sheet1!K309","v":0},{"$f":"[24]Sheet1!L309","v":0},{"$f":"[24]Sheet1!M309","v":0},null,null,null,null,null,null,"London"]
[null,"Adjustments to RAV for CAPX overspend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Pot 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D312","v":30.868973647948426},{"$f":"[24]Sheet1!E312","v":56.204960758330287},{"$f":"[24]Sheet1!F312","v":93.813701203806431},{"$f":"[24]Sheet1!G312","v":90.599301864791471},{"$f":"[24]Sheet1!H312","v":79.550370479588892},{"$f":"[24]Sheet1!I312","v":62.944727555857995},{"$f":"[24]Sheet1!J312","v":37.608740445476144},{"$f":"[24]Sheet1!K312","v":0},{"$f":"[24]Sheet1!L312","v":0},null,null,null,null,null,null,null,"London"]
["Additions",null,null,{"$f":"[24]Sheet1!D313","v":25.335987110381854},{"$f":"[24]Sheet1!E313","v":37.608740445476151},{"$f":"[24]Sheet1!F313","v":0},{"$f":"[24]Sheet1!G313","v":0},{"$f":"[24]Sheet1!H313","v":0},{"$f":"[24]Sheet1!I313","v":0},{"$f":"[24]Sheet1!J313","v":0},{"$f":"[24]Sheet1!K313","v":0},{"$f":"[24]Sheet1!L313","v":0},null,null,null,null,null,null,null,"London"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D314","v":0},{"$f":"[24]Sheet1!E314","v":0},{"$f":"[24]Sheet1!F314","v":-3.214399339014955},{"$f":"[24]Sheet1!G314","v":-11.048931385202586},{"$f":"[24]Sheet1!H314","v":-16.605642923730887},{"$f":"[24]Sheet1!I314","v":-25.335987110381854},{"$f":"[24]Sheet1!J314","v":-37.608740445476151},{"$f":"[24]Sheet1!K314","v":0},{"$f":"[24]Sheet1!L314","v":0},null,null,null,null,null,null,null,"London"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D315","v":56.204960758330287},{"$f":"[24]Sheet1!E315","v":93.813701203806431},{"$f":"[24]Sheet1!F315","v":90.599301864791471},{"$f":"[24]Sheet1!G315","v":79.550370479588892},{"$f":"[24]Sheet1!H315","v":62.944727555857995},{"$f":"[24]Sheet1!I315","v":37.608740445476144},{"$f":"[24]Sheet1!J315","v":0},{"$f":"[24]Sheet1!K315","v":0},{"$f":"[24]Sheet1!L315","v":0},null,null,null,null,null,null,null,"London"]
["Period (years) over which pot 2 depreciation is transferred to RAV",5,null,{"$f":"[24]Sheet1!D316","v":0},{"$f":"[24]Sheet1!E316","v":0},{"$f":"[24]Sheet1!F316","v":0},{"$f":"[24]Sheet1!G316","v":0},{"$f":"[24]Sheet1!H316","v":0},{"$f":"[24]Sheet1!I316","v":0},{"$f":"[24]Sheet1!J316","v":0},{"$f":"[24]Sheet1!K316","v":0},{"$f":"[24]Sheet1!L316","v":0},null,null,null,null,null,null,null,"London"]
["Depreciation opening balance",null,null,{"$f":"[24]Sheet1!D317","v":-0.38839400140516661},{"$f":"[24]Sheet1!E317","v":-1.0743711935817981},{"$f":"[24]Sheet1!F317","v":-2.3233703215446933},{"$f":"[24]Sheet1!G317","v":-4.0509637550720639},{"$f":"[24]Sheet1!H317","v":-4.8366225314893647},{"$f":"[24]Sheet1!I317","v":-4.7593371061767966},{"$f":"[24]Sheet1!J317","v":-3.3429991507089905},{"$f":"[24]Sheet1!K317","v":0},{"$f":"[24]Sheet1!L317","v":0},null,null,null,null,null,null,null,"London"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D318","v":-0.68597719217663167},{"$f":"[24]Sheet1!E318","v":-1.2489991279628951},{"$f":"[24]Sheet1!F318","v":-2.0847489156401426},{"$f":"[24]Sheet1!G318","v":-2.0133178192175882},{"$f":"[24]Sheet1!H318","v":-1.7677860106575307},{"$f":"[24]Sheet1!I318","v":-1.3987717234635113},{"$f":"[24]Sheet1!J318","v":-0.83574978767724761},{"$f":"[24]Sheet1!K318","v":0},{"$f":"[24]Sheet1!L318","v":0},null,null,null,null,null,null,null,"London"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D319","v":0},{"$f":"[24]Sheet1!E319","v":0},{"$f":"[24]Sheet1!F319","v":0.35715548211277276},{"$f":"[24]Sheet1!G319","v":1.2276590428002874},{"$f":"[24]Sheet1!H319","v":1.8450714359700984},{"$f":"[24]Sheet1!I319","v":2.8151096789313175},{"$f":"[24]Sheet1!J319","v":4.1787489383862395},{"$f":"[24]Sheet1!K319","v":0},{"$f":"[24]Sheet1!L319","v":0},null,null,null,null,null,null,null,"London"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D320","v":-1.0743711935817981},{"$f":"[24]Sheet1!E320","v":-2.3233703215446933},{"$f":"[24]Sheet1!F320","v":-4.0509637550720639},{"$f":"[24]Sheet1!G320","v":-4.8366225314893647},{"$f":"[24]Sheet1!H320","v":-4.7593371061767966},{"$f":"[24]Sheet1!I320","v":-3.3429991507089905},{"$f":"[24]Sheet1!J320","v":0},{"$f":"[24]Sheet1!K320","v":0},{"$f":"[24]Sheet1!L320","v":0},null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Pot 3, including pre-2002 assets included as opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Gross Opening balance",null,null,{"$f":"[24]Sheet1!D325","v":12.556295072851695},{"$f":"[24]Sheet1!E325","v":12.573011616580695},{"$f":"[24]Sheet1!F325","v":0},{"$f":"[24]Sheet1!G325","v":0},{"$f":"[24]Sheet1!H325","v":0},{"$f":"[24]Sheet1!I325","v":0},{"$f":"[24]Sheet1!J325","v":0},{"$f":"[24]Sheet1!K325","v":0},{"$f":"[24]Sheet1!L325","v":0},null,null,null,null,null,null,null,"London"]
["Additions",null,null,{"$f":"[24]Sheet1!D326","v":1.6716543729001606E-2},{"$f":"[24]Sheet1!E326","v":0},{"$f":"[24]Sheet1!F326","v":0},{"$f":"[24]Sheet1!G326","v":0},{"$f":"[24]Sheet1!H326","v":0},{"$f":"[24]Sheet1!I326","v":0},{"$f":"[24]Sheet1!J326","v":0},{"$f":"[24]Sheet1!K326","v":0},{"$f":"[24]Sheet1!L326","v":0},null,null,null,null,null,null,null,"London"]
["Gross Closing balance",null,null,{"$f":"[24]Sheet1!D327","v":12.573011616580695},{"$f":"[24]Sheet1!E327","v":12.573011616580695},{"$f":"[24]Sheet1!F327","v":0},{"$f":"[24]Sheet1!G327","v":0},{"$f":"[24]Sheet1!H327","v":0},{"$f":"[24]Sheet1!I327","v":0},{"$f":"[24]Sheet1!J327","v":0},{"$f":"[24]Sheet1!K327","v":0},{"$f":"[24]Sheet1!L327","v":0},null,null,null,null,null,null,null,"London"]
[null,null,null,{"$f":"[24]Sheet1!D328","v":0},{"$f":"[24]Sheet1!E328","v":0},{"$f":"[24]Sheet1!F328","v":0},{"$f":"[24]Sheet1!G328","v":0},{"$f":"[24]Sheet1!H328","v":0},{"$f":"[24]Sheet1!I328","v":0},{"$f":"[24]Sheet1!J328","v":0},{"$f":"[24]Sheet1!K328","v":0},{"$f":"[24]Sheet1!L328","v":0},null,null,null,null,null,null,null,"London"]
["Depreciation Opening balance",null,null,{"$f":"[24]Sheet1!D329","v":-1.1663793202225172},{"$f":"[24]Sheet1!E329","v":-1.5697316804496477},{"$f":"[24]Sheet1!F329","v":0},{"$f":"[24]Sheet1!G329","v":0},{"$f":"[24]Sheet1!H329","v":0},{"$f":"[24]Sheet1!I329","v":0},{"$f":"[24]Sheet1!J329","v":0},{"$f":"[24]Sheet1!K329","v":0},{"$f":"[24]Sheet1!L329","v":0},null,null,null,null,null,null,null,"London"]
["Depreciation on opening balance (including depreciation on pre-vesting assets)",null,null,{"$f":"[24]Sheet1!D330","v":-0.40335236022713072},{"$f":"[24]Sheet1!E330","v":-0.39536658396320357},{"$f":"[24]Sheet1!F330","v":0},{"$f":"[24]Sheet1!G330","v":0},{"$f":"[24]Sheet1!H330","v":0},{"$f":"[24]Sheet1!I330","v":0},{"$f":"[24]Sheet1!J330","v":0},{"$f":"[24]Sheet1!K330","v":0},{"$f":"[24]Sheet1!L330","v":0},null,null,null,null,null,null,null,"London"]
["Depreciation closing balance",null,null,{"$f":"[24]Sheet1!D331","v":-1.5697316804496477},{"$f":"[24]Sheet1!E331","v":-1.9650982644128512},{"$f":"[24]Sheet1!F331","v":0},{"$f":"[24]Sheet1!G331","v":0},{"$f":"[24]Sheet1!H331","v":0},{"$f":"[24]Sheet1!I331","v":0},{"$f":"[24]Sheet1!J331","v":0},{"$f":"[24]Sheet1!K331","v":0},{"$f":"[24]Sheet1!L331","v":0},null,null,null,null,null,null,null,"London"]
[null,null,null,{"$f":"[24]Sheet1!D332","v":0},{"$f":"[24]Sheet1!E332","v":0},{"$f":"[24]Sheet1!F332","v":0},{"$f":"[24]Sheet1!G332","v":0},{"$f":"[24]Sheet1!H332","v":0},{"$f":"[24]Sheet1!I332","v":0},{"$f":"[24]Sheet1!J332","v":0},{"$f":"[24]Sheet1!K332","v":0},{"$f":"[24]Sheet1!L332","v":0},null,null,null,null,null,null,null,"London"]
["Net RAV impact",null,null,{"$f":"[24]Sheet1!D333","v":0},{"$f":"[24]Sheet1!E333","v":0},{"$f":"[24]Sheet1!F333","v":0},{"$f":"[24]Sheet1!G333","v":0},{"$f":"[24]Sheet1!H333","v":0},{"$f":"[24]Sheet1!I333","v":0},{"$f":"[24]Sheet1!J333","v":0},{"$f":"[24]Sheet1!K333","v":0},{"$f":"[24]Sheet1!L333","v":0},null,null,null,null,null,null,null,"London"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D334","v":11.389915752629179},{"$f":"[24]Sheet1!E334","v":11.003279936131047},{"$f":"[24]Sheet1!F334","v":0},{"$f":"[24]Sheet1!G334","v":0},{"$f":"[24]Sheet1!H334","v":0},{"$f":"[24]Sheet1!I334","v":0},{"$f":"[24]Sheet1!J334","v":0},{"$f":"[24]Sheet1!K334","v":0},{"$f":"[24]Sheet1!L334","v":0},null,null,null,null,null,null,null,"London"]
["Additions",null,null,{"$f":"[24]Sheet1!D335","v":1.6716543729001606E-2},{"$f":"[24]Sheet1!E335","v":0},{"$f":"[24]Sheet1!F335","v":0},{"$f":"[24]Sheet1!G335","v":0},{"$f":"[24]Sheet1!H335","v":0},{"$f":"[24]Sheet1!I335","v":0},{"$f":"[24]Sheet1!J335","v":0},{"$f":"[24]Sheet1!K335","v":0},{"$f":"[24]Sheet1!L335","v":0},null,null,null,null,null,null,null,"London"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D336","v":-0.40335236022713072},{"$f":"[24]Sheet1!E336","v":-0.39536658396320357},{"$f":"[24]Sheet1!F336","v":0},{"$f":"[24]Sheet1!G336","v":0},{"$f":"[24]Sheet1!H336","v":0},{"$f":"[24]Sheet1!I336","v":0},{"$f":"[24]Sheet1!J336","v":0},{"$f":"[24]Sheet1!K336","v":0},{"$f":"[24]Sheet1!L336","v":0},null,null,null,null,null,null,null,"London"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D337","v":11.003279936131047},{"$f":"[24]Sheet1!E337","v":10.607913352167845},{"$f":"[24]Sheet1!F337","v":0},{"$f":"[24]Sheet1!G337","v":0},{"$f":"[24]Sheet1!H337","v":0},{"$f":"[24]Sheet1!I337","v":0},{"$f":"[24]Sheet1!J337","v":0},{"$f":"[24]Sheet1!K337","v":0},{"$f":"[24]Sheet1!L337","v":0},null,null,null,null,null,null,null,"London"]
["RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
[{"$f":"[24]Sheet1!A339","v":56.201951616441811},{"$f":"[24]Sheet1!B339","v":51.956078532098296},{"$f":"[24]Sheet1!C339","v":50.950477012122199},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Pot 3 gross opening balance",null,null,{"$f":"[24]Sheet1!D341","v":11.20338953315842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["Sum of depreciation factors 2002-03 to 2006-07",null,null,{"$f":"[24]Sheet1!D343","v":0.16917293233082706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"London"]
["North West",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["RAV additions - capex ",null,null,{"$f":"[24]Sheet1!D350","v":51.852207730806455},{"$f":"[24]Sheet1!E350","v":52.599504267982191},{"$f":"[24]Sheet1!F350","v":27.41152970316806},{"$f":"[24]Sheet1!G350","v":27.879216497551056},{"$f":"[24]Sheet1!H350","v":39.12224939347152},{"$f":"[24]Sheet1!I350","v":43.15716665469639},null,null,null,null,null,null,null,null,null,null,"North West"]
["RAV additions - Mains & services repex per price control",null,null,{"$f":"[24]Sheet1!D351","v":0},{"$f":"[24]Sheet1!E351","v":0},{"$f":"[24]Sheet1!F351","v":40.627474713444812},{"$f":"[24]Sheet1!G351","v":53.621196629234568},{"$f":"[24]Sheet1!H351","v":53.25073024640745},{"$f":"[24]Sheet1!I351","v":56.289522245670163},null,null,null,null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["RAV - pre-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D354","v":1441.5161012508186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D355","v":149.02892024209592},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D356","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D357","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Depreciation Pot 3 additions",null,null,{"$f":"[24]Sheet1!D358","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!$D$359","v":-0.37542450265395072},{"$f":"[24]Sheet1!E359","v":-1.4100765546109695},{"$f":"[24]Sheet1!F359","v":0},{"$f":"[24]Sheet1!G359","v":0},{"$f":"[24]Sheet1!H359","v":0},{"$f":"[24]Sheet1!I359","v":0},{"$f":"[24]Sheet1!J359","v":0},{"$f":"[24]Sheet1!K359","v":-1.7584754903919138},{"$f":"[24]Sheet1!L359","v":0},{"$f":"[24]Sheet1!M359","v":0},null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["RAV- post-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D362","v":144.83111127716842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D363","v":3.3846595104331749},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D364","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D366","v":0},{"$f":"[24]Sheet1!E366","v":0},{"$f":"[24]Sheet1!F366","v":0},{"$f":"[24]Sheet1!G366","v":0},{"$f":"[24]Sheet1!H366","v":0},{"$f":"[24]Sheet1!I366","v":0},{"$f":"[24]Sheet1!J366","v":0},{"$f":"[24]Sheet1!K366","v":0},{"$f":"[24]Sheet1!L366","v":0},{"$f":"[24]Sheet1!M366","v":0},null,null,null,null,null,null,"North West"]
[null,"Adjustments to RAV for CAPX overspend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Pot 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D369","v":43.226028503820054},{"$f":"[24]Sheet1!E369","v":70.666815289358837},{"$f":"[24]Sheet1!F369","v":112.02955131788082},{"$f":"[24]Sheet1!G369","v":78.154814959664691},{"$f":"[24]Sheet1!H369","v":77.540942164611394},{"$f":"[24]Sheet1!I369","v":68.80352281406077},{"$f":"[24]Sheet1!J369","v":41.362736028521979},{"$f":"[24]Sheet1!K369","v":0},{"$f":"[24]Sheet1!L369","v":0},null,null,null,null,null,null,null,"North West"]
["Additions",null,null,{"$f":"[24]Sheet1!D370","v":27.440786785538787},{"$f":"[24]Sheet1!E370","v":41.362736028521972},{"$f":"[24]Sheet1!F370","v":0},{"$f":"[24]Sheet1!G370","v":0},{"$f":"[24]Sheet1!H370","v":0},{"$f":"[24]Sheet1!I370","v":0},{"$f":"[24]Sheet1!J370","v":0},{"$f":"[24]Sheet1!K370","v":0},{"$f":"[24]Sheet1!L370","v":0},null,null,null,null,null,null,null,"North West"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D371","v":0},{"$f":"[24]Sheet1!E371","v":0},{"$f":"[24]Sheet1!F371","v":-33.874736358216133},{"$f":"[24]Sheet1!G371","v":-0.61387279505329362},{"$f":"[24]Sheet1!H371","v":-8.7374193505506348},{"$f":"[24]Sheet1!I371","v":-27.440786785538787},{"$f":"[24]Sheet1!J371","v":-41.362736028521972},{"$f":"[24]Sheet1!K371","v":0},{"$f":"[24]Sheet1!L371","v":0},null,null,null,null,null,null,null,"North West"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D372","v":70.666815289358837},{"$f":"[24]Sheet1!E372","v":112.02955131788082},{"$f":"[24]Sheet1!F372","v":78.154814959664691},{"$f":"[24]Sheet1!G372","v":77.540942164611394},{"$f":"[24]Sheet1!H372","v":68.80352281406077},{"$f":"[24]Sheet1!I372","v":41.362736028521979},{"$f":"[24]Sheet1!J372","v":0},{"$f":"[24]Sheet1!K372","v":0},{"$f":"[24]Sheet1!L372","v":0},null,null,null,null,null,null,null,"North West"]
["Period (years) over which pot 2 depreciation is transferred to RAV",5,null,{"$f":"[24]Sheet1!D373","v":0},{"$f":"[24]Sheet1!E373","v":0},{"$f":"[24]Sheet1!F373","v":0},{"$f":"[24]Sheet1!G373","v":0},{"$f":"[24]Sheet1!H373","v":0},{"$f":"[24]Sheet1!I373","v":0},{"$f":"[24]Sheet1!J373","v":0},{"$f":"[24]Sheet1!K373","v":0},{"$f":"[24]Sheet1!L373","v":0},null,null,null,null,null,null,null,"North West"]
["Depreciation opening balance",null,null,{"$f":"[24]Sheet1!D374","v":-1.5191854558107902},{"$f":"[24]Sheet1!E374","v":-2.4797638670067914},{"$f":"[24]Sheet1!F374","v":-4.0501375401036546},{"$f":"[24]Sheet1!G374","v":-2.7758235295881022},{"$f":"[24]Sheet1!H374","v":-4.4443891070191741},{"$f":"[24]Sheet1!I374","v":-5.1966967828382451},{"$f":"[24]Sheet1!J374","v":-3.6766876469797305},{"$f":"[24]Sheet1!K374","v":0},{"$f":"[24]Sheet1!L374","v":0},null,null,null,null,null,null,null,"North West"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D375","v":-0.96057841119600107},{"$f":"[24]Sheet1!E375","v":-1.5703736730968632},{"$f":"[24]Sheet1!F375","v":-2.489545584841796},{"$f":"[24]Sheet1!G375","v":-1.7367736657703261},{"$f":"[24]Sheet1!H375","v":-1.7231320481024757},{"$f":"[24]Sheet1!I375","v":-1.5289671736457946},{"$f":"[24]Sheet1!J375","v":-0.91917191174493296},{"$f":"[24]Sheet1!K375","v":0},{"$f":"[24]Sheet1!L375","v":0},null,null,null,null,null,null,null,"North West"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D376","v":0},{"$f":"[24]Sheet1!E376","v":0},{"$f":"[24]Sheet1!F376","v":3.7638595953573479},{"$f":"[24]Sheet1!G376","v":6.8208088339254846E-2},{"$f":"[24]Sheet1!H376","v":0.97082437228340368},{"$f":"[24]Sheet1!I376","v":3.0489763095043094},{"$f":"[24]Sheet1!J376","v":4.5958595587246638},{"$f":"[24]Sheet1!K376","v":0},{"$f":"[24]Sheet1!L376","v":0},null,null,null,null,null,null,null,"North West"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D377","v":-2.4797638670067914},{"$f":"[24]Sheet1!E377","v":-4.0501375401036546},{"$f":"[24]Sheet1!F377","v":-2.7758235295881022},{"$f":"[24]Sheet1!G377","v":-4.4443891070191741},{"$f":"[24]Sheet1!H377","v":-5.1966967828382451},{"$f":"[24]Sheet1!I377","v":-3.6766876469797305},{"$f":"[24]Sheet1!J377","v":0},{"$f":"[24]Sheet1!K377","v":0},{"$f":"[24]Sheet1!L377","v":0},null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Pot 3, including pre-2002 assets included as opening balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Gross Opening balance",null,null,{"$f":"[24]Sheet1!D382","v":12.951700443090175},{"$f":"[24]Sheet1!E382","v":13.344879065838724},{"$f":"[24]Sheet1!F382","v":0},{"$f":"[24]Sheet1!G382","v":0},{"$f":"[24]Sheet1!H382","v":0},{"$f":"[24]Sheet1!I382","v":0},{"$f":"[24]Sheet1!J382","v":0},{"$f":"[24]Sheet1!K382","v":0},{"$f":"[24]Sheet1!L382","v":0},null,null,null,null,null,null,null,"North West"]
["Additions",null,null,{"$f":"[24]Sheet1!D383","v":0.39317862274855098},{"$f":"[24]Sheet1!E383","v":0.49938504253411647},{"$f":"[24]Sheet1!F383","v":0},{"$f":"[24]Sheet1!G383","v":0},{"$f":"[24]Sheet1!H383","v":0},{"$f":"[24]Sheet1!I383","v":0},{"$f":"[24]Sheet1!J383","v":0},{"$f":"[24]Sheet1!K383","v":0},{"$f":"[24]Sheet1!L383","v":0},null,null,null,null,null,null,null,"North West"]
["Gross Closing balance",null,null,{"$f":"[24]Sheet1!D384","v":13.344879065838724},{"$f":"[24]Sheet1!E384","v":13.844264108372842},{"$f":"[24]Sheet1!F384","v":0},{"$f":"[24]Sheet1!G384","v":0},{"$f":"[24]Sheet1!H384","v":0},{"$f":"[24]Sheet1!I384","v":0},{"$f":"[24]Sheet1!J384","v":0},{"$f":"[24]Sheet1!K384","v":0},{"$f":"[24]Sheet1!L384","v":0},null,null,null,null,null,null,null,"North West"]
[null,null,null,{"$f":"[24]Sheet1!D385","v":0},{"$f":"[24]Sheet1!E385","v":0},{"$f":"[24]Sheet1!F385","v":0},{"$f":"[24]Sheet1!G385","v":0},{"$f":"[24]Sheet1!H385","v":0},{"$f":"[24]Sheet1!I385","v":0},{"$f":"[24]Sheet1!J385","v":0},{"$f":"[24]Sheet1!K385","v":0},{"$f":"[24]Sheet1!L385","v":0},null,null,null,null,null,null,null,"North West"]
["Depreciation Opening balance",null,null,{"$f":"[24]Sheet1!D386","v":-1.2869007290096968},{"$f":"[24]Sheet1!E386","v":-1.7115505896733652},{"$f":"[24]Sheet1!F386","v":0},{"$f":"[24]Sheet1!G386","v":0},{"$f":"[24]Sheet1!H386","v":0},{"$f":"[24]Sheet1!I386","v":0},{"$f":"[24]Sheet1!J386","v":0},{"$f":"[24]Sheet1!K386","v":0},{"$f":"[24]Sheet1!L386","v":0},null,null,null,null,null,null,null,"North West"]
["Depreciation on opening balance (including depreciation on pre-vesting assets)",null,null,{"$f":"[24]Sheet1!D387","v":-0.42464986066366822},{"$f":"[24]Sheet1!E387","v":-0.42592975108914383},{"$f":"[24]Sheet1!F387","v":0},{"$f":"[24]Sheet1!G387","v":0},{"$f":"[24]Sheet1!H387","v":0},{"$f":"[24]Sheet1!I387","v":0},{"$f":"[24]Sheet1!J387","v":0},{"$f":"[24]Sheet1!K387","v":0},{"$f":"[24]Sheet1!L387","v":0},null,null,null,null,null,null,null,"North West"]
["Depreciation closing balance",null,null,{"$f":"[24]Sheet1!D388","v":-1.7115505896733652},{"$f":"[24]Sheet1!E388","v":-2.1374803407625089},{"$f":"[24]Sheet1!F388","v":0},{"$f":"[24]Sheet1!G388","v":0},{"$f":"[24]Sheet1!H388","v":0},{"$f":"[24]Sheet1!I388","v":0},{"$f":"[24]Sheet1!J388","v":0},{"$f":"[24]Sheet1!K388","v":0},{"$f":"[24]Sheet1!L388","v":0},null,null,null,null,null,null,null,"North West"]
[null,null,null,{"$f":"[24]Sheet1!D389","v":0},{"$f":"[24]Sheet1!E389","v":0},{"$f":"[24]Sheet1!F389","v":0},{"$f":"[24]Sheet1!G389","v":0},{"$f":"[24]Sheet1!H389","v":0},{"$f":"[24]Sheet1!I389","v":0},{"$f":"[24]Sheet1!J389","v":0},{"$f":"[24]Sheet1!K389","v":0},{"$f":"[24]Sheet1!L389","v":0},null,null,null,null,null,null,null,"North West"]
["Net RAV impact",null,null,{"$f":"[24]Sheet1!D390","v":0},{"$f":"[24]Sheet1!E390","v":0},{"$f":"[24]Sheet1!F390","v":0},{"$f":"[24]Sheet1!G390","v":0},{"$f":"[24]Sheet1!H390","v":0},{"$f":"[24]Sheet1!I390","v":0},{"$f":"[24]Sheet1!J390","v":0},{"$f":"[24]Sheet1!K390","v":0},{"$f":"[24]Sheet1!L390","v":0},null,null,null,null,null,null,null,"North West"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D391","v":11.664799714080477},{"$f":"[24]Sheet1!E391","v":11.63332847616536},{"$f":"[24]Sheet1!F391","v":0},{"$f":"[24]Sheet1!G391","v":0},{"$f":"[24]Sheet1!H391","v":0},{"$f":"[24]Sheet1!I391","v":0},{"$f":"[24]Sheet1!J391","v":0},{"$f":"[24]Sheet1!K391","v":0},{"$f":"[24]Sheet1!L391","v":0},null,null,null,null,null,null,null,"North West"]
["Additions",null,null,{"$f":"[24]Sheet1!D392","v":0.39317862274855098},{"$f":"[24]Sheet1!E392","v":0.49938504253411647},{"$f":"[24]Sheet1!F392","v":0},{"$f":"[24]Sheet1!G392","v":0},{"$f":"[24]Sheet1!H392","v":0},{"$f":"[24]Sheet1!I392","v":0},{"$f":"[24]Sheet1!J392","v":0},{"$f":"[24]Sheet1!K392","v":0},{"$f":"[24]Sheet1!L392","v":0},null,null,null,null,null,null,null,"North West"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D393","v":-0.42464986066366822},{"$f":"[24]Sheet1!E393","v":-0.42592975108914383},{"$f":"[24]Sheet1!F393","v":0},{"$f":"[24]Sheet1!G393","v":0},{"$f":"[24]Sheet1!H393","v":0},{"$f":"[24]Sheet1!I393","v":0},{"$f":"[24]Sheet1!J393","v":0},{"$f":"[24]Sheet1!K393","v":0},{"$f":"[24]Sheet1!L393","v":0},null,null,null,null,null,null,null,"North West"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D394","v":11.63332847616536},{"$f":"[24]Sheet1!E394","v":11.706783767610332},{"$f":"[24]Sheet1!F394","v":0},{"$f":"[24]Sheet1!G394","v":0},{"$f":"[24]Sheet1!H394","v":0},{"$f":"[24]Sheet1!I394","v":0},{"$f":"[24]Sheet1!J394","v":0},{"$f":"[24]Sheet1!K394","v":0},{"$f":"[24]Sheet1!L394","v":0},null,null,null,null,null,null,null,"North West"]
["RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
[{"$f":"[24]Sheet1!A396","v":87.375598735700791},{"$f":"[24]Sheet1!B396","v":49.386207981048273},{"$f":"[24]Sheet1!C396","v":53.520347563172223},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Pot 3 gross opening balance",null,null,{"$f":"[24]Sheet1!D398","v":12.444625432418974},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["Sum of depreciation factors 2002-03 to 2006-07",null,null,{"$f":"[24]Sheet1!D400","v":0.16917293233082706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"North West"]
["West Midlands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["RAV additions - capex ",null,null,{"$f":"[24]Sheet1!D407","v":32.499005698612635},{"$f":"[24]Sheet1!E407","v":39.104289170555361},{"$f":"[24]Sheet1!F407","v":21.515464823618704},{"$f":"[24]Sheet1!G407","v":20.456155452136862},{"$f":"[24]Sheet1!H407","v":28.342302404083238},{"$f":"[24]Sheet1!I407","v":31.743106250119968},null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["RAV additions - Mains & services repex per price control",null,null,{"$f":"[24]Sheet1!D408","v":0},{"$f":"[24]Sheet1!E408","v":0},{"$f":"[24]Sheet1!F408","v":29.34930495949143},{"$f":"[24]Sheet1!G408","v":42.265995741532727},{"$f":"[24]Sheet1!H408","v":41.927049367798723},{"$f":"[24]Sheet1!I408","v":39.928301595552398},null,null,null,null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["RAV - pre-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D411","v":1144.8642152661696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D412","v":118.36002225496131},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Depreciation Pot 3 additions",null,null,{"$f":"[24]Sheet1!D415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D416","v":-0.37568283382689666},{"$f":"[24]Sheet1!E416","v":-1.5984354853499356},{"$f":"[24]Sheet1!F416","v":0},{"$f":"[24]Sheet1!G416","v":0},{"$f":"[24]Sheet1!H416","v":0},{"$f":"[24]Sheet1!I416","v":0},{"$f":"[24]Sheet1!J416","v":0},{"$f":"[24]Sheet1!K416","v":-5.1719867364468035},{"$f":"[24]Sheet1!L416","v":0},{"$f":"[24]Sheet1!M416","v":0},null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["RAV- post-2002 assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Opening Gross Balance",null,null,{"$f":"[24]Sheet1!D419","v":138.08598105969071},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Opening Cumulative Depreciation",null,null,{"$f":"[24]Sheet1!D420","v":3.9320782100342164},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Pot 2 transfer",null,null,{"$f":"[24]Sheet1!D421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Pot 3 additions",null,null,{"$f":"[24]Sheet1!D422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Disposals of pre-2002 assets",null,null,{"$f":"[24]Sheet1!D423","v":0},{"$f":"[24]Sheet1!E423","v":0},{"$f":"[24]Sheet1!F423","v":0},{"$f":"[24]Sheet1!G423","v":0},{"$f":"[24]Sheet1!H423","v":0},{"$f":"[24]Sheet1!I423","v":0},{"$f":"[24]Sheet1!J423","v":0},{"$f":"[24]Sheet1!K423","v":0},{"$f":"[24]Sheet1!L423","v":0},{"$f":"[24]Sheet1!M423","v":0},null,null,null,null,null,null,"West Midlands"]
[null,"Adjustments to RAV for CAPX overspend",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Pot 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D426","v":7.1519914298628597},{"$f":"[24]Sheet1!E426","v":25.238593539683933},{"$f":"[24]Sheet1!F426","v":42.225870543860047},{"$f":"[24]Sheet1!G426","v":56.694931387323258},{"$f":"[24]Sheet1!H426","v":43.212479362793296},{"$f":"[24]Sheet1!I426","v":35.07387911399718},{"$f":"[24]Sheet1!J426","v":16.987277004176104},{"$f":"[24]Sheet1!K426","v":0},{"$f":"[24]Sheet1!L426","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Additions",null,null,{"$f":"[24]Sheet1!D427","v":18.086602109821076},{"$f":"[24]Sheet1!E427","v":16.987277004176107},{"$f":"[24]Sheet1!F427","v":0},{"$f":"[24]Sheet1!G427","v":0},{"$f":"[24]Sheet1!H427","v":0},{"$f":"[24]Sheet1!I427","v":0},{"$f":"[24]Sheet1!J427","v":0},{"$f":"[24]Sheet1!K427","v":0},{"$f":"[24]Sheet1!L427","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D428","v":0},{"$f":"[24]Sheet1!E428","v":0},{"$f":"[24]Sheet1!F428","v":14.469060843463216},{"$f":"[24]Sheet1!G428","v":-13.482452024529969},{"$f":"[24]Sheet1!H428","v":-8.1386002487961076},{"$f":"[24]Sheet1!I428","v":-18.086602109821076},{"$f":"[24]Sheet1!J428","v":-16.987277004176107},{"$f":"[24]Sheet1!K428","v":0},{"$f":"[24]Sheet1!L428","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D429","v":25.238593539683933},{"$f":"[24]Sheet1!E429","v":42.225870543860047},{"$f":"[24]Sheet1!F429","v":56.694931387323258},{"$f":"[24]Sheet1!G429","v":43.212479362793296},{"$f":"[24]Sheet1!H429","v":35.07387911399718},{"$f":"[24]Sheet1!I429","v":16.987277004176104},{"$f":"[24]Sheet1!J429","v":0},{"$f":"[24]Sheet1!K429","v":0},{"$f":"[24]Sheet1!L429","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Period (years) over which pot 2 depreciation is transferred to RAV",5,null,{"$f":"[24]Sheet1!D430","v":0},{"$f":"[24]Sheet1!E430","v":0},{"$f":"[24]Sheet1!F430","v":0},{"$f":"[24]Sheet1!G430","v":0},{"$f":"[24]Sheet1!H430","v":0},{"$f":"[24]Sheet1!I430","v":0},{"$f":"[24]Sheet1!J430","v":0},{"$f":"[24]Sheet1!K430","v":0},{"$f":"[24]Sheet1!L430","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Depreciation opening balance",null,null,{"$f":"[24]Sheet1!D431","v":0.34345932583103256},{"$f":"[24]Sheet1!E431","v":0.18452618294519127},{"$f":"[24]Sheet1!F431","v":-0.37633145127000733},{"$f":"[24]Sheet1!G431","v":-2.9223575570739211},{"$f":"[24]Sheet1!H431","v":-2.6841946962888859},{"$f":"[24]Sheet1!I431","v":-2.7401830989291693},{"$f":"[24]Sheet1!J431","v":-1.5099801781489872},{"$f":"[24]Sheet1!K431","v":0},{"$f":"[24]Sheet1!L431","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D432","v":-0.15893314288584129},{"$f":"[24]Sheet1!E432","v":-0.56085763421519863},{"$f":"[24]Sheet1!F432","v":-0.93835267875244543},{"$f":"[24]Sheet1!G432","v":-1.2598873641627393},{"$f":"[24]Sheet1!H432","v":-0.96027731917318437},{"$f":"[24]Sheet1!I432","v":-0.77941953586660395},{"$f":"[24]Sheet1!J432","v":-0.3774950445372468},{"$f":"[24]Sheet1!K432","v":0},{"$f":"[24]Sheet1!L432","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Transfers to RAV",null,null,{"$f":"[24]Sheet1!D433","v":0},{"$f":"[24]Sheet1!E433","v":0},{"$f":"[24]Sheet1!F433","v":-1.6076734270514688},{"$f":"[24]Sheet1!G433","v":1.4980502249477745},{"$f":"[24]Sheet1!H433","v":0.90428891653290067},{"$f":"[24]Sheet1!I433","v":2.0096224566467864},{"$f":"[24]Sheet1!J433","v":1.8874752226862341},{"$f":"[24]Sheet1!K433","v":0},{"$f":"[24]Sheet1!L433","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D434","v":0.18452618294519127},{"$f":"[24]Sheet1!E434","v":-0.37633145127000733},{"$f":"[24]Sheet1!F434","v":-2.9223575570739211},{"$f":"[24]Sheet1!G434","v":-2.6841946962888859},{"$f":"[24]Sheet1!H434","v":-2.7401830989291693},{"$f":"[24]Sheet1!I434","v":-1.5099801781489872},{"$f":"[24]Sheet1!J434","v":0},{"$f":"[24]Sheet1!K434","v":0},{"$f":"[24]Sheet1!L434","v":0},null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Pot 3, including pre-2002 assets included as opening balance",null,null,{"$f":"[24]Sheet1!D438","v":0},{"$f":"[24]Sheet1!E438","v":0},{"$f":"[24]Sheet1!F438","v":0},{"$f":"[24]Sheet1!G438","v":0},{"$f":"[24]Sheet1!H438","v":0},{"$f":"[24]Sheet1!I438","v":0},{"$f":"[24]Sheet1!J438","v":0},{"$f":"[24]Sheet1!K438","v":0},{"$f":"[24]Sheet1!L438","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Gross Opening balance",null,null,{"$f":"[24]Sheet1!D439","v":15.621563621662339},{"$f":"[24]Sheet1!E439","v":18.631666024127618},{"$f":"[24]Sheet1!F439","v":0},{"$f":"[24]Sheet1!G439","v":0},{"$f":"[24]Sheet1!H439","v":0},{"$f":"[24]Sheet1!I439","v":0},{"$f":"[24]Sheet1!J439","v":0},{"$f":"[24]Sheet1!K439","v":0},{"$f":"[24]Sheet1!L439","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Additions",null,null,{"$f":"[24]Sheet1!D440","v":3.0101024024652792},{"$f":"[24]Sheet1!E440","v":2.8318625405210147},{"$f":"[24]Sheet1!F440","v":0},{"$f":"[24]Sheet1!G440","v":0},{"$f":"[24]Sheet1!H440","v":0},{"$f":"[24]Sheet1!I440","v":0},{"$f":"[24]Sheet1!J440","v":0},{"$f":"[24]Sheet1!K440","v":0},{"$f":"[24]Sheet1!L440","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Gross Closing balance",null,null,{"$f":"[24]Sheet1!D441","v":18.631666024127618},{"$f":"[24]Sheet1!E441","v":21.463528564648634},{"$f":"[24]Sheet1!F441","v":0},{"$f":"[24]Sheet1!G441","v":0},{"$f":"[24]Sheet1!H441","v":0},{"$f":"[24]Sheet1!I441","v":0},{"$f":"[24]Sheet1!J441","v":0},{"$f":"[24]Sheet1!K441","v":0},{"$f":"[24]Sheet1!L441","v":0},null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,{"$f":"[24]Sheet1!D442","v":0},{"$f":"[24]Sheet1!E442","v":0},{"$f":"[24]Sheet1!F442","v":0},{"$f":"[24]Sheet1!G442","v":0},{"$f":"[24]Sheet1!H442","v":0},{"$f":"[24]Sheet1!I442","v":0},{"$f":"[24]Sheet1!J442","v":0},{"$f":"[24]Sheet1!K442","v":0},{"$f":"[24]Sheet1!L442","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Depreciation Opening balance",null,null,{"$f":"[24]Sheet1!D443","v":-1.1368804236799905},{"$f":"[24]Sheet1!E443","v":-1.5927259666313889},{"$f":"[24]Sheet1!F443","v":0},{"$f":"[24]Sheet1!G443","v":0},{"$f":"[24]Sheet1!H443","v":0},{"$f":"[24]Sheet1!I443","v":0},{"$f":"[24]Sheet1!J443","v":0},{"$f":"[24]Sheet1!K443","v":0},{"$f":"[24]Sheet1!L443","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Depreciation on opening balance (including depreciation on pre-vesting assets)",null,null,{"$f":"[24]Sheet1!D444","v":-0.45584554295139856},{"$f":"[24]Sheet1!E444","v":-0.51694556481724085},{"$f":"[24]Sheet1!F444","v":0},{"$f":"[24]Sheet1!G444","v":0},{"$f":"[24]Sheet1!H444","v":0},{"$f":"[24]Sheet1!I444","v":0},{"$f":"[24]Sheet1!J444","v":0},{"$f":"[24]Sheet1!K444","v":0},{"$f":"[24]Sheet1!L444","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Depreciation closing balance",null,null,{"$f":"[24]Sheet1!D445","v":-1.5927259666313889},{"$f":"[24]Sheet1!E445","v":-2.1096715314486301},{"$f":"[24]Sheet1!F445","v":0},{"$f":"[24]Sheet1!G445","v":0},{"$f":"[24]Sheet1!H445","v":0},{"$f":"[24]Sheet1!I445","v":0},{"$f":"[24]Sheet1!J445","v":0},{"$f":"[24]Sheet1!K445","v":0},{"$f":"[24]Sheet1!L445","v":0},null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,{"$f":"[24]Sheet1!D446","v":0},{"$f":"[24]Sheet1!E446","v":0},{"$f":"[24]Sheet1!F446","v":0},{"$f":"[24]Sheet1!G446","v":0},{"$f":"[24]Sheet1!H446","v":0},{"$f":"[24]Sheet1!I446","v":0},{"$f":"[24]Sheet1!J446","v":0},{"$f":"[24]Sheet1!K446","v":0},{"$f":"[24]Sheet1!L446","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Net RAV impact",null,null,{"$f":"[24]Sheet1!D447","v":0},{"$f":"[24]Sheet1!E447","v":0},{"$f":"[24]Sheet1!F447","v":0},{"$f":"[24]Sheet1!G447","v":0},{"$f":"[24]Sheet1!H447","v":0},{"$f":"[24]Sheet1!I447","v":0},{"$f":"[24]Sheet1!J447","v":0},{"$f":"[24]Sheet1!K447","v":0},{"$f":"[24]Sheet1!L447","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Opening balance",null,null,{"$f":"[24]Sheet1!D448","v":14.484683197982351},{"$f":"[24]Sheet1!E448","v":17.03894005749623},{"$f":"[24]Sheet1!F448","v":0},{"$f":"[24]Sheet1!G448","v":0},{"$f":"[24]Sheet1!H448","v":0},{"$f":"[24]Sheet1!I448","v":0},{"$f":"[24]Sheet1!J448","v":0},{"$f":"[24]Sheet1!K448","v":0},{"$f":"[24]Sheet1!L448","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Additions",null,null,{"$f":"[24]Sheet1!D449","v":3.0101024024652792},{"$f":"[24]Sheet1!E449","v":2.8318625405210147},{"$f":"[24]Sheet1!F449","v":0},{"$f":"[24]Sheet1!G449","v":0},{"$f":"[24]Sheet1!H449","v":0},{"$f":"[24]Sheet1!I449","v":0},{"$f":"[24]Sheet1!J449","v":0},{"$f":"[24]Sheet1!K449","v":0},{"$f":"[24]Sheet1!L449","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Depreciation",null,null,{"$f":"[24]Sheet1!D450","v":-0.45584554295139856},{"$f":"[24]Sheet1!E450","v":-0.51694556481724085},{"$f":"[24]Sheet1!F450","v":0},{"$f":"[24]Sheet1!G450","v":0},{"$f":"[24]Sheet1!H450","v":0},{"$f":"[24]Sheet1!I450","v":0},{"$f":"[24]Sheet1!J450","v":0},{"$f":"[24]Sheet1!K450","v":0},{"$f":"[24]Sheet1!L450","v":0},null,null,null,null,null,null,null,"West Midlands"]
["Closing balance",null,null,{"$f":"[24]Sheet1!D451","v":17.03894005749623},{"$f":"[24]Sheet1!E451","v":19.353857033200004},{"$f":"[24]Sheet1!F451","v":0},{"$f":"[24]Sheet1!G451","v":0},{"$f":"[24]Sheet1!H451","v":0},{"$f":"[24]Sheet1!I451","v":0},{"$f":"[24]Sheet1!J451","v":0},{"$f":"[24]Sheet1!K451","v":0},{"$f":"[24]Sheet1!L451","v":0},null,null,null,null,null,null,null,"West Midlands"]
["RAV additions",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
[{"$f":"[24]Sheet1!A453","v":60.894758709663591},{"$f":"[24]Sheet1!B453","v":51.620878025439602},{"$f":"[24]Sheet1!C453","v":40.559261305702535},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Pot 3 gross opening balance",null,null,{"$f":"[24]Sheet1!D455","v":9.8836262165959461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
["Sum of depreciation factors 2002-03 to 2006-07",null,null,{"$f":"[24]Sheet1!D457","v":0.16917293233082706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"West Midlands"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Transmission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["NGET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Pre-Vesting Asset balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Cost",null,{"$f":"[24]Sheet1!C465","v":5454.1797106904723},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Accumulated depreciation",null,{"$f":"[24]Sheet1!C466","v":3817.925797483334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,{"$f":"[24]Sheet1!C467","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Net capex additions (post-vesting)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Net capex additions",null,{"$f":"[24]Sheet1!C469","v":422.59647639294877},{"$f":"[24]Sheet1!D469","v":580.37086035691379},{"$f":"[24]Sheet1!E469","v":561.93761544221616},{"$f":"[24]Sheet1!F469","v":704.00504850921891},{"$f":"[24]Sheet1!G469","v":684.9644524292105},{"$f":"[24]Sheet1!H469","v":811.89759666666691},{"$f":"[24]Sheet1!I469","v":660.34537244092019},null,null,null,null,null,null,null,null,null,null,"NGET"]
["Security costs",null,{"$f":"[24]Sheet1!C470","v":0},{"$f":"[24]Sheet1!D470","v":0},{"$f":"[24]Sheet1!E470","v":4.3085115234212479},{"$f":"[24]Sheet1!F470","v":3.5634988614118481},{"$f":"[24]Sheet1!G470","v":5.3132144021106509},{"$f":"[24]Sheet1!H470","v":11.356999999999999},{"$f":"[24]Sheet1!I470","v":30.172559149280637},{"$f":"[24]Sheet1!J470","v":0},{"$f":"[24]Sheet1!K470","v":0},{"$f":"[24]Sheet1!L470","v":0},null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Post-vesting Asset balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Cost",null,{"$f":"[24]Sheet1!C473","v":4946.6522142929416},{"$f":"[24]Sheet1!D473","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Accumulated depreciation",null,{"$f":"[24]Sheet1!C474","v":801.39102092775545},{"$f":"[24]Sheet1!D474","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,{"$f":"[24]Sheet1!C475","v":0},{"$f":"[24]Sheet1!D475","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Capex additions (90/91 - 03/04)",null,"90/91","91/92","92/93","93/94","94/95","95/96","96/97","97/98","98/99","99/00","00/01","01/02","02/03","03/04",null,null,null,"NGET"]
["Net capex additions",null,{"$f":"[24]Sheet1!C478","v":379.44363316244619},{"$f":"[24]Sheet1!D478","v":470.09452478062036},{"$f":"[24]Sheet1!E478","v":554.81084513454573},{"$f":"[24]Sheet1!F478","v":399.56790123456784},{"$f":"[24]Sheet1!G478","v":260.22632725604859},{"$f":"[24]Sheet1!H478","v":263.05996002664887},{"$f":"[24]Sheet1!I478","v":254.79277813923224},{"$f":"[24]Sheet1!J478","v":225.41366498740547},{"$f":"[24]Sheet1!K478","v":390.5666463166462},{"$f":"[24]Sheet1!L478","v":346.96432742658243},{"$f":"[24]Sheet1!M478","v":407.4648424729823},{"$f":"[24]Sheet1!N478","v":407.70883134746407},{"$f":"[24]Sheet1!O478","v":378.11716061760876},{"$f":"[24]Sheet1!P478","v":358.88438328493976},null,null,null,"NGET"]
["Accumulated accelerated depreciation to 04/05",null,{"$f":"[24]Sheet1!C479","v":282.05671486837218},{"$f":"[24]Sheet1!D479","v":282.05671486837218},{"$f":"[24]Sheet1!E479","v":305.14596482400015},{"$f":"[24]Sheet1!F479","v":199.78395061728392},{"$f":"[24]Sheet1!G479","v":117.10184726522185},{"$f":"[24]Sheet1!H479","v":105.22398401065955},{"$f":"[24]Sheet1!I479","v":89.177472348731271},{"$f":"[24]Sheet1!J479","v":67.62409949622166},{"$f":"[24]Sheet1!K479","v":97.64166157916155},{"$f":"[24]Sheet1!L479","v":69.392865485316491},{"$f":"[24]Sheet1!M479","v":61.11972637094734},{"$f":"[24]Sheet1!N479","v":40.770883134746406},{"$f":"[24]Sheet1!O479","v":18.905858030880438},{"$f":"[24]Sheet1!P479","v":0},null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Capitalised pensions deficit additions",null,{"$f":"[24]Sheet1!C482","v":0},{"$f":"[24]Sheet1!D482","v":0},{"$f":"[24]Sheet1!E482","v":0},{"$f":"[24]Sheet1!F482","v":0},{"$f":"[24]Sheet1!G482","v":0},{"$f":"[24]Sheet1!H482","v":0},{"$f":"[24]Sheet1!I482","v":0},null,null,null,null,null,null,null,null,null,null,"NGET"]
["TSS adjustment",null,{"$f":"[24]Sheet1!C483","v":0},{"$f":"[24]Sheet1!D483","v":0},{"$f":"[24]Sheet1!E483","v":0},{"$f":"[24]Sheet1!F483","v":0},{"$f":"[24]Sheet1!G483","v":0},{"$f":"[24]Sheet1!H483","v":0},{"$f":"[24]Sheet1!I483","v":0},null,null,null,null,null,null,null,null,null,null,"NGET"]
["WIP into RAV (depreciation due)",null,{"$f":"[24]Sheet1!C484","v":0},{"$f":"[24]Sheet1!D484","v":0},{"$f":"[24]Sheet1!E484","v":0},{"$f":"[24]Sheet1!F484","v":0},{"$f":"[24]Sheet1!G484","v":-0.34140282633082764},{"$f":"[24]Sheet1!H484","v":-1.1197357273673778},{"$f":"[24]Sheet1!I484","v":-4.0996023940340454},{"$f":"[24]Sheet1!J484","v":-10.078532401981956},{"$f":"[24]Sheet1!K484","v":0},null,null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Post-vesting Asset balance (for accelerated depreciation calc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Cost",null,{"$f":"[24]Sheet1!C487","v":4796.0860627011598},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Accumulated depreciation",null,{"$f":"[24]Sheet1!C488","v":1602.7859868056648},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["England-Scotland Interconnector",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Net additions (05/06)",null,null,{"$f":"[24]Sheet1!D491","v":103.018271263971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["TO Incentive - Shadow RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Additions",null,{"$f":"[24]Sheet1!C494","v":0},{"$f":"[24]Sheet1!D494","v":0},{"$f":"[24]Sheet1!E494","v":0},{"$f":"[24]Sheet1!F494","v":0},{"$f":"[24]Sheet1!G494","v":0.77653899278342486},{"$f":"[24]Sheet1!H494","v":12.29},{"$f":"[24]Sheet1!I494","v":108.40943564989333},null,null,null,null,null,null,null,null,null,null,"NGET"]
["Depreciation allowed on TOI",null,{"$f":"[24]Sheet1!C495","v":0},{"$f":"[24]Sheet1!D495","v":0},{"$f":"[24]Sheet1!E495","v":0},{"$f":"[24]Sheet1!F495","v":0},{"$f":"[24]Sheet1!G495","v":0},{"$f":"[24]Sheet1!H495","v":0},{"$f":"[24]Sheet1!I495*$H$3/$C$3","v":0.1005714487893969},{"$f":"[24]Sheet1!J495*$H$3/$C$3","v":3.7837175310597453},{"$f":"[24]Sheet1!K495*$H$3/$C$3","v":11.261733734752585},null,null,null,null,null,null,null,null,"NGET"]
["TIRG - Shadow RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Project 1 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Additions",null,{"$f":"[24]Sheet1!C498","v":0},{"$f":"[24]Sheet1!D498","v":0},{"$f":"[24]Sheet1!E498","v":1.2925534570263746},{"$f":"[24]Sheet1!F498","v":14.984279972833683},{"$f":"[24]Sheet1!G498","v":25.276193528361905},{"$f":"[24]Sheet1!H498","v":42.616},{"$f":"[24]Sheet1!I498","v":29.784803179158846},{"$f":"[24]Sheet1!J498","v":0},{"$f":"[24]Sheet1!K498","v":0},{"$f":"[24]Sheet1!L498","v":0},{"$f":"[24]Sheet1!M498","v":0},null,null,null,null,null,null,"NGET"]
["Additions assumed",null,{"$f":"[24]Sheet1!C499","v":0},{"$f":"[24]Sheet1!D499","v":0},{"$f":"[24]Sheet1!E499","v":14.045762069270967},{"$f":"[24]Sheet1!F499","v":29.602980246257413},{"$f":"[24]Sheet1!G499","v":34.64422535211267},{"$f":"[24]Sheet1!H499","v":28.031891575870308},{"$f":"[24]Sheet1!I499","v":0},{"$f":"[24]Sheet1!J499","v":0},{"$f":"[24]Sheet1!K499","v":0},{"$f":"[24]Sheet1!L499","v":0},{"$f":"[24]Sheet1!M499","v":0},null,null,null,null,null,null,"NGET"]
["Depreciation allowed ",null,{"$f":"[24]Sheet1!C500","v":0},{"$f":"[24]Sheet1!D500","v":0},{"$f":"[24]Sheet1!E500","v":0},{"$f":"[24]Sheet1!F500","v":0.70228810346354842},{"$f":"[24]Sheet1!G500","v":2.1824371157764193},{"$f":"[24]Sheet1!H500","v":3.9146483833820525},{"$f":"[24]Sheet1!I500","v":5.3162429621755685},{"$f":"[24]Sheet1!J500","v":5.4136676614403383},{"$f":"[24]Sheet1!K500","v":5.4136676614403383},{"$f":"[24]Sheet1!L500","v":5.4136676614403383},{"$f":"[24]Sheet1!M500","v":5.4136676614403383},null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Year of commissioning",null,{"$f":"[24]Sheet1!C502","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
["Logging up allowed",null,{"$f":"[24]Sheet1!C504","v":0},{"$f":"[24]Sheet1!D504","v":0},{"$f":"[24]Sheet1!E504","v":0},{"$f":"[24]Sheet1!F504","v":0.87096256641764169},{"$f":"[24]Sheet1!G504","v":19.678683479475431},{"$f":"[24]Sheet1!H504","v":17.951000000000001},{"$f":"[24]Sheet1!I504","v":0.96129182764837884},null,null,null,null,null,null,null,null,null,null,"NGET"]
["WIP into RAV",null,{"$f":"[24]Sheet1!C505","v":0},{"$f":"[24]Sheet1!D505","v":0},{"$f":"[24]Sheet1!E505","v":0},{"$f":"[24]Sheet1!F505","v":6.8280565266165523},{"$f":"[24]Sheet1!G505","v":15.566658020731003},{"$f":"[24]Sheet1!H505","v":59.597333333333339},{"$f":"[24]Sheet1!I505","v":119.57860015895824},{"$f":"[24]Sheet1!J505","v":112.443053596791},{"$f":"[24]Sheet1!K505","v":0},null,null,null,null,null,null,null,null,"NGET"]
["Disposals",null,{"$f":"[24]Sheet1!C506","v":0},{"$f":"[24]Sheet1!D506","v":0},{"$f":"[24]Sheet1!E506","v":-5.2779266161910288},{"$f":"[24]Sheet1!F506","v":-7.447660900483398},{"$f":"[24]Sheet1!G506","v":-19.69777046636144},{"$f":"[24]Sheet1!H506","v":-1.6649999999999998},{"$f":"[24]Sheet1!I506","v":-4.0829265050594232},null,null,null,null,null,null,null,null,null,null,"NGET"]
["Pre-BETTA connections (PLUGS)",null,{"$f":"[24]Sheet1!C507","v":30},"Connection asset life",null,null,null,null,{"$f":"[24]Sheet1!I507","v":18},null,null,null,null,null,null,null,null,null,null,"NGET"]
["Net additions (05/06)",null,null,{"$f":"[24]Sheet1!D508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["SPTL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Pre-Vesting Asset balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Cost",null,{"$f":"[25]Sheet1!C513","v":995.74120313612093},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Accumulated depreciation",null,{"$f":"[25]Sheet1!C514","v":697.01884219528517},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Net capex additions (post-vesting)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Net capex additions",null,{"$f":"[25]Sheet1!C517","v":37.756586411551062},{"$f":"[25]Sheet1!D517","v":51.834458322260595},{"$f":"[25]Sheet1!E517","v":86.385656044596033},{"$f":"[25]Sheet1!F517","v":83.273375837756944},{"$f":"[25]Sheet1!G517","v":106.98416868533707},{"$f":"[25]Sheet1!H517","v":69.995859886802833},{"$f":"[25]Sheet1!I517","v":87.492782296467681},null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Post-vesting Asset balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Cost",null,{"$f":"[25]Sheet1!C521","v":425.89125509638399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Accumulated depreciation",null,{"$f":"[25]Sheet1!C522","v":65.130691226744545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Capex additions (90/91 - 03/04)",null,"90/91","91/92","92/93","93/94","94/95","95/96","96/97","97/98","98/99","99/00","00/01","01/02","02/03","03/04",null,null,null,"SPTL"]
["Net capex additions",null,{"$f":"[25]Sheet1!C526","v":17.151368294133562},{"$f":"[25]Sheet1!D526","v":51.916821652925869},{"$f":"[25]Sheet1!E526","v":31.726946565676926},{"$f":"[25]Sheet1!F526","v":34.873420605248192},{"$f":"[25]Sheet1!G526","v":15.883751863318423},{"$f":"[25]Sheet1!H526","v":18.687319564734619},{"$f":"[25]Sheet1!I526","v":16.143895033615262},{"$f":"[25]Sheet1!J526","v":26.902896725440797},{"$f":"[25]Sheet1!K526","v":46.630891330891316},{"$f":"[25]Sheet1!L526","v":24.792089369802618},{"$f":"[25]Sheet1!M526","v":28.378933986437598},{"$f":"[25]Sheet1!N526","v":17.714968897535783},{"$f":"[25]Sheet1!O526","v":41.760860372262371},{"$f":"[25]Sheet1!P526","v":53.32709083436086},null,null,null,"SPTL"]
["Accumulated accelerated depreciation to 04/05",null,{"$f":"[25]Sheet1!C527","v":11.148389391186814},{"$f":"[25]Sheet1!D527","v":31.150092991755521},{"$f":"[25]Sheet1!E527","v":17.449820611122309},{"$f":"[25]Sheet1!F527","v":17.436710302624096},{"$f":"[25]Sheet1!G527","v":7.1476883384932908},{"$f":"[25]Sheet1!H527","v":7.4749278258938476},{"$f":"[25]Sheet1!I527","v":5.6503632617653414},{"$f":"[25]Sheet1!J527","v":8.0708690176322389},{"$f":"[25]Sheet1!K527","v":11.657722832722829},{"$f":"[25]Sheet1!L527","v":4.9584178739605234},{"$f":"[25]Sheet1!M527","v":4.2568400979656396},{"$f":"[25]Sheet1!N527","v":1.7714968897535783},{"$f":"[25]Sheet1!O527","v":2.0880430186131185},{"$f":"[25]Sheet1!P527","v":0},null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Capitalised pensions deficit additions",null,{"$f":"[25]Sheet1!C530","v":0},{"$f":"[25]Sheet1!D530","v":0},{"$f":"[25]Sheet1!E530","v":0},{"$f":"[25]Sheet1!F530","v":0},{"$f":"[25]Sheet1!G530","v":0},{"$f":"[25]Sheet1!H530","v":0},{"$f":"[25]Sheet1!I530","v":0},null,null,null,null,null,null,null,null,null,null,"SPTL"]
["TSS adjustment",null,{"$f":"[25]Sheet1!C531","v":0},{"$f":"[25]Sheet1!D531","v":0},{"$f":"[25]Sheet1!E531","v":0},{"$f":"[25]Sheet1!F531","v":0},{"$f":"[25]Sheet1!G531","v":0},{"$f":"[25]Sheet1!H531","v":0},{"$f":"[25]Sheet1!I531","v":0},null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Post-vesting Asset balance (for accelerated depreciation calc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Cost",null,{"$f":"[25]Sheet1!C535","v":425.89125509638399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Accumulated depreciation",null,{"$f":"[25]Sheet1!C536","v":130.26138245348929},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["England-Scotland Interconnector",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Net additions (05/06)",null,null,{"$f":"[25]Sheet1!D539","v":124.99902560014171},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Pre-BETTA connections (PLUGS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Connection asset life",null,{"$f":"[25]Sheet1!C543","v":30},null,null,null,null,null,{"$f":"[25]Sheet1!I543","v":18},null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Net additions (05/06)",null,null,{"$f":"[25]Sheet1!D544","v":75.114093365222757},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["TO Incentive - Shadow RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Additions",null,{"$f":"[25]Sheet1!C547","v":0},{"$f":"[25]Sheet1!D547","v":0},{"$f":"[25]Sheet1!E547","v":0},{"$f":"[25]Sheet1!F547","v":0},{"$f":"[25]Sheet1!G547","v":0},{"$f":"[25]Sheet1!H547","v":0},{"$f":"[25]Sheet1!I547","v":4.9830748123750634},{"$f":"[25]Sheet1!J547","v":0},null,null,null,null,null,null,null,null,null,"SPTL"]
["Depreciation allowed on TOI",null,{"$f":"[25]Sheet1!C548","v":0},{"$f":"[25]Sheet1!D548","v":0},{"$f":"[25]Sheet1!E548","v":0},{"$f":"[25]Sheet1!F548","v":0},{"$f":"[25]Sheet1!G548","v":0},{"$f":"[25]Sheet1!H548","v":0},{"$f":"[25]Sheet1!I548","v":0},{"$f":"[25]Sheet1!J548","v":0.4723543049004717},null,null,null,null,null,null,null,null,null,"SPTL"]
["TIRG - Shadow RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Project 1 ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Additions",null,{"$f":"[25]Sheet1!C551","v":0},{"$f":"[25]Sheet1!D551","v":0},{"$f":"[25]Sheet1!E551","v":9.4787253515267462},{"$f":"[25]Sheet1!F551","v":30.411282010307207},{"$f":"[25]Sheet1!G551","v":26.822239466128643},{"$f":"[25]Sheet1!H551","v":12.8},{"$f":"[25]Sheet1!I551","v":5.5901039258825724},{"$f":"[25]Sheet1!J551","v":0},{"$f":"[25]Sheet1!K551","v":0},{"$f":"[25]Sheet1!L551","v":0},{"$f":"[25]Sheet1!M551","v":0},{"$f":"[25]Sheet1!N551","v":0},{"$f":"[25]Sheet1!O551","v":0},{"$f":"[25]Sheet1!P551","v":0},{"$f":"[25]Sheet1!Q551","v":0},{"$f":"[25]Sheet1!R551","v":0},{"$f":"[25]Sheet1!S551","v":0},"SPTL"]
["Additions assumed",null,{"$f":"[25]Sheet1!C552","v":0},{"$f":"[25]Sheet1!D552","v":0},{"$f":"[25]Sheet1!E552","v":10.779732482948001},{"$f":"[25]Sheet1!F552","v":32.224519443706257},{"$f":"[25]Sheet1!G552","v":28.325467269022937},{"$f":"[25]Sheet1!H552","v":11.582478518912213},{"$f":"[25]Sheet1!I552","v":5.8485782620249775},{"$f":"[25]Sheet1!J552","v":0},{"$f":"[25]Sheet1!K552","v":0},{"$f":"[25]Sheet1!L552","v":0},{"$f":"[25]Sheet1!M552","v":0},{"$f":"[25]Sheet1!N552","v":0},{"$f":"[25]Sheet1!O552","v":0},{"$f":"[25]Sheet1!P552","v":0},{"$f":"[25]Sheet1!Q552","v":0},{"$f":"[25]Sheet1!R552","v":0},{"$f":"[25]Sheet1!S552","v":0},"SPTL"]
["Depreciation allowed ",null,{"$f":"[25]Sheet1!C553","v":0},{"$f":"[25]Sheet1!D553","v":0},{"$f":"[25]Sheet1!E553","v":0},{"$f":"[25]Sheet1!F553","v":0.53200000000000003},{"$f":"[25]Sheet1!G553","v":2.1480000000000001},{"$f":"[25]Sheet1!H553","v":3.11},{"$f":"[25]Sheet1!I553","v":3.7109999999999999},{"$f":"[25]Sheet1!J553","v":4.0579999999999998},{"$f":"[25]Sheet1!K553","v":3.8359999999999999},{"$f":"[25]Sheet1!L553","v":3.919},{"$f":"[25]Sheet1!M553","v":3.919},{"$f":"[25]Sheet1!N553","v":3.919},{"$f":"[25]Sheet1!O553","v":3.919},{"$f":"[25]Sheet1!P553","v":0},{"$f":"[25]Sheet1!Q553","v":0},{"$f":"[25]Sheet1!R553","v":0},{"$f":"[25]Sheet1!S553","v":0},"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Year of commissioning",null,{"$f":"[24]Sheet1!C555","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Project 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Additions",null,{"$f":"[25]Sheet1!C559","v":0},{"$f":"[25]Sheet1!D559","v":0},{"$f":"[25]Sheet1!E559","v":0},{"$f":"[25]Sheet1!F559","v":1.3447165514761692},{"$f":"[25]Sheet1!G559","v":2.7123612943276161},{"$f":"[25]Sheet1!H559","v":3.2},{"$f":"[25]Sheet1!I559","v":3.5250542738344923},{"$f":"[25]Sheet1!J559","v":0.5},{"$f":"[25]Sheet1!K559","v":0},{"$f":"[25]Sheet1!L559","v":0},{"$f":"[25]Sheet1!M559","v":0},{"$f":"[25]Sheet1!N559","v":0},{"$f":"[25]Sheet1!O559","v":0},{"$f":"[25]Sheet1!P559","v":0},{"$f":"[25]Sheet1!Q559","v":0},{"$f":"[25]Sheet1!R559","v":0},{"$f":"[25]Sheet1!S559","v":0},"SPTL"]
["Additions assumed",null,{"$f":"[25]Sheet1!C560","v":0},{"$f":"[25]Sheet1!D560","v":0},{"$f":"[25]Sheet1!E560","v":0},{"$f":"[25]Sheet1!F560","v":3.5550181592700851},{"$f":"[25]Sheet1!G560","v":6.9953583134024253},{"$f":"[25]Sheet1!H560","v":1.6054920719284256},{"$f":"[25]Sheet1!I560","v":0},{"$f":"[25]Sheet1!J560","v":0},{"$f":"[25]Sheet1!K560","v":0},{"$f":"[25]Sheet1!L560","v":0},{"$f":"[25]Sheet1!M560","v":0},{"$f":"[25]Sheet1!N560","v":0},{"$f":"[25]Sheet1!O560","v":0},{"$f":"[25]Sheet1!P560","v":0},{"$f":"[25]Sheet1!Q560","v":0},{"$f":"[25]Sheet1!R560","v":0},{"$f":"[25]Sheet1!S560","v":0},"SPTL"]
["Depreciation allowed ",null,{"$f":"[25]Sheet1!C561","v":0},{"$f":"[25]Sheet1!D561","v":0},{"$f":"[25]Sheet1!E561","v":0},{"$f":"[25]Sheet1!F561","v":0},{"$f":"[25]Sheet1!G561","v":0},{"$f":"[25]Sheet1!H561","v":0},{"$f":"[25]Sheet1!I561","v":0.17799999999999999},{"$f":"[25]Sheet1!J561","v":0.54900000000000004},{"$f":"[25]Sheet1!K561","v":0.56000000000000005},{"$f":"[25]Sheet1!L561","v":0.56000000000000005},{"$f":"[25]Sheet1!M561","v":0.57199999999999995},{"$f":"[25]Sheet1!N561","v":0.57199999999999995},{"$f":"[25]Sheet1!O561","v":0.57199999999999995},{"$f":"[25]Sheet1!P561","v":0},{"$f":"[25]Sheet1!Q561","v":0},{"$f":"[25]Sheet1!R561","v":0},{"$f":"[25]Sheet1!S561","v":0},"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Year of commissioning",null,{"$f":"[24]Sheet1!C563","v":2012},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Project 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Additions",null,{"$f":"[25]Sheet1!C566","v":0},{"$f":"[25]Sheet1!D566","v":0},{"$f":"[25]Sheet1!E566","v":0.32313836425659365},{"$f":"[25]Sheet1!F566","v":0},{"$f":"[25]Sheet1!G566","v":0.10045782571583763},{"$f":"[25]Sheet1!H566","v":1.7000000000000002},{"$f":"[25]Sheet1!I566","v":2.1340869117268273},{"$f":"[25]Sheet1!J566","v":0},{"$f":"[25]Sheet1!K566","v":0},{"$f":"[25]Sheet1!L566","v":0},{"$f":"[25]Sheet1!M566","v":0},{"$f":"[25]Sheet1!N566","v":0},{"$f":"[25]Sheet1!O566","v":0},{"$f":"[25]Sheet1!P566","v":0},{"$f":"[25]Sheet1!Q566","v":0},{"$f":"[25]Sheet1!R566","v":0},{"$f":"[25]Sheet1!S566","v":0},"SPTL"]
["Additions assumed",null,{"$f":"[25]Sheet1!C567","v":0},{"$f":"[25]Sheet1!D567","v":0},{"$f":"[25]Sheet1!E567","v":0},{"$f":"[25]Sheet1!F567","v":0},{"$f":"[25]Sheet1!G567","v":0},{"$f":"[25]Sheet1!H567","v":0},{"$f":"[25]Sheet1!I567","v":21.444786960758254},{"$f":"[25]Sheet1!J567","v":0},{"$f":"[25]Sheet1!K567","v":0},{"$f":"[25]Sheet1!L567","v":0},{"$f":"[25]Sheet1!M567","v":0},{"$f":"[25]Sheet1!N567","v":0},{"$f":"[25]Sheet1!O567","v":0},{"$f":"[25]Sheet1!P567","v":0},{"$f":"[25]Sheet1!Q567","v":0},{"$f":"[25]Sheet1!R567","v":0},{"$f":"[25]Sheet1!S567","v":0},"SPTL"]
["Depreciation allowed ",null,{"$f":"[25]Sheet1!C568","v":0},{"$f":"[25]Sheet1!D568","v":0},{"$f":"[25]Sheet1!E568","v":0},{"$f":"[25]Sheet1!F568","v":0},{"$f":"[25]Sheet1!G568","v":0},{"$f":"[25]Sheet1!H568","v":0},{"$f":"[25]Sheet1!I568","v":0},{"$f":"[25]Sheet1!J568","v":1.05},{"$f":"[25]Sheet1!K568","v":2.2189999999999999},{"$f":"[25]Sheet1!L568","v":2.855},{"$f":"[25]Sheet1!M568","v":2.6739999999999999},{"$f":"[25]Sheet1!N568","v":2.6739999999999999},{"$f":"[25]Sheet1!O568","v":2.6739999999999999},{"$f":"[25]Sheet1!P568","v":2.6739999999999999},{"$f":"[25]Sheet1!Q568","v":2.6739999999999999},{"$f":"[25]Sheet1!R568","v":0},{"$f":"[25]Sheet1!S568","v":0},"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Year of commissioning",null,{"$f":"[24]Sheet1!C570","v":2015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Project 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Additions",null,{"$f":"[25]Sheet1!C573","v":0},{"$f":"[25]Sheet1!D573","v":0},{"$f":"[25]Sheet1!E573","v":0.32313836425659365},{"$f":"[25]Sheet1!F573","v":0.93095761256042475},{"$f":"[25]Sheet1!G573","v":0.20091565143167525},{"$f":"[25]Sheet1!H573","v":0.6},{"$f":"[25]Sheet1!I573","v":0.65737498620156731},{"$f":"[25]Sheet1!J573","v":0},{"$f":"[25]Sheet1!K573","v":0},{"$f":"[25]Sheet1!L573","v":0},{"$f":"[25]Sheet1!M573","v":0},{"$f":"[25]Sheet1!N573","v":0},{"$f":"[25]Sheet1!O573","v":0},{"$f":"[25]Sheet1!P573","v":0},{"$f":"[25]Sheet1!Q573","v":0},{"$f":"[25]Sheet1!R573","v":0},{"$f":"[25]Sheet1!S573","v":0},"SPTL"]
["Additions assumed",null,{"$f":"[25]Sheet1!C574","v":0},{"$f":"[25]Sheet1!D574","v":0},{"$f":"[25]Sheet1!E574","v":0},{"$f":"[25]Sheet1!F574","v":0.22935601027548938},{"$f":"[25]Sheet1!G574","v":26.146585171405789},{"$f":"[25]Sheet1!H574","v":16.169598724422002},{"$f":"[25]Sheet1!I574","v":0},{"$f":"[25]Sheet1!J574","v":0},{"$f":"[25]Sheet1!K574","v":0},{"$f":"[25]Sheet1!L574","v":0},{"$f":"[25]Sheet1!M574","v":0},{"$f":"[25]Sheet1!N574","v":0},{"$f":"[25]Sheet1!O574","v":0},{"$f":"[25]Sheet1!P574","v":0},{"$f":"[25]Sheet1!Q574","v":0},{"$f":"[25]Sheet1!R574","v":0},{"$f":"[25]Sheet1!S574","v":0},"SPTL"]
["Depreciation allowed ",null,{"$f":"[25]Sheet1!C575","v":0},{"$f":"[25]Sheet1!D575","v":0},{"$f":"[25]Sheet1!E575","v":0},{"$f":"[25]Sheet1!F575","v":0},{"$f":"[25]Sheet1!G575","v":0},{"$f":"[25]Sheet1!H575","v":0},{"$f":"[25]Sheet1!I575","v":0},{"$f":"[25]Sheet1!J575","v":0},{"$f":"[25]Sheet1!K575","v":1.0999999999999999E-2},{"$f":"[25]Sheet1!L575","v":1.319},{"$f":"[25]Sheet1!M575","v":2.0609999999999999},{"$f":"[25]Sheet1!N575","v":2.0609999999999999},{"$f":"[25]Sheet1!O575","v":0},{"$f":"[25]Sheet1!P575","v":0},{"$f":"[25]Sheet1!Q575","v":0},{"$f":"[25]Sheet1!R575","v":0},{"$f":"[25]Sheet1!S575","v":0},"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Year of commissioning",null,{"$f":"[24]Sheet1!C577","v":2015},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Project 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Additions",null,{"$f":"[25]Sheet1!C580","v":0},{"$f":"[25]Sheet1!D580","v":0},{"$f":"[25]Sheet1!E580","v":0.10771278808553122},{"$f":"[25]Sheet1!F580","v":0},{"$f":"[25]Sheet1!G580","v":5.1233491115077179},{"$f":"[25]Sheet1!H580","v":10.3},{"$f":"[25]Sheet1!I580","v":0.79075541818449402},{"$f":"[25]Sheet1!J580","v":0},{"$f":"[25]Sheet1!K580","v":0},{"$f":"[25]Sheet1!L580","v":0},{"$f":"[25]Sheet1!M580","v":0},{"$f":"[25]Sheet1!N580","v":0},{"$f":"[25]Sheet1!O580","v":0},{"$f":"[25]Sheet1!P580","v":0},{"$f":"[25]Sheet1!Q580","v":0},{"$f":"[25]Sheet1!R580","v":0},{"$f":"[25]Sheet1!S580","v":0},"SPTL"]
["Additions assumed",null,{"$f":"[25]Sheet1!C581","v":0},{"$f":"[25]Sheet1!D581","v":0},{"$f":"[25]Sheet1!E581","v":0},{"$f":"[25]Sheet1!F581","v":0},{"$f":"[25]Sheet1!G581","v":5.4540859243511379},{"$f":"[25]Sheet1!H581","v":13.636361590929219},{"$f":"[25]Sheet1!I581","v":0},{"$f":"[25]Sheet1!J581","v":0},{"$f":"[25]Sheet1!K581","v":0},{"$f":"[25]Sheet1!L581","v":0},{"$f":"[25]Sheet1!M581","v":0},{"$f":"[25]Sheet1!N581","v":0},{"$f":"[25]Sheet1!O581","v":0},{"$f":"[25]Sheet1!P581","v":0},{"$f":"[25]Sheet1!Q581","v":0},{"$f":"[25]Sheet1!R581","v":0},{"$f":"[25]Sheet1!S581","v":0},"SPTL"]
["Depreciation allowed ",null,{"$f":"[25]Sheet1!C582","v":0},{"$f":"[25]Sheet1!D582","v":0},{"$f":"[25]Sheet1!E582","v":0},{"$f":"[25]Sheet1!F582","v":0},{"$f":"[25]Sheet1!G582","v":0},{"$f":"[25]Sheet1!H582","v":0},{"$f":"[25]Sheet1!I582","v":0.56100000000000005},{"$f":"[25]Sheet1!J582","v":0.72099999999999997},{"$f":"[25]Sheet1!K582","v":0.72099999999999997},{"$f":"[25]Sheet1!L582","v":0.73599999999999999},{"$f":"[25]Sheet1!M582","v":0.73599999999999999},{"$f":"[25]Sheet1!N582","v":0.73599999999999999},{"$f":"[25]Sheet1!O582","v":0},{"$f":"[25]Sheet1!P582","v":0},{"$f":"[25]Sheet1!Q582","v":0},{"$f":"[25]Sheet1!R582","v":0},{"$f":"[25]Sheet1!S582","v":0},"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Year of commissioning",null,{"$f":"[24]Sheet1!C584","v":2011},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["CNI ",null,{"$f":"[25]Sheet1!C585","v":0},{"$f":"[25]Sheet1!D585","v":0},{"$f":"[25]Sheet1!E585","v":0},{"$f":"[25]Sheet1!F585","v":0},{"$f":"[25]Sheet1!G585","v":3.4155660743384786},{"$f":"[25]Sheet1!H585","v":2.9000000000000004},{"$f":"[25]Sheet1!I585","v":0.29354840712900376},{"$f":"[25]Sheet1!J585","v":0},{"$f":"[25]Sheet1!K585","v":0},{"$f":"[25]Sheet1!L585","v":0},{"$f":"[25]Sheet1!M585","v":0},{"$f":"[25]Sheet1!N585","v":0},{"$f":"[25]Sheet1!O585","v":0},{"$f":"[25]Sheet1!P585","v":0},{"$f":"[25]Sheet1!Q585","v":0},{"$f":"[25]Sheet1!R585","v":0},{"$f":"[25]Sheet1!S585","v":0},"SPTL"]
["Logging up allowed (incl WIP):",null,{"$f":"[25]Sheet1!C586","v":0},{"$f":"[25]Sheet1!D586","v":0},{"$f":"[25]Sheet1!E586","v":1.077127880855312},{"$f":"[25]Sheet1!F586","v":4.0341496544285071},{"$f":"[25]Sheet1!G586","v":2.6119034686117781},{"$f":"[25]Sheet1!H586","v":0.3},{"$f":"[25]Sheet1!I586","v":2.7542813508400354},{"$f":"[25]Sheet1!J586","v":0},{"$f":"[25]Sheet1!K586","v":0},{"$f":"[25]Sheet1!L586","v":0},{"$f":"[25]Sheet1!M586","v":0},{"$f":"[25]Sheet1!N586","v":0},{"$f":"[25]Sheet1!O586","v":0},{"$f":"[25]Sheet1!P586","v":0},{"$f":"[25]Sheet1!Q586","v":0},{"$f":"[25]Sheet1!R586","v":0},{"$f":"[25]Sheet1!S586","v":0},"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
["Disposals",null,{"$f":"[25]Sheet1!C589","v":0},{"$f":"[25]Sheet1!D589","v":0},{"$f":"[25]Sheet1!E589","v":0},{"$f":"[25]Sheet1!F589","v":0},{"$f":"[25]Sheet1!G589","v":0},{"$f":"[25]Sheet1!H589","v":0},{"$f":"[25]Sheet1!I589","v":0},{"$f":"[25]Sheet1!J589","v":0},{"$f":"[25]Sheet1!K589","v":0},{"$f":"[25]Sheet1!L589","v":0},{"$f":"[25]Sheet1!M589","v":0},{"$f":"[25]Sheet1!N589","v":0},{"$f":"[25]Sheet1!O589","v":0},{"$f":"[25]Sheet1!P589","v":0},{"$f":"[25]Sheet1!Q589","v":0},{"$f":"[25]Sheet1!R589","v":0},{"$f":"[25]Sheet1!S589","v":0},"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SPTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["SHTL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Pre-Vesting Asset balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Cost",null,{"$f":"[25]Sheet1!C595","v":261.00713969350687},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Accumulated depreciation",null,{"$f":"[25]Sheet1!C596","v":166.09545239244733},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Net capex additions (post-vesting)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Net capex additions",null,{"$f":"[25]Sheet1!C599","v":48.467244081422507},{"$f":"[25]Sheet1!D599","v":22.224949254804265},{"$f":"[25]Sheet1!E599","v":26.578130460104823},{"$f":"[25]Sheet1!F599","v":46.560661181912188},{"$f":"[25]Sheet1!G599","v":54.245216730037995},{"$f":"[25]Sheet1!H599","v":40.847999999999985},{"$f":"[25]Sheet1!I599","v":33.451311107181802},null,null,null,null,null,null,null,null,null,null,"SHTL"]
["CNI costs",null,{"$f":"[25]Sheet1!C600","v":0},{"$f":"[25]Sheet1!D600","v":0},{"$f":"[25]Sheet1!E600","v":0},{"$f":"[25]Sheet1!F600","v":0},{"$f":"[25]Sheet1!G600","v":0.20091565143167525},{"$f":"[25]Sheet1!H600","v":5.7735040000000001E-2},{"$f":"[25]Sheet1!I600","v":0.89783322898038753},null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Post-vesting Asset balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Cost",null,{"$f":"[25]Sheet1!C603","v":204.07811684219493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Accumulated depreciation",null,{"$f":"[25]Sheet1!C604","v":31.387596369843379},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Capex additions (90/91 - 03/04)",null,"90/91","91/92","92/93","93/94","94/95","95/96","96/97","97/98","98/99","99/00","00/01","01/02","02/03","03/04",null,null,null,"SHTL"]
["Net capex additions",null,{"$f":"[25]Sheet1!C608","v":26.348371283182601},{"$f":"[25]Sheet1!D608","v":23.754902370647166},{"$f":"[25]Sheet1!E608","v":2.3278228794272784},{"$f":"[25]Sheet1!F608","v":26.412014692079225},{"$f":"[25]Sheet1!G608","v":11.06815456943011},{"$f":"[25]Sheet1!H608","v":11.331703086831},{"$f":"[25]Sheet1!I608","v":13.549641292561263},{"$f":"[25]Sheet1!J608","v":16.200163518052051},{"$f":"[25]Sheet1!K608","v":11.947519332519331},{"$f":"[25]Sheet1!L608","v":21.790682296363087},{"$f":"[25]Sheet1!M608","v":11.334516182378051},{"$f":"[25]Sheet1!N608","v":8.2762855542601788},{"$f":"[25]Sheet1!O608","v":9.5188405493871038},{"$f":"[25]Sheet1!P608","v":10.217499235076829},null,null,null,"SHTL"]
["Accumulated accelerated depreciation to 04/05",null,{"$f":"[25]Sheet1!C609","v":17.126441334068694},{"$f":"[25]Sheet1!D609","v":14.252941422388297},{"$f":"[25]Sheet1!E609","v":1.2803025836850033},{"$f":"[25]Sheet1!F609","v":13.206007346039613},{"$f":"[25]Sheet1!G609","v":4.9806695562435506},{"$f":"[25]Sheet1!H609","v":4.5326812347324008},{"$f":"[25]Sheet1!I609","v":4.7423744523964428},{"$f":"[25]Sheet1!J609","v":4.8600490554156162},{"$f":"[25]Sheet1!K609","v":2.9868798331298327},{"$f":"[25]Sheet1!L609","v":4.3581364592726164},{"$f":"[25]Sheet1!M609","v":1.7001774273567076},{"$f":"[25]Sheet1!N609","v":0.82762855542601788},{"$f":"[25]Sheet1!O609","v":0.47594202746935521},{"$f":"[25]Sheet1!P609","v":0},null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Capitalised pensions deficit additions",null,{"$f":"[25]Sheet1!C612","v":0},{"$f":"[25]Sheet1!D612","v":0},{"$f":"[25]Sheet1!E612","v":0},{"$f":"[25]Sheet1!F612","v":0},{"$f":"[25]Sheet1!G612","v":0},{"$f":"[25]Sheet1!H612","v":0},{"$f":"[25]Sheet1!I612","v":0},null,null,null,null,null,null,null,null,null,null,"SHTL"]
["TSS adjustment",null,{"$f":"[25]Sheet1!C613","v":0},{"$f":"[25]Sheet1!D613","v":0},{"$f":"[25]Sheet1!E613","v":0},{"$f":"[25]Sheet1!F613","v":0},{"$f":"[25]Sheet1!G613","v":0},{"$f":"[25]Sheet1!H613","v":0},{"$f":"[25]Sheet1!I613","v":0},null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Post-vesting Asset balance (for accelerated depreciation calc)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Cost",null,{"$f":"[25]Sheet1!C617","v":204.07811684219493},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Accumulated depreciation",null,{"$f":"[25]Sheet1!C618","v":75.330231287624187},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["England-Scotland Interconnector",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Net additions (05/06)",null,null,{"$f":"[25]Sheet1!D621","v":28.784179289573917},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Pre-BETTA connections (PLUGS)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Connection asset life",null,{"$f":"[25]Sheet1!C625","v":30},null,null,null,null,null,{"$f":"[25]Sheet1!I625","v":18},null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Net additions (05/06)",null,null,{"$f":"[25]Sheet1!D626","v":15.022818673044553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["TO Incentive - Shadow RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Additions",null,{"$f":"[25]Sheet1!C629","v":0},{"$f":"[25]Sheet1!D629","v":0},{"$f":"[25]Sheet1!E629","v":0},{"$f":"[25]Sheet1!F629","v":0},{"$f":"[25]Sheet1!G629","v":0},{"$f":"[25]Sheet1!H629","v":8.6999999999999993},{"$f":"[25]Sheet1!I629","v":36.890054655773625},{"$f":"[25]Sheet1!J629","v":0},null,null,null,null,null,null,null,null,null,"SHTL"]
["Depreciation allowed on TOI",null,{"$f":"[25]Sheet1!C630","v":0},{"$f":"[25]Sheet1!D630","v":0},{"$f":"[25]Sheet1!E630","v":0},{"$f":"[25]Sheet1!F630","v":0},{"$f":"[25]Sheet1!G630","v":0},{"$f":"[25]Sheet1!H630","v":0},{"$f":"[25]Sheet1!I630","v":0.47957082900311782},{"$f":"[25]Sheet1!J630","v":3.1017495323367177},null,null,null,null,null,null,null,null,null,"SHTL"]
["TIRG - Shadow RAV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Project 1 ","Sloy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Additions",null,{"$f":"[25]Sheet1!C633","v":4.7332122345374703},{"$f":"[25]Sheet1!D633","v":-4.1888882751478009},{"$f":"[25]Sheet1!E633","v":0.53856394042765598},{"$f":"[25]Sheet1!F633","v":1.5515960209340411},{"$f":"[25]Sheet1!G633","v":9.7444090944362483},{"$f":"[25]Sheet1!H633","v":5.2},{"$f":"[25]Sheet1!I633","v":0},{"$f":"[25]Sheet1!J633","v":0},{"$f":"[25]Sheet1!K633","v":0},{"$f":"[25]Sheet1!L633","v":0},{"$f":"[25]Sheet1!M633","v":0},null,null,null,null,null,null,"SHTL"]
["Additions assumed",null,{"$f":"[25]Sheet1!C634","v":0},{"$f":"[25]Sheet1!D634","v":0},{"$f":"[25]Sheet1!E634","v":0},{"$f":"[25]Sheet1!F634","v":0},{"$f":"[25]Sheet1!G634","v":9.9769864469837852},{"$f":"[25]Sheet1!H634","v":3.4781838958277964},{"$f":"[25]Sheet1!I634","v":0},{"$f":"[25]Sheet1!J634","v":0},{"$f":"[25]Sheet1!K634","v":0},{"$f":"[25]Sheet1!L634","v":0},{"$f":"[25]Sheet1!M634","v":0},null,null,null,null,null,null,"SHTL"]
["Depreciation allowed ",null,{"$f":"[25]Sheet1!C635","v":0},{"$f":"[25]Sheet1!D635","v":0},{"$f":"[25]Sheet1!E635","v":0},{"$f":"[25]Sheet1!F635","v":0},{"$f":"[25]Sheet1!G635","v":0},{"$f":"[25]Sheet1!H635","v":0.49884932234918933},{"$f":"[25]Sheet1!I635","v":0.64781605102311968},{"$f":"[25]Sheet1!J635","v":0.64781605102311968},{"$f":"[25]Sheet1!K635","v":0.64781605102311968},{"$f":"[25]Sheet1!L635","v":0.64781605102311968},{"$f":"[25]Sheet1!M635","v":0.64781605102311968},null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Year of commissioning",null,{"$f":"[24]Sheet1!C637","v":2010},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Project 2","Beauly Denny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Additions",null,{"$f":"[25]Sheet1!C641","v":0},{"$f":"[25]Sheet1!D641","v":0},{"$f":"[25]Sheet1!E641","v":0},{"$f":"[25]Sheet1!F641","v":0},{"$f":"[25]Sheet1!G641","v":0},{"$f":"[25]Sheet1!H641","v":0},{"$f":"[25]Sheet1!I641","v":29.058157065606945},{"$f":"[25]Sheet1!J641","v":113.1},{"$f":"[25]Sheet1!K641","v":146.30000000000001},{"$f":"[25]Sheet1!L641","v":0},{"$f":"[25]Sheet1!M641","v":0},null,null,null,null,null,null,"SHTL"]
["Additions assumed",null,{"$f":"[25]Sheet1!C642","v":0},{"$f":"[25]Sheet1!D642","v":0},{"$f":"[25]Sheet1!E642","v":0},{"$f":"[25]Sheet1!F642","v":0},{"$f":"[25]Sheet1!G642","v":0},{"$f":"[25]Sheet1!H642","v":0},{"$f":"[25]Sheet1!I642","v":56.891758348835133},{"$f":"[25]Sheet1!J642","v":114.67800513774468},{"$f":"[25]Sheet1!K642","v":97.476304367082989},{"$f":"[25]Sheet1!L642","v":11.467800513774467},{"$f":"[25]Sheet1!M642","v":0},null,null,null,null,null,null,"SHTL"]
["Depreciation allowed ",null,{"$f":"[25]Sheet1!C643","v":0},{"$f":"[25]Sheet1!D643","v":0},{"$f":"[25]Sheet1!E643","v":0},{"$f":"[25]Sheet1!F643","v":0},{"$f":"[25]Sheet1!G643","v":0},{"$f":"[25]Sheet1!H643","v":0},{"$f":"[25]Sheet1!I643","v":0},{"$f":"[25]Sheet1!J643","v":2.844587917441757},{"$f":"[25]Sheet1!K643","v":8.5784881743289905},{"$f":"[25]Sheet1!L643","v":13.45230339268314},{"$f":"[25]Sheet1!M643","v":12.781924444149169},null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Year of commissioning",null,{"$f":"[24]Sheet1!C645","v":2014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[{"$f":"[25]Sheet1!A647","v":"CNI"},null,{"$f":"[25]Sheet1!C647","v":0},{"$f":"[25]Sheet1!D647","v":0},{"$f":"[25]Sheet1!E647","v":0},{"$f":"[25]Sheet1!F647","v":0},{"$f":"[25]Sheet1!G647","v":0.20091565143167525},{"$f":"[25]Sheet1!H647","v":5.7735040000000001E-2},{"$f":"[25]Sheet1!I647","v":0.89783322898038753},null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Logging up allowed (incl WIP):",null,{"$f":"[25]Sheet1!C648","v":0},{"$f":"[25]Sheet1!D648","v":0},{"$f":"[25]Sheet1!E648","v":0},{"$f":"[25]Sheet1!F648","v":0},{"$f":"[25]Sheet1!G648","v":0},{"$f":"[25]Sheet1!H648","v":0},{"$f":"[25]Sheet1!I648","v":0},null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
["Disposals",null,{"$f":"[25]Sheet1!C651","v":0},{"$f":"[25]Sheet1!D651","v":0},{"$f":"[25]Sheet1!E651","v":0},{"$f":"[25]Sheet1!F651","v":0},{"$f":"[25]Sheet1!G651","v":0},{"$f":"[25]Sheet1!H651","v":1.4},{"$f":"[25]Sheet1!I651","v":0},null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHTL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
["NGG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
["Pre-2002 Asset balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
["Cost",null,{"$f":"[24]Sheet1!C657","v":2669.7326291079808},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
["Accumulated depreciation",null,{"$f":"[24]Sheet1!C658","v":185.66369031800866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
["Post-vesting calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
["Net capex additions (post-vesting)",null,{"$f":"[24]Sheet1!C661","v":96.381688975653901},{"$f":"[24]Sheet1!D661","v":300.00865985021375},{"$f":"[24]Sheet1!E661","v":542.17124170064051},{"$f":"[24]Sheet1!F661","v":592.87414917502269},{"$f":"[24]Sheet1!G661","v":248.99713063209737},{"$f":"[24]Sheet1!H661","v":124.62607107999997},{"$f":"[24]Sheet1!I661","v":107.32997423862231},null,null,null,null,null,null,null,null,null,null,"NGG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
["Cost - opening balance",null,{"$f":"[24]Sheet1!C663","v":299.34399681105492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
["Accumulated depreciation - opening",null,{"$f":"[24]Sheet1!C664","v":3.4103137231177918},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
[{"$f":"[24]Sheet1!A669","v":"Disposals"},null,null,null,{"$f":"[24]Sheet1!E666","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
["CNI",null,{"$f":"[24]Sheet1!C666","v":0},{"$f":"[24]Sheet1!D666","v":0},{"$f":"[24]Sheet1!E666","v":0},{"$f":"[24]Sheet1!F666","v":0},{"$f":"[24]Sheet1!G666","v":0},{"$f":"[24]Sheet1!H666","v":12.19052976},{"$f":"[24]Sheet1!I666","v":57.812921370065844},null,null,null,null,null,null,null,null,null,null,"NGG"]
["Logging up",null,{"$f":"[24]Sheet1!C667","v":0},{"$f":"[24]Sheet1!D667","v":0},{"$f":"[24]Sheet1!E667","v":0.16049205424744151},{"$f":"[24]Sheet1!F667","v":0.89889129479445451},{"$f":"[24]Sheet1!G667","v":7.3504051695150139},{"$f":"[24]Sheet1!H667","v":0.4126182699999994},{"$f":"[24]Sheet1!I667","v":0.54502916280972868},null,null,null,null,null,null,null,null,null,null,"NGG"]
["Disposals",null,{"$f":"[24]Sheet1!C669","v":0},{"$f":"[24]Sheet1!D669","v":0},{"$f":"[24]Sheet1!E669","v":0},{"$f":"[24]Sheet1!F669","v":4.6547880628021163E-2},{"$f":"[24]Sheet1!G669","v":0},{"$f":"[24]Sheet1!H669","v":0},{"$f":"[24]Sheet1!I669","v":0},null,null,null,null,null,null,null,null,null,null,"NGG"]
["Transfers from SO Shadow RAV",null,null,null,null,null,null,null,{"$f":"[24]Sheet1!I670","v":0},{"$f":"[24]Sheet1!J670","v":0},{"$f":"[24]Sheet1!K670","v":-149.94238007035992},{"$f":"[24]Sheet1!L670","v":242.81505260695786},{"$f":"[24]Sheet1!M670","v":1.6764399999999999},{"$f":"[24]Sheet1!N670","v":2.0482300000000002},{"$f":"[24]Sheet1!O670","v":15.486948458824013},{"$f":"[24]Sheet1!P670","v":555.57322844444434},{"$f":"[24]Sheet1!Q670","v":81.120513999999986},{"$f":"[24]Sheet1!R670","v":43.442511555555555},{"$f":"[24]Sheet1!S670","v":40.889314444444445},"NGG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["NGET SO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Non-incentivised capex - Property",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Cost",null,{"$f":"[24]Sheet1!C676","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Accumulated depreciation",null,{"$f":"[24]Sheet1!C677","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Non-incentivised capex - NETA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Cost",null,{"$f":"[24]Sheet1!C680","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Accumulated depreciation",null,{"$f":"[24]Sheet1!C681","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Incentivised capex - Historic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Cost",null,{"$f":"[24]Sheet1!C684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Accumulated depreciation",null,{"$f":"[24]Sheet1!C685","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Additions",null,{"$f":"[24]Sheet1!C686","v":0},{"$f":"[24]Sheet1!D686","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Incentivised capex - 06/07 onwards",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
["Additions",null,{"$f":"[24]Sheet1!C689","v":0},{"$f":"[24]Sheet1!D689","v":0},{"$f":"[24]Sheet1!E689","v":10.213326566270071},{"$f":"[24]Sheet1!F689","v":9.8341262611961149},{"$f":"[24]Sheet1!G689","v":12.804318823304111},{"$f":"[24]Sheet1!H689","v":10.260191157019948},{"$f":"[24]Sheet1!I689","v":17.555204661718989},{"$f":"[24]Sheet1!J689","v":22.328303103832226},null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGET SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG SO"]
["NGG SO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG SO"]
["Pre-2005 Asset balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG SO"]
["Opening balance bf",null,{"$f":"[24]Sheet1!C703","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG SO"]
["Additions",null,{"$f":"[24]Sheet1!C704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG SO"]
["Depreciation bf",null,{"$f":"[24]Sheet1!C705","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG SO"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NGG SO"]
["Post-vesting Asset balance",null,{"$f":"[24]Sheet1!C707","v":0},{"$f":"[24]Sheet1!D707","v":0},{"$f":"[24]Sheet1!E707","v":0},{"$f":"[24]Sheet1!F707","v":0},{"$f":"[24]Sheet1!G707","v":0},{"$f":"[24]Sheet1!H707","v":0},{"$f":"[24]Sheet1!I707","v":0},{"$f":"[24]Sheet1!J707","v":0},{"$f":"[24]Sheet1!K707","v":0},{"$f":"[24]Sheet1!L707","v":0},{"$f":"[24]Sheet1!M707","v":0},null,null,null,null,null,null,"NGG SO"]
["Net capex additions (post-vesting)",null,{"$f":"[24]Sheet1!C708","v":0},{"$f":"[24]Sheet1!D708","v":17.219909478738355},{"$f":"[24]Sheet1!E708","v":7.6971558365920592},{"$f":"[24]Sheet1!F708","v":10.982196636171146},{"$f":"[24]Sheet1!G708","v":7.6066665632032242},{"$f":"[24]Sheet1!H708","v":10.128},{"$f":"[24]Sheet1!I708","v":9.2042013197026513},{"$f":"[24]Sheet1!J708","v":21.115785976251271},{"$f":"[24]Sheet1!K708","v":0},{"$f":"[24]Sheet1!L708","v":0},{"$f":"[24]Sheet1!M708","v":0},null,null,null,null,null,null,"NGG SO"]
["Depreciation bf",null,{"$f":"[24]Sheet1!C709","v":0},{"$f":"[24]Sheet1!D709","v":0},{"$f":"[24]Sheet1!E709","v":0},{"$f":"[24]Sheet1!F709","v":0},{"$f":"[24]Sheet1!G709","v":0},{"$f":"[24]Sheet1!H709","v":0},{"$f":"[24]Sheet1!I709","v":0},{"$f":"[24]Sheet1!J709","v":0},{"$f":"[24]Sheet1!K709","v":0},{"$f":"[24]Sheet1!L709","v":0},{"$f":"[24]Sheet1!M709","v":0},null,null,null,null,null,null,"NGG SO"]

{"sheet":"Pensions T","index":9,"n_rows":209,"n_cols":27,"rows_kept":209,"cut":false,"hidden":false,"merged":[]}
["National Grid Gas - TO",null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"M1+1","v":2014},{"$f":"N1+1","v":2015},2016,2017,2018,2019,2020,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,"£m09/10","£m09/10","£m09/10","£m09/10","£m09/10","£m09/10","£m09/10","£m09/10","£m09/10"]
["Operator View"]
["TPCR4 RO allowance for ongoing pension costs - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C4","v":6.6720000000000015}]
["TPCR4 RO allowance for ongoing pension costs - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C5","v":0}]
["TPCR4 RO allowance for pension admin - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C6","v":2.9666666666666663}]
["TPCR4 RO allowance for pension admin - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C7","v":0}]
["TPCR4 RO allowance for Investment Management Fees",null,{"$f":"+'[26]Transmission Calcs for model'!C8","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C9","v":0.67938322178763644}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C10","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C11","v":2.2183336952353732}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C12","v":0}]
["TPCR4 RO actual deficit opex",null,{"$f":"+'[26]Transmission Calcs for model'!C13","v":32.796773827071938}]
["TPCR4 RO actual deficit capex",null,{"$f":"+'[26]Transmission Calcs for model'!C14","v":0}]
["TPCR4 RO total actual spend",null,{"$f":"+'[26]Transmission Calcs for model'!C15","v":45.333157410761615}]
["Ofgem View"]
["TPCR4 RO allowance for ongoing pension costs - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C17","v":6.6720000000000015}]
["TPCR4 RO allowance for ongoing pension costs - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C18","v":0}]
["TPCR4 RO allowance for pension admin - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C19","v":1.4025333333333334}]
["TPCR4 RO allowance for pension admin - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C20","v":0}]
["TPCR4 RO allowance for Investment Management Fees","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C21","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C22","v":0.48198289959282037}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C23","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C24","v":2.3755838291871263}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C25","v":0}]
["TPCR4 RO actual deficit opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C26","v":0}]
["TPCR4 RO actual deficit capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C27","v":0}]
["TPCR4 RO total actual spend","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C28","v":0}]
["TPCR4 true up (smoothed over nine years)","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C29","v":114.02862405423983},null,null,null,null,null,null,null,null,null,{"$f":"C29/C$203","v":15.541975061929094},{"$f":"M29","v":15.541975061929094},{"$f":"N29","v":15.541975061929094},15.541975061929094,15.541975061929094,15.541975061929094,15.541975061929094,15.541975061929094,15.541975061929094,{"$f":"SUM(M29:U29)","v":139.87777555736184}]
["Forecast deficit","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C30","v":327.89840441836179},null,null,null,null,null,null,null,null,null,{"$f":"$C$30/$C202","v":26.338196372819734},26.338196372819734,26.338196372819734,26.338196372819734,26.338196372819734,26.338196372819734,26.338196372819734,26.338196372819734,26.338196372819734,{"$f":"SUM(M30:U30)","v":237.04376735537761}]
["Total NGG - TO pension deficit costs","Fast money",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M29:M30)","v":41.880171434748831},{"$f":"SUM(N29:N30)","v":41.880171434748831},41.880171434748831,41.880171434748831,41.880171434748831,41.880171434748831,41.880171434748831,41.880171434748831,41.880171434748831,{"$f":"SUM(M31:U31)","v":376.92154291273948}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V31-V30-V29","v":0}]
["National Grid Gas - SO",null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"M33+1","v":2014},{"$f":"N33+1","v":2015},2016,2017,2018,2019,2020,2021]
[]
["Operator View"]
["TPCR4 RO allowance for ongoing pension costs - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C36","v":4.26}]
["TPCR4 RO allowance for ongoing pension costs - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C37","v":0}]
["TPCR4 RO allowance for pension admin - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C38","v":1.4833333333333332}]
["TPCR4 RO allowance for pension admin - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C39","v":0}]
["TPCR4 RO allowance for Investment Management Fees",null,{"$f":"+'[26]Transmission Calcs for model'!C40","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C41","v":0.34275189567664538}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C42","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C43","v":1.1191593417403682}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C44","v":0}]
["TPCR4 RO actual deficit opex",null,{"$f":"+'[26]Transmission Calcs for model'!C45","v":0.20308126067360813}]
["TPCR4 RO actual deficit capex",null,{"$f":"+'[26]Transmission Calcs for model'!C46","v":0}]
["TPCR4 RO total actual spend",null,{"$f":"+'[26]Transmission Calcs for model'!C47","v":7.4083258314239551}]
["Ofgem View"]
["TPCR4 RO allowance for ongoing pension costs - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C49","v":4.26}]
["TPCR4 RO allowance for ongoing pension costs - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C50","v":0}]
["TPCR4 RO allowance for pension admin - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C51","v":0.73266666666666669}]
["TPCR4 RO allowance for pension admin - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C52","v":0}]
["TPCR4 RO allowance for Investment Management Fees","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C53","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C54","v":2.9397098126137853E-3}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C55","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C56","v":1.4489159468619563E-2}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C57","v":0}]
["TPCR4 RO actual deficit opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C58","v":0}]
["TPCR4 RO actual deficit capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C59","v":0}]
["TPCR4 RO total actual spend","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C60","v":0}]
["TPCR4 true up (smoothed over nine years)","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C61","v":-0.12575485822970581},null,null,null,null,null,null,null,null,null,{"$f":"C61/C$203","v":-1.7140247781932651E-2},{"$f":"M61","v":-1.7140247781932651E-2},{"$f":"N61","v":-1.7140247781932651E-2},-1.7140247781932651E-2,-1.7140247781932651E-2,-1.7140247781932651E-2,-1.7140247781932651E-2,-1.7140247781932651E-2,-1.7140247781932651E-2,{"$f":"SUM(M61:U61)","v":-0.15426223003739387}]
["Forecast deficit","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C62","v":1.9999177519023752},null,null,null,null,null,null,null,null,null,{"$f":"$C$62/$C202","v":0.16064191154735386},0.16064191154735386,0.16064191154735386,0.16064191154735386,0.16064191154735386,0.16064191154735386,0.16064191154735386,0.16064191154735386,0.16064191154735386,{"$f":"SUM(M62:U62)","v":1.4457772039261847}]
["Total NGG - SO pension deficit costs","Fast money",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M61:M62)","v":0.1435016637654212},{"$f":"SUM(N61:N62)","v":0.1435016637654212},0.1435016637654212,0.1435016637654212,0.1435016637654212,0.1435016637654212,0.1435016637654212,0.1435016637654212,0.1435016637654212,{"$f":"SUM(M63:U63)","v":1.2915149738887908}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V63-V62-V61","v":0}]
["Scottish Power Transmission Ltd",null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"M65+1","v":2014},{"$f":"N65+1","v":2015},2016,2017,2018,2019,2020,2021]
[]
["Operator View"]
["TPCR4 RO allowance for ongoing pension costs - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C68","v":2.3389103006779943}]
["TPCR4 RO allowance for ongoing pension costs - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C69","v":0}]
["TPCR4 RO allowance for pension admin - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C70","v":8.9113101186920604E-2}]
["TPCR4 RO allowance for pension admin - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C71","v":0}]
["TPCR4 RO allowance for Investment Management Fees",null,{"$f":"+'[26]Transmission Calcs for model'!C72","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C73","v":1.8378889209877507E-2}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C74","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C75","v":3.7464658773981079E-2}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C76","v":0}]
["TPCR4 RO actual deficit opex",null,{"$f":"+'[26]Transmission Calcs for model'!C77","v":0.56159999999999999}]
["TPCR4 RO actual deficit capex",null,{"$f":"+'[26]Transmission Calcs for model'!C78","v":0}]
["TPCR4 RO total actual spend",null,{"$f":"+'[26]Transmission Calcs for model'!C79","v":3.0454669498487732}]
["Ofgem View"]
["TPCR4 RO allowance for ongoing pension costs - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C81","v":2.3389103006779943}]
["TPCR4 RO allowance for ongoing pension costs - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C82","v":0}]
["TPCR4 RO allowance for pension admin - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C83","v":8.9113101186920604E-2}]
["TPCR4 RO allowance for pension admin - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C84","v":0}]
["TPCR4 RO allowance for Investment Management Fees","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C85","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C86","v":1.8378889209877507E-2}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C87","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C88","v":3.7464658773981079E-2}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C89","v":0}]
["TPCR4 RO actual deficit opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C90","v":0}]
["TPCR4 RO actual deficit capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C91","v":0}]
["TPCR4 RO total actual spend","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C92","v":0}]
["TPCR4 true up (smoothed over nine years)","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C93","v":3.6285659185498833},null,null,null,null,null,null,null,null,null,{"$f":"C93/C$203","v":0.49456951256241377},{"$f":"M93","v":0.49456951256241377},{"$f":"N93","v":0.49456951256241377},0.49456951256241377,0.49456951256241377,0.49456951256241377,0.49456951256241377,0.49456951256241377,0.49456951256241377,{"$f":"SUM(M93:U93)","v":4.4511256130617234}]
["Forecast deficit","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C94","v":2.0503741935483872},null,null,null,null,null,null,null,null,null,{"$f":"$C$94/$C202","v":0.16469478783598263},0.16469478783598263,0.16469478783598263,0.16469478783598263,0.16469478783598263,0.16469478783598263,0.16469478783598263,0.16469478783598263,0.16469478783598263,{"$f":"SUM(M94:U94)","v":1.4822530905238434}]
["Total SPTL pension deficit costs","Fast money",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M93:M94)","v":0.65926430039839645},0.65926430039839645,0.65926430039839645,0.65926430039839645,0.65926430039839645,0.65926430039839645,0.65926430039839645,0.65926430039839645,0.65926430039839645,{"$f":"SUM(M95:U95)","v":5.933378703585567}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V95-V94-V93","v":0}]
["Scottish Hydro Electric Power Transmission Ltd",null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"M97+1","v":2014},{"$f":"N97+1","v":2015},2016,2017,2018,2019,2020,2021]
[]
["Operator View"]
["TPCR4 RO allowance for ongoing pension costs - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C100","v":2.2000000000000002}]
["TPCR4 RO allowance for ongoing pension costs - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C101","v":0}]
["TPCR4 RO allowance for pension admin - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C102","v":0.2}]
["TPCR4 RO allowance for pension admin - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C103","v":0}]
["TPCR4 RO allowance for Investment Management Fees",null,{"$f":"+'[26]Transmission Calcs for model'!C104","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C105","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C106","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C107","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C108","v":0}]
["TPCR4 RO actual deficit opex",null,{"$f":"+'[26]Transmission Calcs for model'!C109","v":0.72}]
["TPCR4 RO actual deficit capex",null,{"$f":"+'[26]Transmission Calcs for model'!C110","v":0}]
["TPCR4 RO total actual spend",null,{"$f":"+'[26]Transmission Calcs for model'!C111","v":3.12}]
["Ofgem View"]
["TPCR4 RO allowance for ongoing pension costs - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C113","v":2.2000000000000002}]
["TPCR4 RO allowance for ongoing pension costs - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C114","v":0}]
["TPCR4 RO allowance for pension admin - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C115","v":0.2}]
["TPCR4 RO allowance for pension admin - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C116","v":0}]
["TPCR4 RO allowance for Investment Management Fees","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C117","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C118","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C119","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C120","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C121","v":0}]
["TPCR4 RO actual deficit opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C122","v":0}]
["TPCR4 RO actual deficit capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C123","v":0}]
["TPCR4 RO total actual spend","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C124","v":0}]
["TPCR4 true up (smoothed over nine years)","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C125","v":3.9536187452347735},null,null,null,null,null,null,null,null,null,0.53679798141846269,{"$f":"M125","v":0.53679798141846269},{"$f":"N125","v":0.53679798141846269},0.53679798141846269,0.53679798141846269,0.53679798141846269,0.53679798141846269,0.53679798141846269,0.53679798141846269,{"$f":"SUM(M125:U125)","v":4.8311818327661653}]
["Forecast deficit","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C126","v":5.7961040860215052},null,null,null,null,null,null,null,null,null,{"$f":"$C$126/$C202","v":0.46556776598449523},0.46556776598449523,0.46556776598449523,0.46556776598449523,0.46556776598449523,0.46556776598449523,0.46556776598449523,0.46556776598449523,0.46556776598449523,{"$f":"SUM(M126:U126)","v":4.1901098938604582}]
["Total SHETL pension deficit costs","Fast money",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M125:M126)","v":1.0023657474029579},{"$f":"SUM(N125:N126)","v":1.0023657474029579},1.0023657474029579,1.0023657474029579,1.0023657474029579,1.0023657474029579,1.0023657474029579,1.0023657474029579,1.0023657474029579,{"$f":"SUM(M127:U127)","v":9.0212917266266235}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V127-V126-V125","v":0}]
["National Grid Electricity Transmission - TO",null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"M129+1","v":2014},{"$f":"N129+1","v":2015},2016,2017,2018,2019,2020,2021]
[]
["Operator View"]
["TPCR4 RO allowance for ongoing pension costs - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C132","v":19.340012509501506}]
["TPCR4 RO allowance for ongoing pension costs - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C133","v":0}]
["TPCR4 RO allowance for pension admin - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C134","v":1.2192702980472765}]
["TPCR4 RO allowance for pension admin - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C135","v":0}]
["TPCR4 RO allowance for Investment Management Fees",null,{"$f":"+'[26]Transmission Calcs for model'!C136","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C137","v":0.10508604205237285}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C138","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C139","v":0.63835286980385841}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C140","v":0}]
["TPCR4 RO actual deficit opex",null,{"$f":"+'[26]Transmission Calcs for model'!C141","v":24.596806436149119}]
["TPCR4 RO actual deficit capex",null,{"$f":"+'[26]Transmission Calcs for model'!C142","v":0}]
["TPCR4 RO total actual spend",null,{"$f":"+'[26]Transmission Calcs for model'!C143","v":45.899528155554137}]
["Ofgem View"]
["TPCR4 RO allowance for ongoing pension costs - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C145","v":19.340012509501506}]
["TPCR4 RO allowance for ongoing pension costs - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C146","v":0}]
["TPCR4 RO allowance for pension admin - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C147","v":0.92674532374100704}]
["TPCR4 RO allowance for pension admin - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C148","v":0}]
["TPCR4 RO allowance for Investment Management Fees","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C149","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C150","v":9.711924301534812E-2}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C151","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C152","v":0.85336027344313148}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C153","v":0}]
["TPCR4 RO actual deficit opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C154","v":0}]
["TPCR4 RO actual deficit capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C155","v":0}]
["TPCR4 RO total actual spend","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C156","v":0}]
["TPCR4 true up (smoothed over nine years)","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C157","v":12.955286524472282},null,null,null,null,null,null,null,null,null,{"$f":"C157/C$203","v":1.7657911928124119},{"$f":"M157","v":1.7657911928124119},{"$f":"N157","v":1.7657911928124119},1.7657911928124119,1.7657911928124119,1.7657911928124119,1.7657911928124119,1.7657911928124119,1.7657911928124119,{"$f":"SUM(M157:U157)","v":15.892120735311705}]
["Forecast deficit","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C158","v":357.77983755541601},null,null,null,null,null,null,null,null,null,{"$f":"$C$158/$C202","v":28.738400348380601},28.738400348380601,28.738400348380601,28.738400348380601,28.738400348380601,28.738400348380601,28.738400348380601,28.738400348380601,28.738400348380601,{"$f":"SUM(M158:U158)","v":258.6456031354254}]
["Total NGET - TO pension deficit costs","Fast money",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M157:M158)","v":30.504191541193013},{"$f":"SUM(N157:N158)","v":30.504191541193013},30.504191541193013,30.504191541193013,30.504191541193013,30.504191541193013,30.504191541193013,30.504191541193013,30.504191541193013,{"$f":"SUM(M159:U159)","v":274.53772387073712}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V159-V158-V157","v":1.5987211554602254E-14}]
["Remaining in RAV as at 31.03.2012","Slow money",{"$f":"+'[26]Transmission Calcs for model'!C161","v":4.6652680342186565}]
[]
["National Grid Electricity Transmission - SO",null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"M163+1","v":2014},{"$f":"N163+1","v":2015},2016,2017,2018,2019,2020,2021]
[]
["Operator View"]
["TPCR4 RO allowance for ongoing pension costs - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C166","v":6.6347559529430411}]
["TPCR4 RO allowance for ongoing pension costs - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C167","v":0}]
["TPCR4 RO allowance for pension admin - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C168","v":0.43072970195272348}]
["TPCR4 RO allowance for pension admin - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C169","v":0}]
["TPCR4 RO allowance for Investment Management Fees",null,{"$f":"+'[26]Transmission Calcs for model'!C170","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C171","v":3.7123580919753409E-2}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C172","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex",null,{"$f":"+'[26]Transmission Calcs for model'!C173","v":0.22550991506283732}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex",null,{"$f":"+'[26]Transmission Calcs for model'!C174","v":0}]
["TPCR4 RO actual deficit opex",null,{"$f":"+'[26]Transmission Calcs for model'!C175","v":7.4789182495338711}]
["TPCR4 RO actual deficit capex",null,{"$f":"+'[26]Transmission Calcs for model'!C176","v":0}]
["TPCR4 RO total actual spend",null,{"$f":"+'[26]Transmission Calcs for model'!C177","v":14.807037400412227}]
["Ofgem View"]
["TPCR4 RO allowance for ongoing pension costs - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C179","v":6.6347559529430411}]
["TPCR4 RO allowance for ongoing pension costs - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C180","v":0}]
["TPCR4 RO allowance for pension admin - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C181","v":0.35635467625899275}]
["TPCR4 RO allowance for pension admin - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C182","v":0}]
["TPCR4 RO allowance for Investment Management Fees","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C183","v":0}]
["TPCR4 RO allowance for PPF levy - Fixed levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C184","v":2.9530129484651876E-2}]
["TPCR4 RO allowance for PPF levy - Fixed Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C185","v":0}]
["TPCR4 RO allowance for PPF levy - Risk-based levy - opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C186","v":0.25947318563686889}]
["TPCR4 RO allowance for PPF levy - Risk-based Levy - capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C187","v":0}]
["TPCR4 RO actual deficit opex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C188","v":0}]
["TPCR4 RO actual deficit capex","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C189","v":0}]
["TPCR4 RO total actual spend","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C190","v":0}]
["TPCR4 true up (smoothed over nine years)","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C191","v":8.0884879879956646},null,null,null,null,null,null,null,null,null,{"$f":"C191/C$203","v":1.1024519469632892},{"$f":"M191","v":1.1024519469632892},{"$f":"N191","v":1.1024519469632892},1.1024519469632892,1.1024519469632892,1.1024519469632892,1.1024519469632892,1.1024519469632892,1.1024519469632892,{"$f":"SUM(M191:U191)","v":9.922067522669602}]
["Forecast deficit","Fast money",{"$f":"+'[26]Transmission Calcs for model'!C192","v":108.78673064141859},null,null,null,null,null,null,null,null,null,{"$f":"$C$192/$C202","v":8.7382135313320823},8.7382135313320823,8.7382135313320823,8.7382135313320823,8.7382135313320823,8.7382135313320823,8.7382135313320823,8.7382135313320823,8.7382135313320823,{"$f":"SUM(M192:U192)","v":78.643921781988723}]
["Total NGET - SO pension deficit costs","Fast money",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M191:M192)","v":9.8406654782953709},{"$f":"SUM(N191:N192)","v":9.8406654782953709},9.8406654782953709,9.8406654782953709,9.8406654782953709,9.8406654782953709,9.8406654782953709,9.8406654782953709,9.8406654782953709,{"$f":"SUM(M193:U193)","v":88.565989304658331}]
[]
["Remaining in RAV as at 31.03.2012","Slow money",{"$f":"+'[26]Transmission Calcs for model'!C195","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V193-V192-V191","v":0}]
[]
[]
[]
[]
[]
["Discount Factor","Years","Sum of discount factors",null,null,null,null,null,null,null,null,null,{"$f":"0.5","v":0.5},{"$f":"M201+1","v":1.5},{"$f":"N201+1","v":2.5},3.5,4.5,5.5,6.5,7.5,8.5,{"$f":"U201+1","v":9.5},10.5,11.5,12.5,13.5,14.5]
[2.5999999999999999E-2,15,{"$f":"SUM(M202:AA202)","v":12.449539056392775},null,null,null,null,null,null,null,null,null,{"$f":"1/(1+$A$202)^M201","v":0.98724812959848718},{"$f":"1/(1+$A$202)^N201","v":0.96223014580749244},0.9378461460112012,0.91408006433840272,0.89091624204522679,0.86833941719807672,0.84633471461800858,0.82488763607993032,0.80398405076016599,0.78361018592608767,0.76375261786168391,0.74439826302308365,0.72553436941821015,0.70714850820488317,0.68922856550183553]
[{"$f":"RevCalcs!N8","v":4.8164999999999999E-2},9,{"$f":"SUM(M203:AA203)","v":7.3368168202482256},null,null,null,null,null,null,null,null,null,{"$f":"1/((1+$A203)^M201)","v":0.97675394306946184},0.9318704050120562,0.88904934338778363,0.84819598382676731,0.80921990700583146,0.77203484852655024,0.73655850798924805,0.70271236684038108,0.67042151459014665]
[]
[]
[{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"}]
["live"]
["TPCR4 true up (smoothed over nine years)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,M125,M93,M157,M191,M29,M61,0,0,0,0,0,0,0,0)","v":0.49456951256241377},{"$f":"CHOOSE(UserInterface!$B$51,N125,N93,N157,N191,N29,N61,0,0,0,0,0,0,0,0)","v":0.49456951256241377},{"$f":"CHOOSE(UserInterface!$B$51,O125,O93,O157,O191,O29,O61,0,0,0,0,0,0,0,0)","v":0.49456951256241377},{"$f":"CHOOSE(UserInterface!$B$51,P125,P93,P157,P191,P29,P61,0,0,0,0,0,0,0,0)","v":0.49456951256241377},{"$f":"CHOOSE(UserInterface!$B$51,Q125,Q93,Q157,Q191,Q29,Q61,0,0,0,0,0,0,0,0)","v":0.49456951256241377},{"$f":"CHOOSE(UserInterface!$B$51,R125,R93,R157,R191,R29,R61,0,0,0,0,0,0,0,0)","v":0.49456951256241377},{"$f":"CHOOSE(UserInterface!$B$51,S125,S93,S157,S191,S29,S61,0,0,0,0,0,0,0,0)","v":0.49456951256241377},{"$f":"CHOOSE(UserInterface!$B$51,T125,T93,T157,T191,T29,T61,0,0,0,0,0,0,0,0)","v":0.49456951256241377},{"$f":"CHOOSE(UserInterface!$B$51,U125,U93,U157,U191,U29,U61,0,0,0,0,0,0,0,0)","v":0.49456951256241377}]
["Forecast deficit",null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,M126,M94,M158,M192,M30,M62,0,0,0,0,0,0,0,0)","v":0.16469478783598263},{"$f":"CHOOSE(UserInterface!$B$51,N126,N94,N158,N192,N30,N62,0,0,0,0,0,0,0,0)","v":0.16469478783598263},{"$f":"CHOOSE(UserInterface!$B$51,O126,O94,O158,O192,O30,O62,0,0,0,0,0,0,0,0)","v":0.16469478783598263},{"$f":"CHOOSE(UserInterface!$B$51,P126,P94,P158,P192,P30,P62,0,0,0,0,0,0,0,0)","v":0.16469478783598263},{"$f":"CHOOSE(UserInterface!$B$51,Q126,Q94,Q158,Q192,Q30,Q62,0,0,0,0,0,0,0,0)","v":0.16469478783598263},{"$f":"CHOOSE(UserInterface!$B$51,R126,R94,R158,R192,R30,R62,0,0,0,0,0,0,0,0)","v":0.16469478783598263},{"$f":"CHOOSE(UserInterface!$B$51,S126,S94,S158,S192,S30,S62,0,0,0,0,0,0,0,0)","v":0.16469478783598263},{"$f":"CHOOSE(UserInterface!$B$51,T126,T94,T158,T192,T30,T62,0,0,0,0,0,0,0,0)","v":0.16469478783598263},{"$f":"CHOOSE(UserInterface!$B$51,U126,U94,U158,U192,U30,U62,0,0,0,0,0,0,0,0)","v":0.16469478783598263}]

{"sheet":"TOI incentive estimate","index":10,"n_rows":32,"n_cols":9,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"CIR values ",0.23119999999999999,0.13569999999999999,0.313]
[null,"2009/10 prices"]
[null,null,"2009/10","2010/11","2011/12","Totals"]
["SHETL","Total Funding allowance ",11.365335,62.146140000000003,43.752569999999999,{"$f":"SUM(C4:E4)","v":117.26404500000001},"2010 values"]
[null,"Capex actually incurred",{"$f":"C21*$C$32/C32","v":8.6999999999999993},{"$f":"D21*$C$32/D32","v":36.870162269566173},null,{"$f":"SUM(C5:E5)","v":45.570162269566168},null,"Capex incentive Adjustment",{"$f":"(C6*0.25*1.0625*1.0625)+(D6*0.25*1.0625)","v":7.4661599196074242}]
[null,"IncDif",{"$f":"C4-C5","v":2.6653350000000007},{"$f":"D4-D5","v":25.27597773043383},{"$f":"E4-E5","v":43.752569999999999},null,null,"CIR adjustment",{"$f":"-1*((C6*$C$1*1.0625*1.0625)+(D6*$D$1*1.0625))","v":-4.3399828283179875}]
[null,null,null,null,null,null,null,"Total adjustment",{"$f":"I5+I6","v":3.1261770912894367}]
["NG","Total Funding allowance ",2.0784899999999999,76.118475000000004,154.54533000000001,{"$f":"SUM(C8:E8)","v":232.74229500000001},"2010 values"]
[null,"Capex actually incurred",{"$f":"C23*$C$32/C32","v":12.19},{"$f":"D23*$C$32/D32","v":108.40970968098023},null,{"$f":"SUM(C9:E9)","v":120.59970968098023},null,"Capex incentive Adjustment",{"$f":"(C10*0.25*1.0625*1.0625)+(D10*0.25*1.0625)","v":-11.431095921119747}]
[null,"IncDif",{"$f":"C8-C9","v":-10.111509999999999},{"$f":"D8-D9","v":-32.291234680980224},{"$f":"E8-E9","v":154.54533000000001},{"$f":"F8-F9","v":112.14258531901979},null,"CIR adjustment",{"$f":"-1*((C10*$C$1*1.0625*1.0625)+(D10*$D$1*1.0625))","v":7.2949262888158293}]
[null,null,null,null,null,null,null,"Total adjustment",{"$f":"I9+I10","v":-4.1361696323039174}]
["SP","Total Funding allowance ",0,11.194694999999999,7.394400000000001,{"$f":"SUM(C12:E12)","v":18.589095},"2010 values"]
[null,"Capex actually incurred",{"$f":"C25/C32*$C$32","v":0},{"$f":"D25/D32*$C$32","v":4.9541303307944213},null,{"$f":"SUM(C13:E13)","v":4.9541303307944213},null,"Capex incentive Adjustment",{"$f":"(C14*0.25*1.0625*1.0625)+(D14*0.25*1.0625)","v":1.6576499902577317}]
[null,"IncDif",{"$f":"C12-C13","v":0},{"$f":"D12-D13","v":6.2405646692055781},{"$f":"E12-E13","v":7.394400000000001},{"$f":"F12-F13","v":13.63496466920558},null,"CIR adjustment",{"$f":"-1*((C14*$C$1*1.0625*1.0625)+(D14*$D$1*1.0625))","v":-0.89977241471189673}]
[null,null,null,null,null,null,null,"Total adjustment",{"$f":"I13+I14","v":0.75787757554583501}]
[null,"Totals",{"$f":"C4+C8+C12","v":13.443825},149.45930999999999,205.69229999999999,{"$f":"SUM(C16:E16)","v":368.59543499999995},"2010 values"]
[null,null,20.89,150.23400228134082,0,{"$f":"SUM(C17:E17)","v":171.12400228134084}]
[]
[]
[]
["SHETL","Capex actually incurred",8.6999999999999993,38.700000000000003,null,47.4]
[]
["NG","Capex actually incurred",12.19,113.79,null,125.98]
[]
["SP","Capex actually incurred",0,5.2,null,5.2]
[]
[]
[]
[]
[]
[null,null,"2009/10","2010/11","2011/12"]
[null,"RPI",215.76666666666662,226.47499999999999,236.85358653110586]

{"sheet":"Input","index":11,"n_rows":993,"n_cols":51,"rows_kept":993,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},null,"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,V2*12)","v":"2022-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,W2*12)","v":"2023-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,X2*12)","v":"2024-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Y2*12)","v":"2025-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Z2*12)","v":"2026-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AA2*12)","v":"2027-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AB2*12)","v":"2028-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AC2*12)","v":"2029-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AD2*12)","v":"2030-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AE2*12)","v":"2031-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AF2*12)","v":"2032-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AG2*12)","v":"2033-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AH2*12)","v":"2034-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AI2*12)","v":"2035-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AJ2*12)","v":"2036-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AK2*12)","v":"2037-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AL2*12)","v":"2038-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AM2*12)","v":"2039-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AN2*12)","v":"2040-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AO2*12)","v":"2041-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AP2*12)","v":"2042-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AQ2*12)","v":"2043-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AR2*12)","v":"2044-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AS2*12)","v":"2045-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AT2*12)","v":"2046-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AU2*12)","v":"2047-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AV2*12)","v":"2048-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AW2*12)","v":"2049-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AX2*12)","v":"2050-03-31"}]
[null,null,"Formula year",null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},{"$f":"K2+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AP2+1","v":33},34,35,36,37,38,39,40]
["FBPQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turnover"]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A4,SPTL!A4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B4,SPTL!B4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C4,SPTL!C4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D4,SPTL!D4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E4,SPTL!E4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F4,SPTL!F4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G4,SPTL!G4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H4,SPTL!H4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I4,SPTL!I4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J4,SPTL!J4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K4,SPTL!K4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L4,SPTL!L4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M4,SPTL!M4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N4,SPTL!N4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O4,SPTL!O4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P4,SPTL!P4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q4,SPTL!Q4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R4,SPTL!R4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S4,SPTL!S4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T4,SPTL!T4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U4,SPTL!U4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V4,SPTL!V4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W4,SPTL!W4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X4,SPTL!X4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y4,SPTL!Y4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z4,SPTL!Z4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA4,SPTL!AA4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB4,SPTL!AB4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC4,SPTL!AC4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD4,SPTL!AD4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE4,SPTL!AE4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF4,SPTL!AF4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG4,SPTL!AG4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH4,SPTL!AH4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI4,SPTL!AI4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ4,SPTL!AJ4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK4,SPTL!AK4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL4,SPTL!AL4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM4,SPTL!AM4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN4,SPTL!AN4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO4,SPTL!AO4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP4,SPTL!AP4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ4,SPTL!AQ4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR4,SPTL!AR4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS4,SPTL!AS4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT4,SPTL!AT4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU4,SPTL!AU4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV4,SPTL!AV4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW4,SPTL!AW4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX4,SPTL!AX4)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY4,SPTL!AY4)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A5,SPTL!A5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B5,SPTL!B5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C5,SPTL!C5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D5,SPTL!D5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E5,SPTL!E5)","v":"2004/05"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F5,SPTL!F5)","v":"2005/06"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G5,SPTL!G5)","v":"2006/07"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H5,SPTL!H5)","v":"2007/08"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I5,SPTL!I5)","v":"2008/09"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J5,SPTL!J5)","v":"2009/10"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K5,SPTL!K5)","v":"2010/11"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L5,SPTL!L5)","v":"2011/12"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M5,SPTL!M5)","v":"2012/13"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N5,SPTL!N5)","v":"2013/14"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O5,SPTL!O5)","v":"2014/15"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P5,SPTL!P5)","v":"2015/16"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q5,SPTL!Q5)","v":"2016/17"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R5,SPTL!R5)","v":"2017/18"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S5,SPTL!S5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T5,SPTL!T5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U5,SPTL!U5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V5,SPTL!V5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W5,SPTL!W5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X5,SPTL!X5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y5,SPTL!Y5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z5,SPTL!Z5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA5,SPTL!AA5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB5,SPTL!AB5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC5,SPTL!AC5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD5,SPTL!AD5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE5,SPTL!AE5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF5,SPTL!AF5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG5,SPTL!AG5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH5,SPTL!AH5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI5,SPTL!AI5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ5,SPTL!AJ5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK5,SPTL!AK5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL5,SPTL!AL5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM5,SPTL!AM5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN5,SPTL!AN5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO5,SPTL!AO5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP5,SPTL!AP5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ5,SPTL!AQ5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR5,SPTL!AR5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS5,SPTL!AS5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT5,SPTL!AT5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU5,SPTL!AU5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV5,SPTL!AV5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW5,SPTL!AW5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX5,SPTL!AX5)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY5,SPTL!AY5)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A6,SPTL!A6)","v":"Profit & Loss Account (All figures £m, nominal)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B6,SPTL!B6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C6,SPTL!C6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D6,SPTL!D6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E6,SPTL!E6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F6,SPTL!F6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G6,SPTL!G6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H6,SPTL!H6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I6,SPTL!I6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J6,SPTL!J6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K6,SPTL!K6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L6,SPTL!L6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M6,SPTL!M6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N6,SPTL!N6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O6,SPTL!O6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P6,SPTL!P6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q6,SPTL!Q6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R6,SPTL!R6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S6,SPTL!S6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T6,SPTL!T6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U6,SPTL!U6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V6,SPTL!V6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W6,SPTL!W6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X6,SPTL!X6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y6,SPTL!Y6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z6,SPTL!Z6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA6,SPTL!AA6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB6,SPTL!AB6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC6,SPTL!AC6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD6,SPTL!AD6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE6,SPTL!AE6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF6,SPTL!AF6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG6,SPTL!AG6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH6,SPTL!AH6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI6,SPTL!AI6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ6,SPTL!AJ6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK6,SPTL!AK6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL6,SPTL!AL6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM6,SPTL!AM6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN6,SPTL!AN6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO6,SPTL!AO6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP6,SPTL!AP6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ6,SPTL!AQ6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR6,SPTL!AR6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS6,SPTL!AS6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT6,SPTL!AT6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU6,SPTL!AU6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV6,SPTL!AV6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW6,SPTL!AW6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX6,SPTL!AX6)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY6,SPTL!AY6)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A7,SPTL!A7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B7,SPTL!B7)","v":"Turnover"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C7,SPTL!C7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D7,SPTL!D7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E7,SPTL!E7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F7,SPTL!F7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G7,SPTL!G7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H7,SPTL!H7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I7,SPTL!I7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J7,SPTL!J7)","v":196.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K7,SPTL!K7)","v":219},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L7,SPTL!L7)","v":232},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M7,SPTL!M7)","v":256.89999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N7,SPTL!N7)","v":256.89999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O7,SPTL!O7)","v":256.89999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P7,SPTL!P7)","v":256.89999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q7,SPTL!Q7)","v":256.89999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R7,SPTL!R7)","v":256.89999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S7,SPTL!S7)","v":256.89999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T7,SPTL!T7)","v":256.89999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U7,SPTL!U7)","v":256.89999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V7,SPTL!V7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W7,SPTL!W7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X7,SPTL!X7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y7,SPTL!Y7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z7,SPTL!Z7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA7,SPTL!AA7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB7,SPTL!AB7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC7,SPTL!AC7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD7,SPTL!AD7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE7,SPTL!AE7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF7,SPTL!AF7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG7,SPTL!AG7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH7,SPTL!AH7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI7,SPTL!AI7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ7,SPTL!AJ7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK7,SPTL!AK7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL7,SPTL!AL7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM7,SPTL!AM7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN7,SPTL!AN7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO7,SPTL!AO7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP7,SPTL!AP7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ7,SPTL!AQ7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR7,SPTL!AR7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS7,SPTL!AS7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT7,SPTL!AT7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU7,SPTL!AU7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV7,SPTL!AV7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW7,SPTL!AW7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX7,SPTL!AX7)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY7,SPTL!AY7)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A8,SPTL!A8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B8,SPTL!B8)","v":"Operational costs incurred"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C8,SPTL!C8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D8,SPTL!D8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E8,SPTL!E8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F8,SPTL!F8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G8,SPTL!G8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H8,SPTL!H8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I8,SPTL!I8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J8,SPTL!J8)","v":29.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K8,SPTL!K8)","v":41.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L8,SPTL!L8)","v":53.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M8,SPTL!M8)","v":46.284912714351933},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N8,SPTL!N8)","v":46.284912714351933},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O8,SPTL!O8)","v":46.284912714351933},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P8,SPTL!P8)","v":46.284912714351933},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q8,SPTL!Q8)","v":46.284912714351933},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R8,SPTL!R8)","v":46.284912714351933},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S8,SPTL!S8)","v":46.284912714351933},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T8,SPTL!T8)","v":46.284912714351933},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U8,SPTL!U8)","v":46.284912714351933},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V8,SPTL!V8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W8,SPTL!W8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X8,SPTL!X8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y8,SPTL!Y8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z8,SPTL!Z8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA8,SPTL!AA8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB8,SPTL!AB8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC8,SPTL!AC8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD8,SPTL!AD8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE8,SPTL!AE8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF8,SPTL!AF8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG8,SPTL!AG8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH8,SPTL!AH8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI8,SPTL!AI8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ8,SPTL!AJ8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK8,SPTL!AK8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL8,SPTL!AL8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM8,SPTL!AM8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN8,SPTL!AN8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO8,SPTL!AO8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP8,SPTL!AP8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ8,SPTL!AQ8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR8,SPTL!AR8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS8,SPTL!AS8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT8,SPTL!AT8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU8,SPTL!AU8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV8,SPTL!AV8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW8,SPTL!AW8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX8,SPTL!AX8)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY8,SPTL!AY8)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A9,SPTL!A9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B9,SPTL!B9)","v":"Other operating income (-ve)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C9,SPTL!C9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D9,SPTL!D9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E9,SPTL!E9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F9,SPTL!F9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G9,SPTL!G9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H9,SPTL!H9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I9,SPTL!I9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J9,SPTL!J9)","v":-1.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K9,SPTL!K9)","v":-2.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L9,SPTL!L9)","v":-1.1000000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M9,SPTL!M9)","v":-0.5392719400992122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N9,SPTL!N9)","v":-0.5392719400992122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O9,SPTL!O9)","v":-0.5392719400992122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P9,SPTL!P9)","v":-0.5392719400992122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q9,SPTL!Q9)","v":-0.5392719400992122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R9,SPTL!R9)","v":-0.5392719400992122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S9,SPTL!S9)","v":-0.5392719400992122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T9,SPTL!T9)","v":-0.5392719400992122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U9,SPTL!U9)","v":-0.5392719400992122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V9,SPTL!V9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W9,SPTL!W9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X9,SPTL!X9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y9,SPTL!Y9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z9,SPTL!Z9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA9,SPTL!AA9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB9,SPTL!AB9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC9,SPTL!AC9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD9,SPTL!AD9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE9,SPTL!AE9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF9,SPTL!AF9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG9,SPTL!AG9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH9,SPTL!AH9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI9,SPTL!AI9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ9,SPTL!AJ9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK9,SPTL!AK9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL9,SPTL!AL9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM9,SPTL!AM9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN9,SPTL!AN9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO9,SPTL!AO9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP9,SPTL!AP9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ9,SPTL!AQ9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR9,SPTL!AR9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS9,SPTL!AS9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT9,SPTL!AT9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU9,SPTL!AU9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV9,SPTL!AV9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW9,SPTL!AW9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX9,SPTL!AX9)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY9,SPTL!AY9)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A10,SPTL!A10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B10,SPTL!B10)","v":"Depreciation/ amortisation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C10,SPTL!C10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D10,SPTL!D10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E10,SPTL!E10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F10,SPTL!F10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G10,SPTL!G10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H10,SPTL!H10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I10,SPTL!I10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J10,SPTL!J10)","v":20.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K10,SPTL!K10)","v":23.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L10,SPTL!L10)","v":25.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M10,SPTL!M10)","v":36.248735230429581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N10,SPTL!N10)","v":36.248735230429581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O10,SPTL!O10)","v":36.248735230429581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P10,SPTL!P10)","v":36.248735230429581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q10,SPTL!Q10)","v":36.248735230429581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R10,SPTL!R10)","v":36.248735230429581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S10,SPTL!S10)","v":36.248735230429581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T10,SPTL!T10)","v":36.248735230429581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U10,SPTL!U10)","v":36.248735230429581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V10,SPTL!V10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W10,SPTL!W10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X10,SPTL!X10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y10,SPTL!Y10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z10,SPTL!Z10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA10,SPTL!AA10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB10,SPTL!AB10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC10,SPTL!AC10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD10,SPTL!AD10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE10,SPTL!AE10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF10,SPTL!AF10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG10,SPTL!AG10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH10,SPTL!AH10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI10,SPTL!AI10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ10,SPTL!AJ10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK10,SPTL!AK10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL10,SPTL!AL10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM10,SPTL!AM10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN10,SPTL!AN10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO10,SPTL!AO10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP10,SPTL!AP10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ10,SPTL!AQ10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR10,SPTL!AR10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS10,SPTL!AS10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT10,SPTL!AT10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU10,SPTL!AU10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV10,SPTL!AV10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW10,SPTL!AW10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX10,SPTL!AX10)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY10,SPTL!AY10)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A11,SPTL!A11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B11,SPTL!B11)","v":"(Profit)/loss on disposal of fixed assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C11,SPTL!C11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D11,SPTL!D11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E11,SPTL!E11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F11,SPTL!F11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G11,SPTL!G11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H11,SPTL!H11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I11,SPTL!I11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J11,SPTL!J11)","v":0.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K11,SPTL!K11)","v":0.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L11,SPTL!L11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M11,SPTL!M11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N11,SPTL!N11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O11,SPTL!O11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P11,SPTL!P11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q11,SPTL!Q11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R11,SPTL!R11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S11,SPTL!S11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T11,SPTL!T11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U11,SPTL!U11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V11,SPTL!V11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W11,SPTL!W11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X11,SPTL!X11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y11,SPTL!Y11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z11,SPTL!Z11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA11,SPTL!AA11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB11,SPTL!AB11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC11,SPTL!AC11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD11,SPTL!AD11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE11,SPTL!AE11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF11,SPTL!AF11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG11,SPTL!AG11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH11,SPTL!AH11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI11,SPTL!AI11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ11,SPTL!AJ11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK11,SPTL!AK11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL11,SPTL!AL11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM11,SPTL!AM11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN11,SPTL!AN11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO11,SPTL!AO11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP11,SPTL!AP11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ11,SPTL!AQ11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR11,SPTL!AR11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS11,SPTL!AS11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT11,SPTL!AT11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU11,SPTL!AU11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV11,SPTL!AV11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW11,SPTL!AW11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX11,SPTL!AX11)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY11,SPTL!AY11)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A12,SPTL!A12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B12,SPTL!B12)","v":"Exceptional Items"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C12,SPTL!C12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D12,SPTL!D12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E12,SPTL!E12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F12,SPTL!F12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G12,SPTL!G12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H12,SPTL!H12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I12,SPTL!I12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J12,SPTL!J12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K12,SPTL!K12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L12,SPTL!L12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M12,SPTL!M12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N12,SPTL!N12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O12,SPTL!O12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P12,SPTL!P12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q12,SPTL!Q12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R12,SPTL!R12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S12,SPTL!S12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T12,SPTL!T12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U12,SPTL!U12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V12,SPTL!V12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W12,SPTL!W12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X12,SPTL!X12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y12,SPTL!Y12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z12,SPTL!Z12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA12,SPTL!AA12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB12,SPTL!AB12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC12,SPTL!AC12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD12,SPTL!AD12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE12,SPTL!AE12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF12,SPTL!AF12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG12,SPTL!AG12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH12,SPTL!AH12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI12,SPTL!AI12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ12,SPTL!AJ12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK12,SPTL!AK12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL12,SPTL!AL12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM12,SPTL!AM12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN12,SPTL!AN12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO12,SPTL!AO12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP12,SPTL!AP12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ12,SPTL!AQ12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR12,SPTL!AR12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS12,SPTL!AS12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT12,SPTL!AT12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU12,SPTL!AU12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV12,SPTL!AV12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW12,SPTL!AW12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX12,SPTL!AX12)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY12,SPTL!AY12)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A13,SPTL!A13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B13,SPTL!B13)","v":"Interest Payable"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C13,SPTL!C13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D13,SPTL!D13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E13,SPTL!E13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F13,SPTL!F13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G13,SPTL!G13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H13,SPTL!H13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I13,SPTL!I13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J13,SPTL!J13)","v":18.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K13,SPTL!K13)","v":13.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L13,SPTL!L13)","v":35.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M13,SPTL!M13)","v":29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N13,SPTL!N13)","v":29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O13,SPTL!O13)","v":29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P13,SPTL!P13)","v":29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q13,SPTL!Q13)","v":29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R13,SPTL!R13)","v":29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S13,SPTL!S13)","v":29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T13,SPTL!T13)","v":29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U13,SPTL!U13)","v":29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V13,SPTL!V13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W13,SPTL!W13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X13,SPTL!X13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y13,SPTL!Y13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z13,SPTL!Z13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA13,SPTL!AA13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB13,SPTL!AB13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC13,SPTL!AC13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD13,SPTL!AD13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE13,SPTL!AE13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF13,SPTL!AF13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG13,SPTL!AG13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH13,SPTL!AH13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI13,SPTL!AI13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ13,SPTL!AJ13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK13,SPTL!AK13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL13,SPTL!AL13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM13,SPTL!AM13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN13,SPTL!AN13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO13,SPTL!AO13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP13,SPTL!AP13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ13,SPTL!AQ13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR13,SPTL!AR13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS13,SPTL!AS13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT13,SPTL!AT13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU13,SPTL!AU13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV13,SPTL!AV13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW13,SPTL!AW13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX13,SPTL!AX13)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY13,SPTL!AY13)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A14,SPTL!A14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B14,SPTL!B14)","v":"Other finance costs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C14,SPTL!C14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D14,SPTL!D14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E14,SPTL!E14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F14,SPTL!F14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G14,SPTL!G14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H14,SPTL!H14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I14,SPTL!I14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J14,SPTL!J14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K14,SPTL!K14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L14,SPTL!L14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M14,SPTL!M14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N14,SPTL!N14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O14,SPTL!O14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P14,SPTL!P14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q14,SPTL!Q14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R14,SPTL!R14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S14,SPTL!S14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T14,SPTL!T14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U14,SPTL!U14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V14,SPTL!V14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W14,SPTL!W14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X14,SPTL!X14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y14,SPTL!Y14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z14,SPTL!Z14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA14,SPTL!AA14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB14,SPTL!AB14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC14,SPTL!AC14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD14,SPTL!AD14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE14,SPTL!AE14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF14,SPTL!AF14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG14,SPTL!AG14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH14,SPTL!AH14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI14,SPTL!AI14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ14,SPTL!AJ14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK14,SPTL!AK14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL14,SPTL!AL14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM14,SPTL!AM14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN14,SPTL!AN14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO14,SPTL!AO14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP14,SPTL!AP14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ14,SPTL!AQ14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR14,SPTL!AR14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS14,SPTL!AS14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT14,SPTL!AT14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU14,SPTL!AU14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV14,SPTL!AV14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW14,SPTL!AW14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX14,SPTL!AX14)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY14,SPTL!AY14)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A15,SPTL!A15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B15,SPTL!B15)","v":"Interest Receivable (-ve)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C15,SPTL!C15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D15,SPTL!D15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E15,SPTL!E15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F15,SPTL!F15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G15,SPTL!G15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H15,SPTL!H15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I15,SPTL!I15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J15,SPTL!J15)","v":-0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K15,SPTL!K15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L15,SPTL!L15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M15,SPTL!M15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N15,SPTL!N15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O15,SPTL!O15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P15,SPTL!P15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q15,SPTL!Q15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R15,SPTL!R15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S15,SPTL!S15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T15,SPTL!T15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U15,SPTL!U15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V15,SPTL!V15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W15,SPTL!W15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X15,SPTL!X15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y15,SPTL!Y15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z15,SPTL!Z15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA15,SPTL!AA15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB15,SPTL!AB15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC15,SPTL!AC15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD15,SPTL!AD15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE15,SPTL!AE15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF15,SPTL!AF15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG15,SPTL!AG15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH15,SPTL!AH15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI15,SPTL!AI15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ15,SPTL!AJ15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK15,SPTL!AK15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL15,SPTL!AL15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM15,SPTL!AM15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN15,SPTL!AN15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO15,SPTL!AO15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP15,SPTL!AP15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ15,SPTL!AQ15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR15,SPTL!AR15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS15,SPTL!AS15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT15,SPTL!AT15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU15,SPTL!AU15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV15,SPTL!AV15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW15,SPTL!AW15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX15,SPTL!AX15)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY15,SPTL!AY15)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A16,SPTL!A16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B16,SPTL!B16)","v":"Current tax"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C16,SPTL!C16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D16,SPTL!D16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E16,SPTL!E16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F16,SPTL!F16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G16,SPTL!G16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H16,SPTL!H16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I16,SPTL!I16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J16,SPTL!J16)","v":22.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K16,SPTL!K16)","v":25.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L16,SPTL!L16)","v":15.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M16,SPTL!M16)","v":36.558770806251715},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N16,SPTL!N16)","v":36.558770806251715},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O16,SPTL!O16)","v":36.558770806251715},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P16,SPTL!P16)","v":36.558770806251715},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q16,SPTL!Q16)","v":36.558770806251715},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R16,SPTL!R16)","v":36.558770806251715},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S16,SPTL!S16)","v":36.558770806251715},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T16,SPTL!T16)","v":36.558770806251715},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U16,SPTL!U16)","v":36.558770806251715},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V16,SPTL!V16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W16,SPTL!W16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X16,SPTL!X16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y16,SPTL!Y16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z16,SPTL!Z16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA16,SPTL!AA16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB16,SPTL!AB16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC16,SPTL!AC16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD16,SPTL!AD16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE16,SPTL!AE16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF16,SPTL!AF16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG16,SPTL!AG16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH16,SPTL!AH16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI16,SPTL!AI16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ16,SPTL!AJ16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK16,SPTL!AK16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL16,SPTL!AL16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM16,SPTL!AM16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN16,SPTL!AN16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO16,SPTL!AO16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP16,SPTL!AP16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ16,SPTL!AQ16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR16,SPTL!AR16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS16,SPTL!AS16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT16,SPTL!AT16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU16,SPTL!AU16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV16,SPTL!AV16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW16,SPTL!AW16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX16,SPTL!AX16)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY16,SPTL!AY16)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A17,SPTL!A17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B17,SPTL!B17)","v":"Deferred tax"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C17,SPTL!C17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D17,SPTL!D17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E17,SPTL!E17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F17,SPTL!F17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G17,SPTL!G17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H17,SPTL!H17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I17,SPTL!I17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J17,SPTL!J17)","v":14.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K17,SPTL!K17)","v":6.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L17,SPTL!L17)","v":15.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M17,SPTL!M17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N17,SPTL!N17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O17,SPTL!O17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P17,SPTL!P17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q17,SPTL!Q17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R17,SPTL!R17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S17,SPTL!S17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T17,SPTL!T17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U17,SPTL!U17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V17,SPTL!V17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W17,SPTL!W17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X17,SPTL!X17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y17,SPTL!Y17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z17,SPTL!Z17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA17,SPTL!AA17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB17,SPTL!AB17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC17,SPTL!AC17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD17,SPTL!AD17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE17,SPTL!AE17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF17,SPTL!AF17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG17,SPTL!AG17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH17,SPTL!AH17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI17,SPTL!AI17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ17,SPTL!AJ17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK17,SPTL!AK17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL17,SPTL!AL17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM17,SPTL!AM17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN17,SPTL!AN17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO17,SPTL!AO17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP17,SPTL!AP17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ17,SPTL!AQ17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR17,SPTL!AR17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS17,SPTL!AS17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT17,SPTL!AT17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU17,SPTL!AU17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV17,SPTL!AV17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW17,SPTL!AW17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX17,SPTL!AX17)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY17,SPTL!AY17)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A18,SPTL!A18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B18,SPTL!B18)","v":"Dividends"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C18,SPTL!C18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D18,SPTL!D18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E18,SPTL!E18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F18,SPTL!F18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G18,SPTL!G18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H18,SPTL!H18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I18,SPTL!I18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J18,SPTL!J18)","v":-22},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K18,SPTL!K18)","v":-35},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L18,SPTL!L18)","v":-20.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M18,SPTL!M18)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N18,SPTL!N18)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O18,SPTL!O18)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P18,SPTL!P18)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q18,SPTL!Q18)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R18,SPTL!R18)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S18,SPTL!S18)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T18,SPTL!T18)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U18,SPTL!U18)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V18,SPTL!V18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W18,SPTL!W18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X18,SPTL!X18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y18,SPTL!Y18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z18,SPTL!Z18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA18,SPTL!AA18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB18,SPTL!AB18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC18,SPTL!AC18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD18,SPTL!AD18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE18,SPTL!AE18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF18,SPTL!AF18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG18,SPTL!AG18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH18,SPTL!AH18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI18,SPTL!AI18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ18,SPTL!AJ18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK18,SPTL!AK18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL18,SPTL!AL18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM18,SPTL!AM18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN18,SPTL!AN18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO18,SPTL!AO18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP18,SPTL!AP18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ18,SPTL!AQ18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR18,SPTL!AR18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS18,SPTL!AS18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT18,SPTL!AT18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU18,SPTL!AU18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV18,SPTL!AV18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW18,SPTL!AW18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX18,SPTL!AX18)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY18,SPTL!AY18)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A19,SPTL!A19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B19,SPTL!B19)","v":"Amortisation of customer contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C19,SPTL!C19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D19,SPTL!D19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E19,SPTL!E19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F19,SPTL!F19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G19,SPTL!G19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H19,SPTL!H19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I19,SPTL!I19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J19,SPTL!J19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K19,SPTL!K19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L19,SPTL!L19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M19,SPTL!M19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N19,SPTL!N19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O19,SPTL!O19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P19,SPTL!P19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q19,SPTL!Q19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R19,SPTL!R19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S19,SPTL!S19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T19,SPTL!T19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U19,SPTL!U19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V19,SPTL!V19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W19,SPTL!W19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X19,SPTL!X19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y19,SPTL!Y19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z19,SPTL!Z19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA19,SPTL!AA19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB19,SPTL!AB19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC19,SPTL!AC19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD19,SPTL!AD19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE19,SPTL!AE19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF19,SPTL!AF19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG19,SPTL!AG19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH19,SPTL!AH19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI19,SPTL!AI19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ19,SPTL!AJ19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK19,SPTL!AK19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL19,SPTL!AL19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM19,SPTL!AM19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN19,SPTL!AN19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO19,SPTL!AO19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP19,SPTL!AP19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ19,SPTL!AQ19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR19,SPTL!AR19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS19,SPTL!AS19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT19,SPTL!AT19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU19,SPTL!AU19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV19,SPTL!AV19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW19,SPTL!AW19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX19,SPTL!AX19)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY19,SPTL!AY19)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A20,SPTL!A20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B20,SPTL!B20)","v":"Operating profit before Finance costs and tax"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C20,SPTL!C20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D20,SPTL!D20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E20,SPTL!E20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F20,SPTL!F20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G20,SPTL!G20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H20,SPTL!H20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I20,SPTL!I20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J20,SPTL!J20)","v":146.80000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K20,SPTL!K20)","v":157.19999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L20,SPTL!L20)","v":153.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M20,SPTL!M20)","v":175.61532037805381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N20,SPTL!N20)","v":175.61532037805381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O20,SPTL!O20)","v":175.61532037805381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P20,SPTL!P20)","v":175.61532037805381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q20,SPTL!Q20)","v":175.61532037805381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R20,SPTL!R20)","v":175.61532037805381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S20,SPTL!S20)","v":175.61532037805381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T20,SPTL!T20)","v":175.61532037805381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U20,SPTL!U20)","v":175.61532037805381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V20,SPTL!V20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W20,SPTL!W20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X20,SPTL!X20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y20,SPTL!Y20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z20,SPTL!Z20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA20,SPTL!AA20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB20,SPTL!AB20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC20,SPTL!AC20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD20,SPTL!AD20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE20,SPTL!AE20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF20,SPTL!AF20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG20,SPTL!AG20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH20,SPTL!AH20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI20,SPTL!AI20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ20,SPTL!AJ20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK20,SPTL!AK20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL20,SPTL!AL20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM20,SPTL!AM20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN20,SPTL!AN20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO20,SPTL!AO20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP20,SPTL!AP20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ20,SPTL!AQ20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR20,SPTL!AR20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS20,SPTL!AS20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT20,SPTL!AT20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU20,SPTL!AU20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV20,SPTL!AV20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW20,SPTL!AW20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX20,SPTL!AX20)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY20,SPTL!AY20)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A21,SPTL!A21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B21,SPTL!B21)","v":"Other recognised gains and losses"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C21,SPTL!C21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D21,SPTL!D21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E21,SPTL!E21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F21,SPTL!F21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G21,SPTL!G21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H21,SPTL!H21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I21,SPTL!I21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J21,SPTL!J21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K21,SPTL!K21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L21,SPTL!L21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M21,SPTL!M21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N21,SPTL!N21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O21,SPTL!O21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P21,SPTL!P21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q21,SPTL!Q21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R21,SPTL!R21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S21,SPTL!S21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T21,SPTL!T21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U21,SPTL!U21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V21,SPTL!V21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W21,SPTL!W21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X21,SPTL!X21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y21,SPTL!Y21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z21,SPTL!Z21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA21,SPTL!AA21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB21,SPTL!AB21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC21,SPTL!AC21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD21,SPTL!AD21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE21,SPTL!AE21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF21,SPTL!AF21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG21,SPTL!AG21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH21,SPTL!AH21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI21,SPTL!AI21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ21,SPTL!AJ21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK21,SPTL!AK21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL21,SPTL!AL21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM21,SPTL!AM21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN21,SPTL!AN21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO21,SPTL!AO21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP21,SPTL!AP21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ21,SPTL!AQ21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR21,SPTL!AR21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS21,SPTL!AS21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT21,SPTL!AT21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU21,SPTL!AU21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV21,SPTL!AV21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW21,SPTL!AW21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX21,SPTL!AX21)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY21,SPTL!AY21)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A22,SPTL!A22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B22,SPTL!B22)","v":"Transfer to reserves"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C22,SPTL!C22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D22,SPTL!D22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E22,SPTL!E22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F22,SPTL!F22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G22,SPTL!G22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H22,SPTL!H22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I22,SPTL!I22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J22,SPTL!J22)","v":70.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K22,SPTL!K22)","v":76.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L22,SPTL!L22)","v":66.900000000000006},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M22,SPTL!M22)","v":54.756482159880335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N22,SPTL!N22)","v":54.756482159880335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O22,SPTL!O22)","v":54.756482159880335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P22,SPTL!P22)","v":54.756482159880335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q22,SPTL!Q22)","v":54.756482159880335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R22,SPTL!R22)","v":54.756482159880335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S22,SPTL!S22)","v":54.756482159880335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T22,SPTL!T22)","v":54.756482159880335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U22,SPTL!U22)","v":54.756482159880335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V22,SPTL!V22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W22,SPTL!W22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X22,SPTL!X22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y22,SPTL!Y22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z22,SPTL!Z22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA22,SPTL!AA22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB22,SPTL!AB22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC22,SPTL!AC22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD22,SPTL!AD22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE22,SPTL!AE22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF22,SPTL!AF22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG22,SPTL!AG22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH22,SPTL!AH22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI22,SPTL!AI22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ22,SPTL!AJ22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK22,SPTL!AK22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL22,SPTL!AL22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM22,SPTL!AM22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN22,SPTL!AN22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO22,SPTL!AO22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP22,SPTL!AP22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ22,SPTL!AQ22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR22,SPTL!AR22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS22,SPTL!AS22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT22,SPTL!AT22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU22,SPTL!AU22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV22,SPTL!AV22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW22,SPTL!AW22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX22,SPTL!AX22)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY22,SPTL!AY22)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A23,SPTL!A23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B23,SPTL!B23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C23,SPTL!C23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D23,SPTL!D23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E23,SPTL!E23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F23,SPTL!F23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G23,SPTL!G23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H23,SPTL!H23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I23,SPTL!I23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J23,SPTL!J23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K23,SPTL!K23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L23,SPTL!L23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M23,SPTL!M23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N23,SPTL!N23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O23,SPTL!O23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P23,SPTL!P23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q23,SPTL!Q23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R23,SPTL!R23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S23,SPTL!S23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T23,SPTL!T23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U23,SPTL!U23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V23,SPTL!V23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W23,SPTL!W23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X23,SPTL!X23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y23,SPTL!Y23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z23,SPTL!Z23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA23,SPTL!AA23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB23,SPTL!AB23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC23,SPTL!AC23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD23,SPTL!AD23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE23,SPTL!AE23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF23,SPTL!AF23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG23,SPTL!AG23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH23,SPTL!AH23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI23,SPTL!AI23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ23,SPTL!AJ23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK23,SPTL!AK23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL23,SPTL!AL23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM23,SPTL!AM23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN23,SPTL!AN23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO23,SPTL!AO23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP23,SPTL!AP23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ23,SPTL!AQ23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR23,SPTL!AR23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS23,SPTL!AS23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT23,SPTL!AT23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU23,SPTL!AU23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV23,SPTL!AV23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW23,SPTL!AW23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX23,SPTL!AX23)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY23,SPTL!AY23)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A24,SPTL!A24)","v":"Balance sheet (All figures £m, nominal)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B24,SPTL!B24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C24,SPTL!C24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D24,SPTL!D24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E24,SPTL!E24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F24,SPTL!F24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G24,SPTL!G24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H24,SPTL!H24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I24,SPTL!I24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J24,SPTL!J24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K24,SPTL!K24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L24,SPTL!L24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M24,SPTL!M24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N24,SPTL!N24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O24,SPTL!O24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P24,SPTL!P24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q24,SPTL!Q24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R24,SPTL!R24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S24,SPTL!S24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T24,SPTL!T24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U24,SPTL!U24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V24,SPTL!V24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W24,SPTL!W24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X24,SPTL!X24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y24,SPTL!Y24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z24,SPTL!Z24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA24,SPTL!AA24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB24,SPTL!AB24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC24,SPTL!AC24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD24,SPTL!AD24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE24,SPTL!AE24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF24,SPTL!AF24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG24,SPTL!AG24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH24,SPTL!AH24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI24,SPTL!AI24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ24,SPTL!AJ24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK24,SPTL!AK24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL24,SPTL!AL24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM24,SPTL!AM24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN24,SPTL!AN24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO24,SPTL!AO24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP24,SPTL!AP24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ24,SPTL!AQ24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR24,SPTL!AR24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS24,SPTL!AS24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT24,SPTL!AT24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU24,SPTL!AU24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV24,SPTL!AV24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW24,SPTL!AW24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX24,SPTL!AX24)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY24,SPTL!AY24)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A25,SPTL!A25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B25,SPTL!B25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C25,SPTL!C25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D25,SPTL!D25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E25,SPTL!E25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F25,SPTL!F25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G25,SPTL!G25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H25,SPTL!H25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I25,SPTL!I25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J25,SPTL!J25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K25,SPTL!K25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L25,SPTL!L25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M25,SPTL!M25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N25,SPTL!N25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O25,SPTL!O25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P25,SPTL!P25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q25,SPTL!Q25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R25,SPTL!R25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S25,SPTL!S25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T25,SPTL!T25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U25,SPTL!U25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V25,SPTL!V25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W25,SPTL!W25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X25,SPTL!X25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y25,SPTL!Y25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z25,SPTL!Z25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA25,SPTL!AA25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB25,SPTL!AB25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC25,SPTL!AC25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD25,SPTL!AD25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE25,SPTL!AE25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF25,SPTL!AF25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG25,SPTL!AG25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH25,SPTL!AH25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI25,SPTL!AI25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ25,SPTL!AJ25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK25,SPTL!AK25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL25,SPTL!AL25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM25,SPTL!AM25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN25,SPTL!AN25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO25,SPTL!AO25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP25,SPTL!AP25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ25,SPTL!AQ25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR25,SPTL!AR25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS25,SPTL!AS25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT25,SPTL!AT25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU25,SPTL!AU25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV25,SPTL!AV25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW25,SPTL!AW25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX25,SPTL!AX25)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY25,SPTL!AY25)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A26,SPTL!A26)","v":"Non Current Assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B26,SPTL!B26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C26,SPTL!C26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D26,SPTL!D26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E26,SPTL!E26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F26,SPTL!F26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G26,SPTL!G26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H26,SPTL!H26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I26,SPTL!I26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J26,SPTL!J26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K26,SPTL!K26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L26,SPTL!L26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M26,SPTL!M26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N26,SPTL!N26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O26,SPTL!O26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P26,SPTL!P26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q26,SPTL!Q26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R26,SPTL!R26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S26,SPTL!S26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T26,SPTL!T26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U26,SPTL!U26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V26,SPTL!V26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W26,SPTL!W26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X26,SPTL!X26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y26,SPTL!Y26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z26,SPTL!Z26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA26,SPTL!AA26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB26,SPTL!AB26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC26,SPTL!AC26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD26,SPTL!AD26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE26,SPTL!AE26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF26,SPTL!AF26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG26,SPTL!AG26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH26,SPTL!AH26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI26,SPTL!AI26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ26,SPTL!AJ26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK26,SPTL!AK26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL26,SPTL!AL26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM26,SPTL!AM26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN26,SPTL!AN26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO26,SPTL!AO26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP26,SPTL!AP26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ26,SPTL!AQ26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR26,SPTL!AR26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS26,SPTL!AS26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT26,SPTL!AT26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU26,SPTL!AU26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV26,SPTL!AV26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW26,SPTL!AW26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX26,SPTL!AX26)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY26,SPTL!AY26)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A27,SPTL!A27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B27,SPTL!B27)","v":"Tangible assets / Property Plant & Equipment"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C27,SPTL!C27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D27,SPTL!D27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E27,SPTL!E27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F27,SPTL!F27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G27,SPTL!G27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H27,SPTL!H27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I27,SPTL!I27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J27,SPTL!J27)","v":987.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K27,SPTL!K27)","v":1102.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L27,SPTL!L27)","v":1260},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M27,SPTL!M27)","v":1790.6344252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N27,SPTL!N27)","v":1790.6344252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O27,SPTL!O27)","v":1790.6344252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P27,SPTL!P27)","v":1790.6344252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q27,SPTL!Q27)","v":1790.6344252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R27,SPTL!R27)","v":1790.6344252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S27,SPTL!S27)","v":1790.6344252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T27,SPTL!T27)","v":1790.6344252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U27,SPTL!U27)","v":1790.6344252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V27,SPTL!V27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W27,SPTL!W27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X27,SPTL!X27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y27,SPTL!Y27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z27,SPTL!Z27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA27,SPTL!AA27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB27,SPTL!AB27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC27,SPTL!AC27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD27,SPTL!AD27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE27,SPTL!AE27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF27,SPTL!AF27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG27,SPTL!AG27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH27,SPTL!AH27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI27,SPTL!AI27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ27,SPTL!AJ27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK27,SPTL!AK27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL27,SPTL!AL27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM27,SPTL!AM27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN27,SPTL!AN27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO27,SPTL!AO27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP27,SPTL!AP27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ27,SPTL!AQ27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR27,SPTL!AR27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS27,SPTL!AS27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT27,SPTL!AT27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU27,SPTL!AU27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV27,SPTL!AV27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW27,SPTL!AW27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX27,SPTL!AX27)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY27,SPTL!AY27)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A28,SPTL!A28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B28,SPTL!B28)","v":"Other non current"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C28,SPTL!C28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D28,SPTL!D28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E28,SPTL!E28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F28,SPTL!F28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G28,SPTL!G28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H28,SPTL!H28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I28,SPTL!I28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J28,SPTL!J28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K28,SPTL!K28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L28,SPTL!L28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M28,SPTL!M28)","v":1E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N28,SPTL!N28)","v":1E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O28,SPTL!O28)","v":1E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P28,SPTL!P28)","v":1E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q28,SPTL!Q28)","v":1E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R28,SPTL!R28)","v":1E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S28,SPTL!S28)","v":1E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T28,SPTL!T28)","v":1E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U28,SPTL!U28)","v":1E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V28,SPTL!V28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W28,SPTL!W28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X28,SPTL!X28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y28,SPTL!Y28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z28,SPTL!Z28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA28,SPTL!AA28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB28,SPTL!AB28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC28,SPTL!AC28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD28,SPTL!AD28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE28,SPTL!AE28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF28,SPTL!AF28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG28,SPTL!AG28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH28,SPTL!AH28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI28,SPTL!AI28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ28,SPTL!AJ28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK28,SPTL!AK28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL28,SPTL!AL28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM28,SPTL!AM28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN28,SPTL!AN28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO28,SPTL!AO28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP28,SPTL!AP28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ28,SPTL!AQ28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR28,SPTL!AR28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS28,SPTL!AS28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT28,SPTL!AT28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU28,SPTL!AU28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV28,SPTL!AV28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW28,SPTL!AW28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX28,SPTL!AX28)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY28,SPTL!AY28)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A29,SPTL!A29)","v":"Current Assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B29,SPTL!B29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C29,SPTL!C29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D29,SPTL!D29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E29,SPTL!E29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F29,SPTL!F29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G29,SPTL!G29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H29,SPTL!H29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I29,SPTL!I29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J29,SPTL!J29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K29,SPTL!K29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L29,SPTL!L29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M29,SPTL!M29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N29,SPTL!N29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O29,SPTL!O29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P29,SPTL!P29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q29,SPTL!Q29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R29,SPTL!R29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S29,SPTL!S29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T29,SPTL!T29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U29,SPTL!U29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V29,SPTL!V29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W29,SPTL!W29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X29,SPTL!X29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y29,SPTL!Y29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z29,SPTL!Z29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA29,SPTL!AA29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB29,SPTL!AB29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC29,SPTL!AC29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD29,SPTL!AD29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE29,SPTL!AE29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF29,SPTL!AF29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG29,SPTL!AG29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH29,SPTL!AH29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI29,SPTL!AI29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ29,SPTL!AJ29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK29,SPTL!AK29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL29,SPTL!AL29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM29,SPTL!AM29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN29,SPTL!AN29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO29,SPTL!AO29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP29,SPTL!AP29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ29,SPTL!AQ29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR29,SPTL!AR29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS29,SPTL!AS29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT29,SPTL!AT29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU29,SPTL!AU29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV29,SPTL!AV29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW29,SPTL!AW29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX29,SPTL!AX29)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY29,SPTL!AY29)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A30,SPTL!A30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B30,SPTL!B30)","v":"Stock"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C30,SPTL!C30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D30,SPTL!D30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E30,SPTL!E30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F30,SPTL!F30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G30,SPTL!G30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H30,SPTL!H30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I30,SPTL!I30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J30,SPTL!J30)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K30,SPTL!K30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L30,SPTL!L30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M30,SPTL!M30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N30,SPTL!N30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O30,SPTL!O30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P30,SPTL!P30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q30,SPTL!Q30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R30,SPTL!R30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S30,SPTL!S30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T30,SPTL!T30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U30,SPTL!U30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V30,SPTL!V30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W30,SPTL!W30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X30,SPTL!X30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y30,SPTL!Y30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z30,SPTL!Z30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA30,SPTL!AA30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB30,SPTL!AB30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC30,SPTL!AC30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD30,SPTL!AD30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE30,SPTL!AE30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF30,SPTL!AF30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG30,SPTL!AG30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH30,SPTL!AH30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI30,SPTL!AI30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ30,SPTL!AJ30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK30,SPTL!AK30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL30,SPTL!AL30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM30,SPTL!AM30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN30,SPTL!AN30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO30,SPTL!AO30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP30,SPTL!AP30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ30,SPTL!AQ30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR30,SPTL!AR30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS30,SPTL!AS30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT30,SPTL!AT30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU30,SPTL!AU30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV30,SPTL!AV30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW30,SPTL!AW30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX30,SPTL!AX30)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY30,SPTL!AY30)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A31,SPTL!A31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B31,SPTL!B31)","v":"Trade Debtors"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C31,SPTL!C31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D31,SPTL!D31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E31,SPTL!E31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F31,SPTL!F31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G31,SPTL!G31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H31,SPTL!H31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I31,SPTL!I31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J31,SPTL!J31)","v":1.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K31,SPTL!K31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L31,SPTL!L31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M31,SPTL!M31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N31,SPTL!N31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O31,SPTL!O31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P31,SPTL!P31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q31,SPTL!Q31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R31,SPTL!R31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S31,SPTL!S31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T31,SPTL!T31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U31,SPTL!U31)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V31,SPTL!V31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W31,SPTL!W31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X31,SPTL!X31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y31,SPTL!Y31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z31,SPTL!Z31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA31,SPTL!AA31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB31,SPTL!AB31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC31,SPTL!AC31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD31,SPTL!AD31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE31,SPTL!AE31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF31,SPTL!AF31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG31,SPTL!AG31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH31,SPTL!AH31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI31,SPTL!AI31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ31,SPTL!AJ31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK31,SPTL!AK31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL31,SPTL!AL31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM31,SPTL!AM31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN31,SPTL!AN31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO31,SPTL!AO31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP31,SPTL!AP31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ31,SPTL!AQ31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR31,SPTL!AR31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS31,SPTL!AS31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT31,SPTL!AT31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU31,SPTL!AU31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV31,SPTL!AV31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW31,SPTL!AW31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX31,SPTL!AX31)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY31,SPTL!AY31)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A32,SPTL!A32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B32,SPTL!B32)","v":"Loans from other group companies"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C32,SPTL!C32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D32,SPTL!D32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E32,SPTL!E32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F32,SPTL!F32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G32,SPTL!G32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H32,SPTL!H32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I32,SPTL!I32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J32,SPTL!J32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K32,SPTL!K32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L32,SPTL!L32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M32,SPTL!M32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N32,SPTL!N32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O32,SPTL!O32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P32,SPTL!P32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q32,SPTL!Q32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R32,SPTL!R32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S32,SPTL!S32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T32,SPTL!T32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U32,SPTL!U32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V32,SPTL!V32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W32,SPTL!W32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X32,SPTL!X32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y32,SPTL!Y32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z32,SPTL!Z32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA32,SPTL!AA32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB32,SPTL!AB32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC32,SPTL!AC32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD32,SPTL!AD32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE32,SPTL!AE32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF32,SPTL!AF32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG32,SPTL!AG32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH32,SPTL!AH32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI32,SPTL!AI32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ32,SPTL!AJ32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK32,SPTL!AK32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL32,SPTL!AL32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM32,SPTL!AM32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN32,SPTL!AN32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO32,SPTL!AO32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP32,SPTL!AP32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ32,SPTL!AQ32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR32,SPTL!AR32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS32,SPTL!AS32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT32,SPTL!AT32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU32,SPTL!AU32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV32,SPTL!AV32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW32,SPTL!AW32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX32,SPTL!AX32)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY32,SPTL!AY32)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A33,SPTL!A33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B33,SPTL!B33)","v":"Other debtors"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C33,SPTL!C33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D33,SPTL!D33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E33,SPTL!E33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F33,SPTL!F33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G33,SPTL!G33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H33,SPTL!H33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I33,SPTL!I33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J33,SPTL!J33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K33,SPTL!K33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L33,SPTL!L33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M33,SPTL!M33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N33,SPTL!N33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O33,SPTL!O33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P33,SPTL!P33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q33,SPTL!Q33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R33,SPTL!R33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S33,SPTL!S33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T33,SPTL!T33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U33,SPTL!U33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V33,SPTL!V33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W33,SPTL!W33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X33,SPTL!X33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y33,SPTL!Y33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z33,SPTL!Z33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA33,SPTL!AA33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB33,SPTL!AB33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC33,SPTL!AC33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD33,SPTL!AD33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE33,SPTL!AE33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF33,SPTL!AF33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG33,SPTL!AG33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH33,SPTL!AH33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI33,SPTL!AI33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ33,SPTL!AJ33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK33,SPTL!AK33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL33,SPTL!AL33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM33,SPTL!AM33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN33,SPTL!AN33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO33,SPTL!AO33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP33,SPTL!AP33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ33,SPTL!AQ33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR33,SPTL!AR33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS33,SPTL!AS33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT33,SPTL!AT33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU33,SPTL!AU33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV33,SPTL!AV33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW33,SPTL!AW33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX33,SPTL!AX33)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY33,SPTL!AY33)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A34,SPTL!A34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B34,SPTL!B34)","v":"Cash at bank"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C34,SPTL!C34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D34,SPTL!D34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E34,SPTL!E34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F34,SPTL!F34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G34,SPTL!G34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H34,SPTL!H34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I34,SPTL!I34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J34,SPTL!J34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K34,SPTL!K34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L34,SPTL!L34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M34,SPTL!M34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N34,SPTL!N34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O34,SPTL!O34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P34,SPTL!P34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q34,SPTL!Q34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R34,SPTL!R34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S34,SPTL!S34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T34,SPTL!T34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U34,SPTL!U34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V34,SPTL!V34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W34,SPTL!W34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X34,SPTL!X34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y34,SPTL!Y34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z34,SPTL!Z34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA34,SPTL!AA34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB34,SPTL!AB34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC34,SPTL!AC34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD34,SPTL!AD34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE34,SPTL!AE34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF34,SPTL!AF34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG34,SPTL!AG34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH34,SPTL!AH34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI34,SPTL!AI34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ34,SPTL!AJ34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK34,SPTL!AK34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL34,SPTL!AL34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM34,SPTL!AM34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN34,SPTL!AN34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO34,SPTL!AO34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP34,SPTL!AP34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ34,SPTL!AQ34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR34,SPTL!AR34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS34,SPTL!AS34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT34,SPTL!AT34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU34,SPTL!AU34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV34,SPTL!AV34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW34,SPTL!AW34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX34,SPTL!AX34)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY34,SPTL!AY34)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A35,SPTL!A35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B35,SPTL!B35)","v":"Investments"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C35,SPTL!C35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D35,SPTL!D35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E35,SPTL!E35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F35,SPTL!F35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G35,SPTL!G35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H35,SPTL!H35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I35,SPTL!I35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J35,SPTL!J35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K35,SPTL!K35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L35,SPTL!L35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M35,SPTL!M35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N35,SPTL!N35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O35,SPTL!O35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P35,SPTL!P35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q35,SPTL!Q35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R35,SPTL!R35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S35,SPTL!S35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T35,SPTL!T35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U35,SPTL!U35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V35,SPTL!V35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W35,SPTL!W35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X35,SPTL!X35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y35,SPTL!Y35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z35,SPTL!Z35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA35,SPTL!AA35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB35,SPTL!AB35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC35,SPTL!AC35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD35,SPTL!AD35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE35,SPTL!AE35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF35,SPTL!AF35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG35,SPTL!AG35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH35,SPTL!AH35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI35,SPTL!AI35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ35,SPTL!AJ35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK35,SPTL!AK35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL35,SPTL!AL35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM35,SPTL!AM35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN35,SPTL!AN35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO35,SPTL!AO35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP35,SPTL!AP35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ35,SPTL!AQ35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR35,SPTL!AR35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS35,SPTL!AS35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT35,SPTL!AT35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU35,SPTL!AU35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV35,SPTL!AV35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW35,SPTL!AW35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX35,SPTL!AX35)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY35,SPTL!AY35)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A36,SPTL!A36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B36,SPTL!B36)","v":"Pension surplus "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C36,SPTL!C36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D36,SPTL!D36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E36,SPTL!E36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F36,SPTL!F36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G36,SPTL!G36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H36,SPTL!H36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I36,SPTL!I36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J36,SPTL!J36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K36,SPTL!K36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L36,SPTL!L36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M36,SPTL!M36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N36,SPTL!N36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O36,SPTL!O36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P36,SPTL!P36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q36,SPTL!Q36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R36,SPTL!R36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S36,SPTL!S36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T36,SPTL!T36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U36,SPTL!U36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V36,SPTL!V36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W36,SPTL!W36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X36,SPTL!X36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y36,SPTL!Y36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z36,SPTL!Z36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA36,SPTL!AA36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB36,SPTL!AB36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC36,SPTL!AC36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD36,SPTL!AD36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE36,SPTL!AE36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF36,SPTL!AF36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG36,SPTL!AG36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH36,SPTL!AH36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI36,SPTL!AI36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ36,SPTL!AJ36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK36,SPTL!AK36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL36,SPTL!AL36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM36,SPTL!AM36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN36,SPTL!AN36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO36,SPTL!AO36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP36,SPTL!AP36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ36,SPTL!AQ36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR36,SPTL!AR36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS36,SPTL!AS36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT36,SPTL!AT36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU36,SPTL!AU36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV36,SPTL!AV36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW36,SPTL!AW36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX36,SPTL!AX36)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY36,SPTL!AY36)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A37,SPTL!A37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B37,SPTL!B37)","v":"Other current assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C37,SPTL!C37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D37,SPTL!D37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E37,SPTL!E37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F37,SPTL!F37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G37,SPTL!G37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H37,SPTL!H37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I37,SPTL!I37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J37,SPTL!J37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K37,SPTL!K37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L37,SPTL!L37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M37,SPTL!M37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N37,SPTL!N37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O37,SPTL!O37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P37,SPTL!P37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q37,SPTL!Q37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R37,SPTL!R37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S37,SPTL!S37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T37,SPTL!T37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U37,SPTL!U37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V37,SPTL!V37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W37,SPTL!W37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X37,SPTL!X37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y37,SPTL!Y37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z37,SPTL!Z37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA37,SPTL!AA37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB37,SPTL!AB37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC37,SPTL!AC37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD37,SPTL!AD37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE37,SPTL!AE37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF37,SPTL!AF37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG37,SPTL!AG37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH37,SPTL!AH37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI37,SPTL!AI37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ37,SPTL!AJ37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK37,SPTL!AK37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL37,SPTL!AL37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM37,SPTL!AM37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN37,SPTL!AN37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO37,SPTL!AO37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP37,SPTL!AP37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ37,SPTL!AQ37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR37,SPTL!AR37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS37,SPTL!AS37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT37,SPTL!AT37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU37,SPTL!AU37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV37,SPTL!AV37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW37,SPTL!AW37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX37,SPTL!AX37)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY37,SPTL!AY37)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A38,SPTL!A38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B38,SPTL!B38)","v":"Current assets: Other"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C38,SPTL!C38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D38,SPTL!D38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E38,SPTL!E38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F38,SPTL!F38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G38,SPTL!G38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H38,SPTL!H38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I38,SPTL!I38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J38,SPTL!J38)","v":6.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K38,SPTL!K38)","v":5.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L38,SPTL!L38)","v":4.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M38,SPTL!M38)","v":3.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N38,SPTL!N38)","v":2.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O38,SPTL!O38)","v":2.2000000000000002},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P38,SPTL!P38)","v":1.9000000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q38,SPTL!Q38)","v":1.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R38,SPTL!R38)","v":1.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S38,SPTL!S38)","v":1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T38,SPTL!T38)","v":0.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U38,SPTL!U38)","v":0.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V38,SPTL!V38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W38,SPTL!W38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X38,SPTL!X38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y38,SPTL!Y38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z38,SPTL!Z38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA38,SPTL!AA38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB38,SPTL!AB38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC38,SPTL!AC38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD38,SPTL!AD38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE38,SPTL!AE38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF38,SPTL!AF38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG38,SPTL!AG38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH38,SPTL!AH38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI38,SPTL!AI38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ38,SPTL!AJ38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK38,SPTL!AK38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL38,SPTL!AL38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM38,SPTL!AM38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN38,SPTL!AN38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO38,SPTL!AO38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP38,SPTL!AP38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ38,SPTL!AQ38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR38,SPTL!AR38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS38,SPTL!AS38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT38,SPTL!AT38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU38,SPTL!AU38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV38,SPTL!AV38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW38,SPTL!AW38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX38,SPTL!AX38)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY38,SPTL!AY38)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A39,SPTL!A39)","v":"Creditors: amounts falling due within one year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B39,SPTL!B39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C39,SPTL!C39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D39,SPTL!D39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E39,SPTL!E39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F39,SPTL!F39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G39,SPTL!G39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H39,SPTL!H39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I39,SPTL!I39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J39,SPTL!J39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K39,SPTL!K39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L39,SPTL!L39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M39,SPTL!M39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N39,SPTL!N39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O39,SPTL!O39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P39,SPTL!P39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q39,SPTL!Q39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R39,SPTL!R39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S39,SPTL!S39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T39,SPTL!T39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U39,SPTL!U39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V39,SPTL!V39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W39,SPTL!W39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X39,SPTL!X39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y39,SPTL!Y39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z39,SPTL!Z39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA39,SPTL!AA39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB39,SPTL!AB39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC39,SPTL!AC39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD39,SPTL!AD39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE39,SPTL!AE39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF39,SPTL!AF39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG39,SPTL!AG39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH39,SPTL!AH39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI39,SPTL!AI39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ39,SPTL!AJ39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK39,SPTL!AK39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL39,SPTL!AL39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM39,SPTL!AM39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN39,SPTL!AN39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO39,SPTL!AO39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP39,SPTL!AP39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ39,SPTL!AQ39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR39,SPTL!AR39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS39,SPTL!AS39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT39,SPTL!AT39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU39,SPTL!AU39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV39,SPTL!AV39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW39,SPTL!AW39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX39,SPTL!AX39)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY39,SPTL!AY39)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A40,SPTL!A40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B40,SPTL!B40)","v":" - Overdrafts"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C40,SPTL!C40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D40,SPTL!D40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E40,SPTL!E40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F40,SPTL!F40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G40,SPTL!G40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H40,SPTL!H40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I40,SPTL!I40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J40,SPTL!J40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K40,SPTL!K40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L40,SPTL!L40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M40,SPTL!M40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N40,SPTL!N40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O40,SPTL!O40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P40,SPTL!P40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q40,SPTL!Q40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R40,SPTL!R40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S40,SPTL!S40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T40,SPTL!T40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U40,SPTL!U40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V40,SPTL!V40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W40,SPTL!W40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X40,SPTL!X40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y40,SPTL!Y40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z40,SPTL!Z40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA40,SPTL!AA40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB40,SPTL!AB40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC40,SPTL!AC40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD40,SPTL!AD40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE40,SPTL!AE40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF40,SPTL!AF40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG40,SPTL!AG40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH40,SPTL!AH40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI40,SPTL!AI40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ40,SPTL!AJ40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK40,SPTL!AK40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL40,SPTL!AL40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM40,SPTL!AM40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN40,SPTL!AN40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO40,SPTL!AO40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP40,SPTL!AP40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ40,SPTL!AQ40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR40,SPTL!AR40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS40,SPTL!AS40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT40,SPTL!AT40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU40,SPTL!AU40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV40,SPTL!AV40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW40,SPTL!AW40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX40,SPTL!AX40)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY40,SPTL!AY40)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A41,SPTL!A41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B41,SPTL!B41)","v":" - External loans "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C41,SPTL!C41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D41,SPTL!D41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E41,SPTL!E41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F41,SPTL!F41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G41,SPTL!G41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H41,SPTL!H41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I41,SPTL!I41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J41,SPTL!J41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K41,SPTL!K41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L41,SPTL!L41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M41,SPTL!M41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N41,SPTL!N41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O41,SPTL!O41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P41,SPTL!P41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q41,SPTL!Q41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R41,SPTL!R41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S41,SPTL!S41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T41,SPTL!T41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U41,SPTL!U41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V41,SPTL!V41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W41,SPTL!W41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X41,SPTL!X41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y41,SPTL!Y41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z41,SPTL!Z41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA41,SPTL!AA41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB41,SPTL!AB41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC41,SPTL!AC41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD41,SPTL!AD41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE41,SPTL!AE41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF41,SPTL!AF41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG41,SPTL!AG41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH41,SPTL!AH41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI41,SPTL!AI41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ41,SPTL!AJ41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK41,SPTL!AK41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL41,SPTL!AL41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM41,SPTL!AM41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN41,SPTL!AN41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO41,SPTL!AO41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP41,SPTL!AP41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ41,SPTL!AQ41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR41,SPTL!AR41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS41,SPTL!AS41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT41,SPTL!AT41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU41,SPTL!AU41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV41,SPTL!AV41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW41,SPTL!AW41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX41,SPTL!AX41)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY41,SPTL!AY41)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A42,SPTL!A42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B42,SPTL!B42)","v":" - Loans due to other Group companies"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C42,SPTL!C42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D42,SPTL!D42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E42,SPTL!E42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F42,SPTL!F42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G42,SPTL!G42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H42,SPTL!H42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I42,SPTL!I42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J42,SPTL!J42)","v":121.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K42,SPTL!K42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L42,SPTL!L42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M42,SPTL!M42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N42,SPTL!N42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O42,SPTL!O42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P42,SPTL!P42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q42,SPTL!Q42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R42,SPTL!R42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S42,SPTL!S42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T42,SPTL!T42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U42,SPTL!U42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V42,SPTL!V42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W42,SPTL!W42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X42,SPTL!X42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y42,SPTL!Y42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z42,SPTL!Z42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA42,SPTL!AA42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB42,SPTL!AB42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC42,SPTL!AC42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD42,SPTL!AD42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE42,SPTL!AE42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF42,SPTL!AF42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG42,SPTL!AG42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH42,SPTL!AH42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI42,SPTL!AI42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ42,SPTL!AJ42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK42,SPTL!AK42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL42,SPTL!AL42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM42,SPTL!AM42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN42,SPTL!AN42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO42,SPTL!AO42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP42,SPTL!AP42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ42,SPTL!AQ42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR42,SPTL!AR42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS42,SPTL!AS42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT42,SPTL!AT42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU42,SPTL!AU42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV42,SPTL!AV42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW42,SPTL!AW42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX42,SPTL!AX42)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY42,SPTL!AY42)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A43,SPTL!A43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B43,SPTL!B43)","v":"- Trade Creditors"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C43,SPTL!C43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D43,SPTL!D43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E43,SPTL!E43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F43,SPTL!F43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G43,SPTL!G43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H43,SPTL!H43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I43,SPTL!I43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J43,SPTL!J43)","v":26.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K43,SPTL!K43)","v":34.200000000000003},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L43,SPTL!L43)","v":24.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M43,SPTL!M43)","v":35.299999999999997},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N43,SPTL!N43)","v":44.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O43,SPTL!O43)","v":50.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P43,SPTL!P43)","v":44.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q43,SPTL!Q43)","v":39.200000000000003},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R43,SPTL!R43)","v":40.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S43,SPTL!S43)","v":41.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T43,SPTL!T43)","v":41.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U43,SPTL!U43)","v":30.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V43,SPTL!V43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W43,SPTL!W43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X43,SPTL!X43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y43,SPTL!Y43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z43,SPTL!Z43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA43,SPTL!AA43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB43,SPTL!AB43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC43,SPTL!AC43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD43,SPTL!AD43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE43,SPTL!AE43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF43,SPTL!AF43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG43,SPTL!AG43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH43,SPTL!AH43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI43,SPTL!AI43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ43,SPTL!AJ43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK43,SPTL!AK43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL43,SPTL!AL43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM43,SPTL!AM43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN43,SPTL!AN43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO43,SPTL!AO43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP43,SPTL!AP43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ43,SPTL!AQ43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR43,SPTL!AR43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS43,SPTL!AS43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT43,SPTL!AT43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU43,SPTL!AU43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV43,SPTL!AV43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW43,SPTL!AW43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX43,SPTL!AX43)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY43,SPTL!AY43)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A44,SPTL!A44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B44,SPTL!B44)","v":"- Other"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C44,SPTL!C44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D44,SPTL!D44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E44,SPTL!E44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F44,SPTL!F44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G44,SPTL!G44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H44,SPTL!H44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I44,SPTL!I44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J44,SPTL!J44)","v":62.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K44,SPTL!K44)","v":69.900000000000006},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L44,SPTL!L44)","v":50.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M44,SPTL!M44)","v":50.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N44,SPTL!N44)","v":50.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O44,SPTL!O44)","v":51},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P44,SPTL!P44)","v":51.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q44,SPTL!Q44)","v":51.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R44,SPTL!R44)","v":51.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S44,SPTL!S44)","v":52},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T44,SPTL!T44)","v":52.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U44,SPTL!U44)","v":52.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V44,SPTL!V44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W44,SPTL!W44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X44,SPTL!X44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y44,SPTL!Y44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z44,SPTL!Z44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA44,SPTL!AA44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB44,SPTL!AB44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC44,SPTL!AC44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD44,SPTL!AD44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE44,SPTL!AE44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF44,SPTL!AF44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG44,SPTL!AG44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH44,SPTL!AH44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI44,SPTL!AI44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ44,SPTL!AJ44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK44,SPTL!AK44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL44,SPTL!AL44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM44,SPTL!AM44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN44,SPTL!AN44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO44,SPTL!AO44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP44,SPTL!AP44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ44,SPTL!AQ44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR44,SPTL!AR44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS44,SPTL!AS44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT44,SPTL!AT44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU44,SPTL!AU44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV44,SPTL!AV44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW44,SPTL!AW44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX44,SPTL!AX44)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY44,SPTL!AY44)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A45,SPTL!A45)","v":"Creditors: amounts falling due after more than one year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B45,SPTL!B45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C45,SPTL!C45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D45,SPTL!D45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E45,SPTL!E45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F45,SPTL!F45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G45,SPTL!G45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H45,SPTL!H45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I45,SPTL!I45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J45,SPTL!J45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K45,SPTL!K45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L45,SPTL!L45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M45,SPTL!M45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N45,SPTL!N45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O45,SPTL!O45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P45,SPTL!P45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q45,SPTL!Q45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R45,SPTL!R45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S45,SPTL!S45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T45,SPTL!T45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U45,SPTL!U45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V45,SPTL!V45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W45,SPTL!W45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X45,SPTL!X45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y45,SPTL!Y45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z45,SPTL!Z45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA45,SPTL!AA45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB45,SPTL!AB45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC45,SPTL!AC45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD45,SPTL!AD45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE45,SPTL!AE45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF45,SPTL!AF45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG45,SPTL!AG45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH45,SPTL!AH45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI45,SPTL!AI45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ45,SPTL!AJ45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK45,SPTL!AK45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL45,SPTL!AL45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM45,SPTL!AM45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN45,SPTL!AN45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO45,SPTL!AO45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP45,SPTL!AP45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ45,SPTL!AQ45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR45,SPTL!AR45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS45,SPTL!AS45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT45,SPTL!AT45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU45,SPTL!AU45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV45,SPTL!AV45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW45,SPTL!AW45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX45,SPTL!AX45)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY45,SPTL!AY45)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A46,SPTL!A46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B46,SPTL!B46)","v":" - External loans "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C46,SPTL!C46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D46,SPTL!D46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E46,SPTL!E46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F46,SPTL!F46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G46,SPTL!G46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H46,SPTL!H46)","v":64.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I46,SPTL!I46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J46,SPTL!J46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K46,SPTL!K46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L46,SPTL!L46)","v":97.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M46,SPTL!M46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N46,SPTL!N46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O46,SPTL!O46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P46,SPTL!P46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q46,SPTL!Q46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R46,SPTL!R46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S46,SPTL!S46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T46,SPTL!T46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U46,SPTL!U46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V46,SPTL!V46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W46,SPTL!W46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X46,SPTL!X46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y46,SPTL!Y46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z46,SPTL!Z46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA46,SPTL!AA46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB46,SPTL!AB46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC46,SPTL!AC46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD46,SPTL!AD46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE46,SPTL!AE46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF46,SPTL!AF46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG46,SPTL!AG46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH46,SPTL!AH46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI46,SPTL!AI46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ46,SPTL!AJ46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK46,SPTL!AK46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL46,SPTL!AL46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM46,SPTL!AM46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN46,SPTL!AN46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO46,SPTL!AO46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP46,SPTL!AP46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ46,SPTL!AQ46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR46,SPTL!AR46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS46,SPTL!AS46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT46,SPTL!AT46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU46,SPTL!AU46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV46,SPTL!AV46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW46,SPTL!AW46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX46,SPTL!AX46)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY46,SPTL!AY46)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A47,SPTL!A47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B47,SPTL!B47)","v":" - Loans due to other Group companies"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C47,SPTL!C47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D47,SPTL!D47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E47,SPTL!E47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F47,SPTL!F47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G47,SPTL!G47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H47,SPTL!H47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I47,SPTL!I47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J47,SPTL!J47)","v":285},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K47,SPTL!K47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L47,SPTL!L47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M47,SPTL!M47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N47,SPTL!N47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O47,SPTL!O47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P47,SPTL!P47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q47,SPTL!Q47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R47,SPTL!R47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S47,SPTL!S47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T47,SPTL!T47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U47,SPTL!U47)","v":422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V47,SPTL!V47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W47,SPTL!W47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X47,SPTL!X47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y47,SPTL!Y47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z47,SPTL!Z47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA47,SPTL!AA47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB47,SPTL!AB47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC47,SPTL!AC47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD47,SPTL!AD47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE47,SPTL!AE47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF47,SPTL!AF47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG47,SPTL!AG47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH47,SPTL!AH47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI47,SPTL!AI47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ47,SPTL!AJ47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK47,SPTL!AK47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL47,SPTL!AL47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM47,SPTL!AM47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN47,SPTL!AN47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO47,SPTL!AO47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP47,SPTL!AP47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ47,SPTL!AQ47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR47,SPTL!AR47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS47,SPTL!AS47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT47,SPTL!AT47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU47,SPTL!AU47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV47,SPTL!AV47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW47,SPTL!AW47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX47,SPTL!AX47)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY47,SPTL!AY47)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A48,SPTL!A48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B48,SPTL!B48)","v":" - Other creditors"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C48,SPTL!C48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D48,SPTL!D48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E48,SPTL!E48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F48,SPTL!F48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G48,SPTL!G48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H48,SPTL!H48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I48,SPTL!I48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J48,SPTL!J48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K48,SPTL!K48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L48,SPTL!L48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M48,SPTL!M48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N48,SPTL!N48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O48,SPTL!O48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P48,SPTL!P48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q48,SPTL!Q48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R48,SPTL!R48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S48,SPTL!S48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T48,SPTL!T48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U48,SPTL!U48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V48,SPTL!V48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W48,SPTL!W48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X48,SPTL!X48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y48,SPTL!Y48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z48,SPTL!Z48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA48,SPTL!AA48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB48,SPTL!AB48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC48,SPTL!AC48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD48,SPTL!AD48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE48,SPTL!AE48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF48,SPTL!AF48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG48,SPTL!AG48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH48,SPTL!AH48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI48,SPTL!AI48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ48,SPTL!AJ48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK48,SPTL!AK48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL48,SPTL!AL48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM48,SPTL!AM48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN48,SPTL!AN48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO48,SPTL!AO48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP48,SPTL!AP48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ48,SPTL!AQ48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR48,SPTL!AR48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS48,SPTL!AS48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT48,SPTL!AT48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU48,SPTL!AU48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV48,SPTL!AV48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW48,SPTL!AW48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX48,SPTL!AX48)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY48,SPTL!AY48)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A49,SPTL!A49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B49,SPTL!B49)","v":"Customer contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C49,SPTL!C49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D49,SPTL!D49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E49,SPTL!E49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F49,SPTL!F49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G49,SPTL!G49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H49,SPTL!H49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I49,SPTL!I49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J49,SPTL!J49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K49,SPTL!K49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L49,SPTL!L49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M49,SPTL!M49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N49,SPTL!N49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O49,SPTL!O49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P49,SPTL!P49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q49,SPTL!Q49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R49,SPTL!R49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S49,SPTL!S49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T49,SPTL!T49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U49,SPTL!U49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V49,SPTL!V49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W49,SPTL!W49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X49,SPTL!X49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y49,SPTL!Y49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z49,SPTL!Z49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA49,SPTL!AA49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB49,SPTL!AB49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC49,SPTL!AC49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD49,SPTL!AD49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE49,SPTL!AE49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF49,SPTL!AF49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG49,SPTL!AG49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH49,SPTL!AH49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI49,SPTL!AI49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ49,SPTL!AJ49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK49,SPTL!AK49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL49,SPTL!AL49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM49,SPTL!AM49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN49,SPTL!AN49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO49,SPTL!AO49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP49,SPTL!AP49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ49,SPTL!AQ49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR49,SPTL!AR49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS49,SPTL!AS49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT49,SPTL!AT49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU49,SPTL!AU49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV49,SPTL!AV49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW49,SPTL!AW49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX49,SPTL!AX49)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY49,SPTL!AY49)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A50,SPTL!A50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B50,SPTL!B50)","v":"Refundable customer deposits"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C50,SPTL!C50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D50,SPTL!D50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E50,SPTL!E50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F50,SPTL!F50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G50,SPTL!G50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H50,SPTL!H50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I50,SPTL!I50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J50,SPTL!J50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K50,SPTL!K50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L50,SPTL!L50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M50,SPTL!M50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N50,SPTL!N50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O50,SPTL!O50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P50,SPTL!P50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q50,SPTL!Q50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R50,SPTL!R50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S50,SPTL!S50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T50,SPTL!T50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U50,SPTL!U50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V50,SPTL!V50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W50,SPTL!W50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X50,SPTL!X50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y50,SPTL!Y50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z50,SPTL!Z50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA50,SPTL!AA50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB50,SPTL!AB50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC50,SPTL!AC50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD50,SPTL!AD50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE50,SPTL!AE50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF50,SPTL!AF50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG50,SPTL!AG50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH50,SPTL!AH50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI50,SPTL!AI50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ50,SPTL!AJ50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK50,SPTL!AK50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL50,SPTL!AL50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM50,SPTL!AM50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN50,SPTL!AN50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO50,SPTL!AO50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP50,SPTL!AP50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ50,SPTL!AQ50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR50,SPTL!AR50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS50,SPTL!AS50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT50,SPTL!AT50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU50,SPTL!AU50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV50,SPTL!AV50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW50,SPTL!AW50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX50,SPTL!AX50)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY50,SPTL!AY50)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A51,SPTL!A51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B51,SPTL!B51)","v":"Pension Deficit"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C51,SPTL!C51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D51,SPTL!D51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E51,SPTL!E51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F51,SPTL!F51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G51,SPTL!G51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H51,SPTL!H51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I51,SPTL!I51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J51,SPTL!J51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K51,SPTL!K51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L51,SPTL!L51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M51,SPTL!M51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N51,SPTL!N51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O51,SPTL!O51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P51,SPTL!P51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q51,SPTL!Q51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R51,SPTL!R51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S51,SPTL!S51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T51,SPTL!T51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U51,SPTL!U51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V51,SPTL!V51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W51,SPTL!W51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X51,SPTL!X51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y51,SPTL!Y51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z51,SPTL!Z51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA51,SPTL!AA51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB51,SPTL!AB51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC51,SPTL!AC51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD51,SPTL!AD51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE51,SPTL!AE51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF51,SPTL!AF51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG51,SPTL!AG51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH51,SPTL!AH51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI51,SPTL!AI51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ51,SPTL!AJ51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK51,SPTL!AK51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL51,SPTL!AL51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM51,SPTL!AM51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN51,SPTL!AN51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO51,SPTL!AO51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP51,SPTL!AP51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ51,SPTL!AQ51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR51,SPTL!AR51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS51,SPTL!AS51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT51,SPTL!AT51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU51,SPTL!AU51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV51,SPTL!AV51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW51,SPTL!AW51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX51,SPTL!AX51)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY51,SPTL!AY51)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A52,SPTL!A52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B52,SPTL!B52)","v":"Derivative financial liabilities"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C52,SPTL!C52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D52,SPTL!D52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E52,SPTL!E52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F52,SPTL!F52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G52,SPTL!G52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H52,SPTL!H52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I52,SPTL!I52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J52,SPTL!J52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K52,SPTL!K52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L52,SPTL!L52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M52,SPTL!M52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N52,SPTL!N52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O52,SPTL!O52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P52,SPTL!P52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q52,SPTL!Q52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R52,SPTL!R52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S52,SPTL!S52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T52,SPTL!T52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U52,SPTL!U52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V52,SPTL!V52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W52,SPTL!W52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X52,SPTL!X52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y52,SPTL!Y52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z52,SPTL!Z52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA52,SPTL!AA52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB52,SPTL!AB52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC52,SPTL!AC52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD52,SPTL!AD52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE52,SPTL!AE52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF52,SPTL!AF52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG52,SPTL!AG52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH52,SPTL!AH52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI52,SPTL!AI52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ52,SPTL!AJ52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK52,SPTL!AK52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL52,SPTL!AL52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM52,SPTL!AM52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN52,SPTL!AN52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO52,SPTL!AO52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP52,SPTL!AP52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ52,SPTL!AQ52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR52,SPTL!AR52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS52,SPTL!AS52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT52,SPTL!AT52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU52,SPTL!AU52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV52,SPTL!AV52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW52,SPTL!AW52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX52,SPTL!AX52)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY52,SPTL!AY52)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A53,SPTL!A53)","v":"Provisions for liabilities and charges"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B53,SPTL!B53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C53,SPTL!C53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D53,SPTL!D53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E53,SPTL!E53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F53,SPTL!F53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G53,SPTL!G53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H53,SPTL!H53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I53,SPTL!I53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J53,SPTL!J53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K53,SPTL!K53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L53,SPTL!L53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M53,SPTL!M53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N53,SPTL!N53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O53,SPTL!O53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P53,SPTL!P53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q53,SPTL!Q53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R53,SPTL!R53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S53,SPTL!S53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T53,SPTL!T53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U53,SPTL!U53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V53,SPTL!V53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W53,SPTL!W53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X53,SPTL!X53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y53,SPTL!Y53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z53,SPTL!Z53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA53,SPTL!AA53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB53,SPTL!AB53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC53,SPTL!AC53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD53,SPTL!AD53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE53,SPTL!AE53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF53,SPTL!AF53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG53,SPTL!AG53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH53,SPTL!AH53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI53,SPTL!AI53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ53,SPTL!AJ53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK53,SPTL!AK53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL53,SPTL!AL53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM53,SPTL!AM53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN53,SPTL!AN53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO53,SPTL!AO53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP53,SPTL!AP53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ53,SPTL!AQ53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR53,SPTL!AR53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS53,SPTL!AS53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT53,SPTL!AT53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU53,SPTL!AU53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV53,SPTL!AV53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW53,SPTL!AW53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX53,SPTL!AX53)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY53,SPTL!AY53)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A54,SPTL!A54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B54,SPTL!B54)","v":"Deferred tax provision"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C54,SPTL!C54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D54,SPTL!D54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E54,SPTL!E54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F54,SPTL!F54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G54,SPTL!G54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H54,SPTL!H54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I54,SPTL!I54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J54,SPTL!J54)","v":102.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K54,SPTL!K54)","v":109.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L54,SPTL!L54)","v":124.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M54,SPTL!M54)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N54,SPTL!N54)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O54,SPTL!O54)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P54,SPTL!P54)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q54,SPTL!Q54)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R54,SPTL!R54)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S54,SPTL!S54)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T54,SPTL!T54)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U54,SPTL!U54)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V54,SPTL!V54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W54,SPTL!W54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X54,SPTL!X54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y54,SPTL!Y54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z54,SPTL!Z54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA54,SPTL!AA54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB54,SPTL!AB54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC54,SPTL!AC54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD54,SPTL!AD54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE54,SPTL!AE54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF54,SPTL!AF54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG54,SPTL!AG54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH54,SPTL!AH54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI54,SPTL!AI54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ54,SPTL!AJ54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK54,SPTL!AK54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL54,SPTL!AL54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM54,SPTL!AM54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN54,SPTL!AN54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO54,SPTL!AO54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP54,SPTL!AP54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ54,SPTL!AQ54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR54,SPTL!AR54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS54,SPTL!AS54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT54,SPTL!AT54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU54,SPTL!AU54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV54,SPTL!AV54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW54,SPTL!AW54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX54,SPTL!AX54)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY54,SPTL!AY54)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A55,SPTL!A55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B55,SPTL!B55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C55,SPTL!C55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D55,SPTL!D55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E55,SPTL!E55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F55,SPTL!F55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G55,SPTL!G55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H55,SPTL!H55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I55,SPTL!I55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J55,SPTL!J55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K55,SPTL!K55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L55,SPTL!L55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M55,SPTL!M55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N55,SPTL!N55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O55,SPTL!O55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P55,SPTL!P55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q55,SPTL!Q55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R55,SPTL!R55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S55,SPTL!S55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T55,SPTL!T55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U55,SPTL!U55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V55,SPTL!V55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W55,SPTL!W55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X55,SPTL!X55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y55,SPTL!Y55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z55,SPTL!Z55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA55,SPTL!AA55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB55,SPTL!AB55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC55,SPTL!AC55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD55,SPTL!AD55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE55,SPTL!AE55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF55,SPTL!AF55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG55,SPTL!AG55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH55,SPTL!AH55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI55,SPTL!AI55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ55,SPTL!AJ55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK55,SPTL!AK55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL55,SPTL!AL55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM55,SPTL!AM55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN55,SPTL!AN55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO55,SPTL!AO55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP55,SPTL!AP55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ55,SPTL!AQ55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR55,SPTL!AR55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS55,SPTL!AS55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT55,SPTL!AT55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU55,SPTL!AU55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV55,SPTL!AV55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW55,SPTL!AW55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX55,SPTL!AX55)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY55,SPTL!AY55)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A56,SPTL!A56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B56,SPTL!B56)","v":"Restructuring"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C56,SPTL!C56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D56,SPTL!D56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E56,SPTL!E56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F56,SPTL!F56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G56,SPTL!G56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H56,SPTL!H56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I56,SPTL!I56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J56,SPTL!J56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K56,SPTL!K56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L56,SPTL!L56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M56,SPTL!M56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N56,SPTL!N56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O56,SPTL!O56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P56,SPTL!P56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q56,SPTL!Q56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R56,SPTL!R56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S56,SPTL!S56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T56,SPTL!T56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U56,SPTL!U56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V56,SPTL!V56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W56,SPTL!W56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X56,SPTL!X56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y56,SPTL!Y56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z56,SPTL!Z56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA56,SPTL!AA56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB56,SPTL!AB56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC56,SPTL!AC56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD56,SPTL!AD56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE56,SPTL!AE56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF56,SPTL!AF56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG56,SPTL!AG56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH56,SPTL!AH56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI56,SPTL!AI56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ56,SPTL!AJ56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK56,SPTL!AK56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL56,SPTL!AL56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM56,SPTL!AM56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN56,SPTL!AN56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO56,SPTL!AO56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP56,SPTL!AP56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ56,SPTL!AQ56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR56,SPTL!AR56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS56,SPTL!AS56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT56,SPTL!AT56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU56,SPTL!AU56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV56,SPTL!AV56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW56,SPTL!AW56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX56,SPTL!AX56)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY56,SPTL!AY56)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A57,SPTL!A57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B57,SPTL!B57)","v":"Other provisions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C57,SPTL!C57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D57,SPTL!D57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E57,SPTL!E57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F57,SPTL!F57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G57,SPTL!G57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H57,SPTL!H57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I57,SPTL!I57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J57,SPTL!J57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K57,SPTL!K57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L57,SPTL!L57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M57,SPTL!M57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N57,SPTL!N57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O57,SPTL!O57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P57,SPTL!P57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q57,SPTL!Q57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R57,SPTL!R57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S57,SPTL!S57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T57,SPTL!T57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U57,SPTL!U57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V57,SPTL!V57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W57,SPTL!W57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X57,SPTL!X57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y57,SPTL!Y57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z57,SPTL!Z57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA57,SPTL!AA57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB57,SPTL!AB57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC57,SPTL!AC57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD57,SPTL!AD57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE57,SPTL!AE57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF57,SPTL!AF57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG57,SPTL!AG57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH57,SPTL!AH57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI57,SPTL!AI57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ57,SPTL!AJ57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK57,SPTL!AK57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL57,SPTL!AL57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM57,SPTL!AM57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN57,SPTL!AN57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO57,SPTL!AO57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP57,SPTL!AP57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ57,SPTL!AQ57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR57,SPTL!AR57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS57,SPTL!AS57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT57,SPTL!AT57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU57,SPTL!AU57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV57,SPTL!AV57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW57,SPTL!AW57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX57,SPTL!AX57)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY57,SPTL!AY57)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A58,SPTL!A58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B58,SPTL!B58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C58,SPTL!C58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D58,SPTL!D58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E58,SPTL!E58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F58,SPTL!F58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G58,SPTL!G58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H58,SPTL!H58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I58,SPTL!I58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J58,SPTL!J58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K58,SPTL!K58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L58,SPTL!L58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M58,SPTL!M58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N58,SPTL!N58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O58,SPTL!O58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P58,SPTL!P58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q58,SPTL!Q58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R58,SPTL!R58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S58,SPTL!S58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T58,SPTL!T58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U58,SPTL!U58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V58,SPTL!V58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W58,SPTL!W58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X58,SPTL!X58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y58,SPTL!Y58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z58,SPTL!Z58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA58,SPTL!AA58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB58,SPTL!AB58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC58,SPTL!AC58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD58,SPTL!AD58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE58,SPTL!AE58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF58,SPTL!AF58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG58,SPTL!AG58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH58,SPTL!AH58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI58,SPTL!AI58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ58,SPTL!AJ58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK58,SPTL!AK58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL58,SPTL!AL58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM58,SPTL!AM58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN58,SPTL!AN58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO58,SPTL!AO58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP58,SPTL!AP58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ58,SPTL!AQ58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR58,SPTL!AR58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS58,SPTL!AS58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT58,SPTL!AT58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU58,SPTL!AU58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV58,SPTL!AV58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW58,SPTL!AW58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX58,SPTL!AX58)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY58,SPTL!AY58)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A59,SPTL!A59)","v":"Shareholders funds"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B59,SPTL!B59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C59,SPTL!C59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D59,SPTL!D59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E59,SPTL!E59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F59,SPTL!F59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G59,SPTL!G59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H59,SPTL!H59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I59,SPTL!I59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J59,SPTL!J59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K59,SPTL!K59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L59,SPTL!L59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M59,SPTL!M59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N59,SPTL!N59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O59,SPTL!O59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P59,SPTL!P59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q59,SPTL!Q59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R59,SPTL!R59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S59,SPTL!S59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T59,SPTL!T59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U59,SPTL!U59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V59,SPTL!V59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W59,SPTL!W59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X59,SPTL!X59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y59,SPTL!Y59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z59,SPTL!Z59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA59,SPTL!AA59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB59,SPTL!AB59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC59,SPTL!AC59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD59,SPTL!AD59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE59,SPTL!AE59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF59,SPTL!AF59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG59,SPTL!AG59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH59,SPTL!AH59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI59,SPTL!AI59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ59,SPTL!AJ59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK59,SPTL!AK59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL59,SPTL!AL59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM59,SPTL!AM59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN59,SPTL!AN59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO59,SPTL!AO59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP59,SPTL!AP59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ59,SPTL!AQ59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR59,SPTL!AR59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS59,SPTL!AS59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT59,SPTL!AT59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU59,SPTL!AU59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV59,SPTL!AV59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW59,SPTL!AW59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX59,SPTL!AX59)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY59,SPTL!AY59)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A60,SPTL!A60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B60,SPTL!B60)","v":"Called up ordinary share capital (including share premium)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C60,SPTL!C60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D60,SPTL!D60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E60,SPTL!E60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F60,SPTL!F60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G60,SPTL!G60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H60,SPTL!H60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I60,SPTL!I60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J60,SPTL!J60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K60,SPTL!K60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L60,SPTL!L60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M60,SPTL!M60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N60,SPTL!N60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O60,SPTL!O60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P60,SPTL!P60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q60,SPTL!Q60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R60,SPTL!R60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S60,SPTL!S60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T60,SPTL!T60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U60,SPTL!U60)","v":200},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V60,SPTL!V60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W60,SPTL!W60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X60,SPTL!X60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y60,SPTL!Y60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z60,SPTL!Z60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA60,SPTL!AA60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB60,SPTL!AB60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC60,SPTL!AC60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD60,SPTL!AD60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE60,SPTL!AE60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF60,SPTL!AF60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG60,SPTL!AG60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH60,SPTL!AH60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI60,SPTL!AI60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ60,SPTL!AJ60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK60,SPTL!AK60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL60,SPTL!AL60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM60,SPTL!AM60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN60,SPTL!AN60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO60,SPTL!AO60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP60,SPTL!AP60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ60,SPTL!AQ60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR60,SPTL!AR60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS60,SPTL!AS60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT60,SPTL!AT60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU60,SPTL!AU60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV60,SPTL!AV60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW60,SPTL!AW60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX60,SPTL!AX60)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY60,SPTL!AY60)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A61,SPTL!A61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B61,SPTL!B61)","v":"Profit and Loss Account"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C61,SPTL!C61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D61,SPTL!D61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E61,SPTL!E61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F61,SPTL!F61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G61,SPTL!G61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H61,SPTL!H61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I61,SPTL!I61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J61,SPTL!J61)","v":198},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K61,SPTL!K61)","v":274.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L61,SPTL!L61)","v":341.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M61,SPTL!M61)","v":355.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N61,SPTL!N61)","v":355.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O61,SPTL!O61)","v":355.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P61,SPTL!P61)","v":355.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q61,SPTL!Q61)","v":355.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R61,SPTL!R61)","v":355.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S61,SPTL!S61)","v":355.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T61,SPTL!T61)","v":355.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U61,SPTL!U61)","v":355.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V61,SPTL!V61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W61,SPTL!W61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X61,SPTL!X61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y61,SPTL!Y61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z61,SPTL!Z61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA61,SPTL!AA61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB61,SPTL!AB61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC61,SPTL!AC61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD61,SPTL!AD61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE61,SPTL!AE61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF61,SPTL!AF61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG61,SPTL!AG61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH61,SPTL!AH61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI61,SPTL!AI61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ61,SPTL!AJ61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK61,SPTL!AK61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL61,SPTL!AL61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM61,SPTL!AM61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN61,SPTL!AN61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO61,SPTL!AO61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP61,SPTL!AP61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ61,SPTL!AQ61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR61,SPTL!AR61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS61,SPTL!AS61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT61,SPTL!AT61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU61,SPTL!AU61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV61,SPTL!AV61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW61,SPTL!AW61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX61,SPTL!AX61)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY61,SPTL!AY61)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A62,SPTL!A62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B62,SPTL!B62)","v":"Other Reserves"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C62,SPTL!C62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D62,SPTL!D62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E62,SPTL!E62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F62,SPTL!F62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G62,SPTL!G62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H62,SPTL!H62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I62,SPTL!I62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J62,SPTL!J62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K62,SPTL!K62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L62,SPTL!L62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M62,SPTL!M62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N62,SPTL!N62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O62,SPTL!O62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P62,SPTL!P62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q62,SPTL!Q62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R62,SPTL!R62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S62,SPTL!S62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T62,SPTL!T62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U62,SPTL!U62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V62,SPTL!V62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W62,SPTL!W62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X62,SPTL!X62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y62,SPTL!Y62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z62,SPTL!Z62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA62,SPTL!AA62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB62,SPTL!AB62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC62,SPTL!AC62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD62,SPTL!AD62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE62,SPTL!AE62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF62,SPTL!AF62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG62,SPTL!AG62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH62,SPTL!AH62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI62,SPTL!AI62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ62,SPTL!AJ62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK62,SPTL!AK62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL62,SPTL!AL62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM62,SPTL!AM62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN62,SPTL!AN62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO62,SPTL!AO62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP62,SPTL!AP62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ62,SPTL!AQ62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR62,SPTL!AR62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS62,SPTL!AS62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT62,SPTL!AT62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU62,SPTL!AU62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV62,SPTL!AV62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW62,SPTL!AW62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX62,SPTL!AX62)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY62,SPTL!AY62)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A63,SPTL!A63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B63,SPTL!B63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C63,SPTL!C63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D63,SPTL!D63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E63,SPTL!E63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F63,SPTL!F63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G63,SPTL!G63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H63,SPTL!H63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I63,SPTL!I63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J63,SPTL!J63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K63,SPTL!K63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L63,SPTL!L63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M63,SPTL!M63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N63,SPTL!N63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O63,SPTL!O63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P63,SPTL!P63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q63,SPTL!Q63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R63,SPTL!R63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S63,SPTL!S63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T63,SPTL!T63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U63,SPTL!U63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V63,SPTL!V63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W63,SPTL!W63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X63,SPTL!X63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y63,SPTL!Y63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z63,SPTL!Z63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA63,SPTL!AA63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB63,SPTL!AB63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC63,SPTL!AC63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD63,SPTL!AD63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE63,SPTL!AE63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF63,SPTL!AF63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG63,SPTL!AG63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH63,SPTL!AH63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI63,SPTL!AI63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ63,SPTL!AJ63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK63,SPTL!AK63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL63,SPTL!AL63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM63,SPTL!AM63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN63,SPTL!AN63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO63,SPTL!AO63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP63,SPTL!AP63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ63,SPTL!AQ63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR63,SPTL!AR63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS63,SPTL!AS63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT63,SPTL!AT63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU63,SPTL!AU63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV63,SPTL!AV63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW63,SPTL!AW63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX63,SPTL!AX63)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY63,SPTL!AY63)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A64,SPTL!A64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B64,SPTL!B64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C64,SPTL!C64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D64,SPTL!D64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E64,SPTL!E64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F64,SPTL!F64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G64,SPTL!G64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H64,SPTL!H64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I64,SPTL!I64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J64,SPTL!J64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K64,SPTL!K64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L64,SPTL!L64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M64,SPTL!M64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N64,SPTL!N64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O64,SPTL!O64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P64,SPTL!P64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q64,SPTL!Q64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R64,SPTL!R64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S64,SPTL!S64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T64,SPTL!T64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U64,SPTL!U64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V64,SPTL!V64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W64,SPTL!W64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X64,SPTL!X64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y64,SPTL!Y64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z64,SPTL!Z64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA64,SPTL!AA64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB64,SPTL!AB64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC64,SPTL!AC64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD64,SPTL!AD64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE64,SPTL!AE64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF64,SPTL!AF64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG64,SPTL!AG64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH64,SPTL!AH64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI64,SPTL!AI64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ64,SPTL!AJ64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK64,SPTL!AK64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL64,SPTL!AL64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM64,SPTL!AM64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN64,SPTL!AN64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO64,SPTL!AO64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP64,SPTL!AP64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ64,SPTL!AQ64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR64,SPTL!AR64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS64,SPTL!AS64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT64,SPTL!AT64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU64,SPTL!AU64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV64,SPTL!AV64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW64,SPTL!AW64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX64,SPTL!AX64)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY64,SPTL!AY64)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A65,SPTL!A65)","v":"Cash flow (All figures £m, nominal)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B65,SPTL!B65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C65,SPTL!C65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D65,SPTL!D65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E65,SPTL!E65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F65,SPTL!F65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G65,SPTL!G65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H65,SPTL!H65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I65,SPTL!I65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J65,SPTL!J65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K65,SPTL!K65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L65,SPTL!L65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M65,SPTL!M65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N65,SPTL!N65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O65,SPTL!O65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P65,SPTL!P65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q65,SPTL!Q65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R65,SPTL!R65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S65,SPTL!S65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T65,SPTL!T65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U65,SPTL!U65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V65,SPTL!V65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W65,SPTL!W65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X65,SPTL!X65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y65,SPTL!Y65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z65,SPTL!Z65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA65,SPTL!AA65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB65,SPTL!AB65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC65,SPTL!AC65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD65,SPTL!AD65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE65,SPTL!AE65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF65,SPTL!AF65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG65,SPTL!AG65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH65,SPTL!AH65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI65,SPTL!AI65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ65,SPTL!AJ65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK65,SPTL!AK65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL65,SPTL!AL65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM65,SPTL!AM65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN65,SPTL!AN65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO65,SPTL!AO65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP65,SPTL!AP65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ65,SPTL!AQ65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR65,SPTL!AR65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS65,SPTL!AS65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT65,SPTL!AT65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU65,SPTL!AU65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV65,SPTL!AV65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW65,SPTL!AW65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX65,SPTL!AX65)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY65,SPTL!AY65)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A66,SPTL!A66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B66,SPTL!B66)","v":"Net cash inflow/(outflow) from operating activities"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C66,SPTL!C66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D66,SPTL!D66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E66,SPTL!E66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F66,SPTL!F66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G66,SPTL!G66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H66,SPTL!H66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I66,SPTL!I66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J66,SPTL!J66)","v":177.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K66,SPTL!K66)","v":181.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L66,SPTL!L66)","v":169.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M66,SPTL!M66)","v":256.70986658799717},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N66,SPTL!N66)","v":256.70986658799717},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O66,SPTL!O66)","v":256.70986658799717},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P66,SPTL!P66)","v":256.70986658799717},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q66,SPTL!Q66)","v":256.70986658799717},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R66,SPTL!R66)","v":256.70986658799717},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S66,SPTL!S66)","v":256.70986658799717},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T66,SPTL!T66)","v":256.70986658799717},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U66,SPTL!U66)","v":256.70986658799717},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V66,SPTL!V66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W66,SPTL!W66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X66,SPTL!X66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y66,SPTL!Y66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z66,SPTL!Z66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA66,SPTL!AA66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB66,SPTL!AB66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC66,SPTL!AC66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD66,SPTL!AD66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE66,SPTL!AE66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF66,SPTL!AF66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG66,SPTL!AG66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH66,SPTL!AH66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI66,SPTL!AI66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ66,SPTL!AJ66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK66,SPTL!AK66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL66,SPTL!AL66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM66,SPTL!AM66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN66,SPTL!AN66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO66,SPTL!AO66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP66,SPTL!AP66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ66,SPTL!AQ66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR66,SPTL!AR66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS66,SPTL!AS66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT66,SPTL!AT66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU66,SPTL!AU66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV66,SPTL!AV66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW66,SPTL!AW66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX66,SPTL!AX66)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY66,SPTL!AY66)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A67,SPTL!A67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B67,SPTL!B67)","v":"Interest received"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C67,SPTL!C67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D67,SPTL!D67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E67,SPTL!E67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F67,SPTL!F67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G67,SPTL!G67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H67,SPTL!H67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I67,SPTL!I67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J67,SPTL!J67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K67,SPTL!K67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L67,SPTL!L67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M67,SPTL!M67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N67,SPTL!N67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O67,SPTL!O67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P67,SPTL!P67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q67,SPTL!Q67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R67,SPTL!R67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S67,SPTL!S67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T67,SPTL!T67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U67,SPTL!U67)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V67,SPTL!V67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W67,SPTL!W67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X67,SPTL!X67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y67,SPTL!Y67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z67,SPTL!Z67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA67,SPTL!AA67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB67,SPTL!AB67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC67,SPTL!AC67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD67,SPTL!AD67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE67,SPTL!AE67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF67,SPTL!AF67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG67,SPTL!AG67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH67,SPTL!AH67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI67,SPTL!AI67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ67,SPTL!AJ67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK67,SPTL!AK67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL67,SPTL!AL67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM67,SPTL!AM67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN67,SPTL!AN67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO67,SPTL!AO67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP67,SPTL!AP67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ67,SPTL!AQ67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR67,SPTL!AR67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS67,SPTL!AS67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT67,SPTL!AT67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU67,SPTL!AU67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV67,SPTL!AV67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW67,SPTL!AW67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX67,SPTL!AX67)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY67,SPTL!AY67)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A68,SPTL!A68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B68,SPTL!B68)","v":"Interest paid"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C68,SPTL!C68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D68,SPTL!D68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E68,SPTL!E68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F68,SPTL!F68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G68,SPTL!G68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H68,SPTL!H68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I68,SPTL!I68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J68,SPTL!J68)","v":-20},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K68,SPTL!K68)","v":-13.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L68,SPTL!L68)","v":-35.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M68,SPTL!M68)","v":-29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N68,SPTL!N68)","v":-29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O68,SPTL!O68)","v":-29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P68,SPTL!P68)","v":-29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q68,SPTL!Q68)","v":-29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R68,SPTL!R68)","v":-29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S68,SPTL!S68)","v":-29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T68,SPTL!T68)","v":-29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U68,SPTL!U68)","v":-29.843585252041397},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V68,SPTL!V68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W68,SPTL!W68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X68,SPTL!X68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y68,SPTL!Y68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z68,SPTL!Z68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA68,SPTL!AA68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB68,SPTL!AB68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC68,SPTL!AC68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD68,SPTL!AD68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE68,SPTL!AE68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF68,SPTL!AF68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG68,SPTL!AG68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH68,SPTL!AH68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI68,SPTL!AI68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ68,SPTL!AJ68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK68,SPTL!AK68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL68,SPTL!AL68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM68,SPTL!AM68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN68,SPTL!AN68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO68,SPTL!AO68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP68,SPTL!AP68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ68,SPTL!AQ68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR68,SPTL!AR68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS68,SPTL!AS68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT68,SPTL!AT68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU68,SPTL!AU68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV68,SPTL!AV68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW68,SPTL!AW68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX68,SPTL!AX68)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY68,SPTL!AY68)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A69,SPTL!A69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B69,SPTL!B69)","v":"Issue costs of bank and other debt instruments"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C69,SPTL!C69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D69,SPTL!D69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E69,SPTL!E69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F69,SPTL!F69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G69,SPTL!G69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H69,SPTL!H69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I69,SPTL!I69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J69,SPTL!J69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K69,SPTL!K69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L69,SPTL!L69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M69,SPTL!M69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N69,SPTL!N69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O69,SPTL!O69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P69,SPTL!P69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q69,SPTL!Q69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R69,SPTL!R69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S69,SPTL!S69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T69,SPTL!T69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U69,SPTL!U69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V69,SPTL!V69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W69,SPTL!W69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X69,SPTL!X69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y69,SPTL!Y69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z69,SPTL!Z69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA69,SPTL!AA69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB69,SPTL!AB69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC69,SPTL!AC69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD69,SPTL!AD69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE69,SPTL!AE69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF69,SPTL!AF69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG69,SPTL!AG69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH69,SPTL!AH69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI69,SPTL!AI69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ69,SPTL!AJ69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK69,SPTL!AK69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL69,SPTL!AL69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM69,SPTL!AM69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN69,SPTL!AN69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO69,SPTL!AO69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP69,SPTL!AP69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ69,SPTL!AQ69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR69,SPTL!AR69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS69,SPTL!AS69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT69,SPTL!AT69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU69,SPTL!AU69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV69,SPTL!AV69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW69,SPTL!AW69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX69,SPTL!AX69)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY69,SPTL!AY69)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A70,SPTL!A70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B70,SPTL!B70)","v":"Interest element of finance lease payments"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C70,SPTL!C70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D70,SPTL!D70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E70,SPTL!E70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F70,SPTL!F70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G70,SPTL!G70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H70,SPTL!H70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I70,SPTL!I70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J70,SPTL!J70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K70,SPTL!K70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L70,SPTL!L70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M70,SPTL!M70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N70,SPTL!N70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O70,SPTL!O70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P70,SPTL!P70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q70,SPTL!Q70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R70,SPTL!R70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S70,SPTL!S70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T70,SPTL!T70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U70,SPTL!U70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V70,SPTL!V70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W70,SPTL!W70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X70,SPTL!X70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y70,SPTL!Y70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z70,SPTL!Z70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA70,SPTL!AA70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB70,SPTL!AB70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC70,SPTL!AC70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD70,SPTL!AD70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE70,SPTL!AE70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF70,SPTL!AF70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG70,SPTL!AG70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH70,SPTL!AH70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI70,SPTL!AI70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ70,SPTL!AJ70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK70,SPTL!AK70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL70,SPTL!AL70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM70,SPTL!AM70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN70,SPTL!AN70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO70,SPTL!AO70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP70,SPTL!AP70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ70,SPTL!AQ70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR70,SPTL!AR70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS70,SPTL!AS70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT70,SPTL!AT70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU70,SPTL!AU70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV70,SPTL!AV70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW70,SPTL!AW70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX70,SPTL!AX70)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY70,SPTL!AY70)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A71,SPTL!A71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B71,SPTL!B71)","v":"Dividends paid"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C71,SPTL!C71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D71,SPTL!D71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E71,SPTL!E71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F71,SPTL!F71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G71,SPTL!G71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H71,SPTL!H71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I71,SPTL!I71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J71,SPTL!J71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K71,SPTL!K71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L71,SPTL!L71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M71,SPTL!M71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N71,SPTL!N71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O71,SPTL!O71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P71,SPTL!P71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q71,SPTL!Q71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R71,SPTL!R71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S71,SPTL!S71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T71,SPTL!T71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U71,SPTL!U71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V71,SPTL!V71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W71,SPTL!W71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X71,SPTL!X71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y71,SPTL!Y71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z71,SPTL!Z71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA71,SPTL!AA71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB71,SPTL!AB71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC71,SPTL!AC71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD71,SPTL!AD71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE71,SPTL!AE71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF71,SPTL!AF71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG71,SPTL!AG71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH71,SPTL!AH71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI71,SPTL!AI71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ71,SPTL!AJ71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK71,SPTL!AK71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL71,SPTL!AL71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM71,SPTL!AM71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN71,SPTL!AN71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO71,SPTL!AO71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP71,SPTL!AP71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ71,SPTL!AQ71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR71,SPTL!AR71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS71,SPTL!AS71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT71,SPTL!AT71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU71,SPTL!AU71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV71,SPTL!AV71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW71,SPTL!AW71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX71,SPTL!AX71)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY71,SPTL!AY71)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A72,SPTL!A72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B72,SPTL!B72)","v":"Taxation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C72,SPTL!C72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D72,SPTL!D72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E72,SPTL!E72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F72,SPTL!F72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G72,SPTL!G72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H72,SPTL!H72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I72,SPTL!I72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J72,SPTL!J72)","v":-17.399999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K72,SPTL!K72)","v":-21.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L72,SPTL!L72)","v":-27.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M72,SPTL!M72)","v":-19.260402508636339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N72,SPTL!N72)","v":-19.260402508636339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O72,SPTL!O72)","v":-19.260402508636339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P72,SPTL!P72)","v":-19.260402508636339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q72,SPTL!Q72)","v":-19.260402508636339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R72,SPTL!R72)","v":-19.260402508636339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S72,SPTL!S72)","v":-19.260402508636339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T72,SPTL!T72)","v":-19.260402508636339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U72,SPTL!U72)","v":-19.260402508636339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V72,SPTL!V72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W72,SPTL!W72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X72,SPTL!X72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y72,SPTL!Y72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z72,SPTL!Z72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA72,SPTL!AA72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB72,SPTL!AB72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC72,SPTL!AC72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD72,SPTL!AD72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE72,SPTL!AE72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF72,SPTL!AF72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG72,SPTL!AG72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH72,SPTL!AH72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI72,SPTL!AI72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ72,SPTL!AJ72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK72,SPTL!AK72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL72,SPTL!AL72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM72,SPTL!AM72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN72,SPTL!AN72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO72,SPTL!AO72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP72,SPTL!AP72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ72,SPTL!AQ72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR72,SPTL!AR72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS72,SPTL!AS72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT72,SPTL!AT72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU72,SPTL!AU72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV72,SPTL!AV72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW72,SPTL!AW72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX72,SPTL!AX72)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY72,SPTL!AY72)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A73,SPTL!A73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B73,SPTL!B73)","v":"Purchase of tangible fixed assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C73,SPTL!C73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D73,SPTL!D73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E73,SPTL!E73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F73,SPTL!F73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G73,SPTL!G73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H73,SPTL!H73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I73,SPTL!I73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J73,SPTL!J73)","v":-121.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K73,SPTL!K73)","v":-137.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L73,SPTL!L73)","v":-182.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M73,SPTL!M73)","v":-471.13005211506356},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N73,SPTL!N73)","v":-471.13005211506356},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O73,SPTL!O73)","v":-471.13005211506356},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P73,SPTL!P73)","v":-471.13005211506356},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q73,SPTL!Q73)","v":-471.13005211506356},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R73,SPTL!R73)","v":-471.13005211506356},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S73,SPTL!S73)","v":-471.13005211506356},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T73,SPTL!T73)","v":-471.13005211506356},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U73,SPTL!U73)","v":-471.13005211506356},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V73,SPTL!V73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W73,SPTL!W73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X73,SPTL!X73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y73,SPTL!Y73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z73,SPTL!Z73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA73,SPTL!AA73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB73,SPTL!AB73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC73,SPTL!AC73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD73,SPTL!AD73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE73,SPTL!AE73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF73,SPTL!AF73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG73,SPTL!AG73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH73,SPTL!AH73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI73,SPTL!AI73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ73,SPTL!AJ73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK73,SPTL!AK73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL73,SPTL!AL73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM73,SPTL!AM73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN73,SPTL!AN73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO73,SPTL!AO73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP73,SPTL!AP73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ73,SPTL!AQ73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR73,SPTL!AR73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS73,SPTL!AS73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT73,SPTL!AT73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU73,SPTL!AU73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV73,SPTL!AV73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW73,SPTL!AW73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX73,SPTL!AX73)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY73,SPTL!AY73)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A74,SPTL!A74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B74,SPTL!B74)","v":"Purchase of intangible assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C74,SPTL!C74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D74,SPTL!D74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E74,SPTL!E74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F74,SPTL!F74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G74,SPTL!G74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H74,SPTL!H74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I74,SPTL!I74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J74,SPTL!J74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K74,SPTL!K74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L74,SPTL!L74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M74,SPTL!M74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N74,SPTL!N74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O74,SPTL!O74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P74,SPTL!P74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q74,SPTL!Q74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R74,SPTL!R74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S74,SPTL!S74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T74,SPTL!T74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U74,SPTL!U74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V74,SPTL!V74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W74,SPTL!W74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X74,SPTL!X74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y74,SPTL!Y74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z74,SPTL!Z74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA74,SPTL!AA74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB74,SPTL!AB74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC74,SPTL!AC74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD74,SPTL!AD74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE74,SPTL!AE74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF74,SPTL!AF74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG74,SPTL!AG74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH74,SPTL!AH74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI74,SPTL!AI74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ74,SPTL!AJ74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK74,SPTL!AK74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL74,SPTL!AL74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM74,SPTL!AM74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN74,SPTL!AN74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO74,SPTL!AO74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP74,SPTL!AP74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ74,SPTL!AQ74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR74,SPTL!AR74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS74,SPTL!AS74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT74,SPTL!AT74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU74,SPTL!AU74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV74,SPTL!AV74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW74,SPTL!AW74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX74,SPTL!AX74)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY74,SPTL!AY74)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A75,SPTL!A75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B75,SPTL!B75)","v":"Sale of tangible fixed assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C75,SPTL!C75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D75,SPTL!D75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E75,SPTL!E75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F75,SPTL!F75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G75,SPTL!G75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H75,SPTL!H75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I75,SPTL!I75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J75,SPTL!J75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K75,SPTL!K75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L75,SPTL!L75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M75,SPTL!M75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N75,SPTL!N75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O75,SPTL!O75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P75,SPTL!P75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q75,SPTL!Q75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R75,SPTL!R75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S75,SPTL!S75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T75,SPTL!T75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U75,SPTL!U75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V75,SPTL!V75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W75,SPTL!W75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X75,SPTL!X75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y75,SPTL!Y75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z75,SPTL!Z75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA75,SPTL!AA75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB75,SPTL!AB75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC75,SPTL!AC75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD75,SPTL!AD75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE75,SPTL!AE75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF75,SPTL!AF75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG75,SPTL!AG75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH75,SPTL!AH75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI75,SPTL!AI75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ75,SPTL!AJ75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK75,SPTL!AK75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL75,SPTL!AL75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM75,SPTL!AM75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN75,SPTL!AN75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO75,SPTL!AO75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP75,SPTL!AP75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ75,SPTL!AQ75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR75,SPTL!AR75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS75,SPTL!AS75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT75,SPTL!AT75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU75,SPTL!AU75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV75,SPTL!AV75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW75,SPTL!AW75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX75,SPTL!AX75)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY75,SPTL!AY75)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A76,SPTL!A76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B76,SPTL!B76)","v":"Customers contributions received"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C76,SPTL!C76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D76,SPTL!D76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E76,SPTL!E76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F76,SPTL!F76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G76,SPTL!G76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H76,SPTL!H76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I76,SPTL!I76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J76,SPTL!J76)","v":9.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K76,SPTL!K76)","v":10.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L76,SPTL!L76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M76,SPTL!M76)","v":10.004386365269614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N76,SPTL!N76)","v":10.004386365269614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O76,SPTL!O76)","v":10.004386365269614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P76,SPTL!P76)","v":10.004386365269614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q76,SPTL!Q76)","v":10.004386365269614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R76,SPTL!R76)","v":10.004386365269614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S76,SPTL!S76)","v":10.004386365269614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T76,SPTL!T76)","v":10.004386365269614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U76,SPTL!U76)","v":10.004386365269614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V76,SPTL!V76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W76,SPTL!W76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X76,SPTL!X76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y76,SPTL!Y76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z76,SPTL!Z76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA76,SPTL!AA76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB76,SPTL!AB76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC76,SPTL!AC76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD76,SPTL!AD76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE76,SPTL!AE76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF76,SPTL!AF76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG76,SPTL!AG76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH76,SPTL!AH76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI76,SPTL!AI76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ76,SPTL!AJ76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK76,SPTL!AK76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL76,SPTL!AL76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM76,SPTL!AM76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN76,SPTL!AN76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO76,SPTL!AO76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP76,SPTL!AP76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ76,SPTL!AQ76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR76,SPTL!AR76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS76,SPTL!AS76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT76,SPTL!AT76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU76,SPTL!AU76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV76,SPTL!AV76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW76,SPTL!AW76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX76,SPTL!AX76)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY76,SPTL!AY76)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A77,SPTL!A77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B77,SPTL!B77)","v":"Other"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C77,SPTL!C77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D77,SPTL!D77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E77,SPTL!E77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F77,SPTL!F77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G77,SPTL!G77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H77,SPTL!H77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I77,SPTL!I77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J77,SPTL!J77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K77,SPTL!K77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L77,SPTL!L77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M77,SPTL!M77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N77,SPTL!N77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O77,SPTL!O77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P77,SPTL!P77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q77,SPTL!Q77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R77,SPTL!R77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S77,SPTL!S77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T77,SPTL!T77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U77,SPTL!U77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V77,SPTL!V77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W77,SPTL!W77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X77,SPTL!X77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y77,SPTL!Y77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z77,SPTL!Z77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA77,SPTL!AA77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB77,SPTL!AB77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC77,SPTL!AC77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD77,SPTL!AD77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE77,SPTL!AE77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF77,SPTL!AF77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG77,SPTL!AG77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH77,SPTL!AH77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI77,SPTL!AI77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ77,SPTL!AJ77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK77,SPTL!AK77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL77,SPTL!AL77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM77,SPTL!AM77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN77,SPTL!AN77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO77,SPTL!AO77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP77,SPTL!AP77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ77,SPTL!AQ77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR77,SPTL!AR77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS77,SPTL!AS77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT77,SPTL!AT77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU77,SPTL!AU77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV77,SPTL!AV77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW77,SPTL!AW77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX77,SPTL!AX77)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY77,SPTL!AY77)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A78,SPTL!A78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B78,SPTL!B78)","v":"Equity dividends paid to shareholders"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C78,SPTL!C78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D78,SPTL!D78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E78,SPTL!E78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F78,SPTL!F78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G78,SPTL!G78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H78,SPTL!H78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I78,SPTL!I78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J78,SPTL!J78)","v":-22},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K78,SPTL!K78)","v":-35},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L78,SPTL!L78)","v":-20.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M78,SPTL!M78)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N78,SPTL!N78)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O78,SPTL!O78)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P78,SPTL!P78)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q78,SPTL!Q78)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R78,SPTL!R78)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S78,SPTL!S78)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T78,SPTL!T78)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U78,SPTL!U78)","v":-54.756482159880363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V78,SPTL!V78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W78,SPTL!W78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X78,SPTL!X78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y78,SPTL!Y78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z78,SPTL!Z78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA78,SPTL!AA78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB78,SPTL!AB78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC78,SPTL!AC78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD78,SPTL!AD78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE78,SPTL!AE78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF78,SPTL!AF78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG78,SPTL!AG78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH78,SPTL!AH78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI78,SPTL!AI78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ78,SPTL!AJ78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK78,SPTL!AK78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL78,SPTL!AL78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM78,SPTL!AM78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN78,SPTL!AN78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO78,SPTL!AO78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP78,SPTL!AP78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ78,SPTL!AQ78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR78,SPTL!AR78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS78,SPTL!AS78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT78,SPTL!AT78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU78,SPTL!AU78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV78,SPTL!AV78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW78,SPTL!AW78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX78,SPTL!AX78)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY78,SPTL!AY78)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A79,SPTL!A79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B79,SPTL!B79)","v":"Movement in derivative debt (+/-ve)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C79,SPTL!C79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D79,SPTL!D79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E79,SPTL!E79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F79,SPTL!F79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G79,SPTL!G79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H79,SPTL!H79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I79,SPTL!I79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J79,SPTL!J79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K79,SPTL!K79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L79,SPTL!L79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M79,SPTL!M79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N79,SPTL!N79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O79,SPTL!O79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P79,SPTL!P79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q79,SPTL!Q79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R79,SPTL!R79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S79,SPTL!S79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T79,SPTL!T79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U79,SPTL!U79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V79,SPTL!V79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W79,SPTL!W79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X79,SPTL!X79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y79,SPTL!Y79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z79,SPTL!Z79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA79,SPTL!AA79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB79,SPTL!AB79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC79,SPTL!AC79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD79,SPTL!AD79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE79,SPTL!AE79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF79,SPTL!AF79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG79,SPTL!AG79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH79,SPTL!AH79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI79,SPTL!AI79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ79,SPTL!AJ79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK79,SPTL!AK79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL79,SPTL!AL79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM79,SPTL!AM79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN79,SPTL!AN79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO79,SPTL!AO79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP79,SPTL!AP79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ79,SPTL!AQ79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR79,SPTL!AR79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS79,SPTL!AS79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT79,SPTL!AT79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU79,SPTL!AU79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV79,SPTL!AV79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW79,SPTL!AW79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX79,SPTL!AX79)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY79,SPTL!AY79)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A80,SPTL!A80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B80,SPTL!B80)","v":"Reduction/(increase) in short-term deposits with banks"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C80,SPTL!C80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D80,SPTL!D80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E80,SPTL!E80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F80,SPTL!F80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G80,SPTL!G80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H80,SPTL!H80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I80,SPTL!I80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J80,SPTL!J80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K80,SPTL!K80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L80,SPTL!L80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M80,SPTL!M80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N80,SPTL!N80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O80,SPTL!O80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P80,SPTL!P80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q80,SPTL!Q80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R80,SPTL!R80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S80,SPTL!S80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T80,SPTL!T80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U80,SPTL!U80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V80,SPTL!V80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W80,SPTL!W80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X80,SPTL!X80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y80,SPTL!Y80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z80,SPTL!Z80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA80,SPTL!AA80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB80,SPTL!AB80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC80,SPTL!AC80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD80,SPTL!AD80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE80,SPTL!AE80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF80,SPTL!AF80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG80,SPTL!AG80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH80,SPTL!AH80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI80,SPTL!AI80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ80,SPTL!AJ80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK80,SPTL!AK80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL80,SPTL!AL80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM80,SPTL!AM80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN80,SPTL!AN80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO80,SPTL!AO80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP80,SPTL!AP80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ80,SPTL!AQ80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR80,SPTL!AR80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS80,SPTL!AS80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT80,SPTL!AT80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU80,SPTL!AU80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV80,SPTL!AV80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW80,SPTL!AW80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX80,SPTL!AX80)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY80,SPTL!AY80)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A81,SPTL!A81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B81,SPTL!B81)","v":"Issue of ordinary share capital"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C81,SPTL!C81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D81,SPTL!D81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E81,SPTL!E81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F81,SPTL!F81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G81,SPTL!G81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H81,SPTL!H81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I81,SPTL!I81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J81,SPTL!J81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K81,SPTL!K81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L81,SPTL!L81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M81,SPTL!M81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N81,SPTL!N81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O81,SPTL!O81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P81,SPTL!P81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q81,SPTL!Q81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R81,SPTL!R81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S81,SPTL!S81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T81,SPTL!T81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U81,SPTL!U81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V81,SPTL!V81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W81,SPTL!W81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X81,SPTL!X81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y81,SPTL!Y81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z81,SPTL!Z81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA81,SPTL!AA81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB81,SPTL!AB81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC81,SPTL!AC81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD81,SPTL!AD81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE81,SPTL!AE81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF81,SPTL!AF81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG81,SPTL!AG81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH81,SPTL!AH81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI81,SPTL!AI81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ81,SPTL!AJ81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK81,SPTL!AK81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL81,SPTL!AL81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM81,SPTL!AM81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN81,SPTL!AN81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO81,SPTL!AO81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP81,SPTL!AP81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ81,SPTL!AQ81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR81,SPTL!AR81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS81,SPTL!AS81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT81,SPTL!AT81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU81,SPTL!AU81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV81,SPTL!AV81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW81,SPTL!AW81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX81,SPTL!AX81)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY81,SPTL!AY81)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A82,SPTL!A82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B82,SPTL!B82)","v":"Other shares/reserve movements"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C82,SPTL!C82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D82,SPTL!D82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E82,SPTL!E82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F82,SPTL!F82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G82,SPTL!G82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H82,SPTL!H82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I82,SPTL!I82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J82,SPTL!J82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K82,SPTL!K82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L82,SPTL!L82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M82,SPTL!M82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N82,SPTL!N82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O82,SPTL!O82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P82,SPTL!P82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q82,SPTL!Q82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R82,SPTL!R82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S82,SPTL!S82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T82,SPTL!T82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U82,SPTL!U82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V82,SPTL!V82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W82,SPTL!W82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X82,SPTL!X82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y82,SPTL!Y82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z82,SPTL!Z82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA82,SPTL!AA82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB82,SPTL!AB82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC82,SPTL!AC82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD82,SPTL!AD82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE82,SPTL!AE82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF82,SPTL!AF82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG82,SPTL!AG82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH82,SPTL!AH82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI82,SPTL!AI82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ82,SPTL!AJ82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK82,SPTL!AK82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL82,SPTL!AL82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM82,SPTL!AM82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN82,SPTL!AN82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO82,SPTL!AO82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP82,SPTL!AP82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ82,SPTL!AQ82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR82,SPTL!AR82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS82,SPTL!AS82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT82,SPTL!AT82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU82,SPTL!AU82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV82,SPTL!AV82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW82,SPTL!AW82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX82,SPTL!AX82)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY82,SPTL!AY82)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A83,SPTL!A83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B83,SPTL!B83)","v":"Capital element of finance lease payments"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C83,SPTL!C83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D83,SPTL!D83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E83,SPTL!E83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F83,SPTL!F83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G83,SPTL!G83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H83,SPTL!H83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I83,SPTL!I83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J83,SPTL!J83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K83,SPTL!K83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L83,SPTL!L83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M83,SPTL!M83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N83,SPTL!N83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O83,SPTL!O83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P83,SPTL!P83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q83,SPTL!Q83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R83,SPTL!R83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S83,SPTL!S83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T83,SPTL!T83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U83,SPTL!U83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V83,SPTL!V83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W83,SPTL!W83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X83,SPTL!X83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y83,SPTL!Y83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z83,SPTL!Z83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA83,SPTL!AA83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB83,SPTL!AB83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC83,SPTL!AC83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD83,SPTL!AD83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE83,SPTL!AE83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF83,SPTL!AF83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG83,SPTL!AG83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH83,SPTL!AH83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI83,SPTL!AI83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ83,SPTL!AJ83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK83,SPTL!AK83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL83,SPTL!AL83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM83,SPTL!AM83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN83,SPTL!AN83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO83,SPTL!AO83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP83,SPTL!AP83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ83,SPTL!AQ83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR83,SPTL!AR83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS83,SPTL!AS83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT83,SPTL!AT83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU83,SPTL!AU83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV83,SPTL!AV83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW83,SPTL!AW83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX83,SPTL!AX83)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY83,SPTL!AY83)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A84,SPTL!A84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B84,SPTL!B84)","v":"(Decrease)/Increase in amounts due to Group undertakings"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C84,SPTL!C84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D84,SPTL!D84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E84,SPTL!E84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F84,SPTL!F84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G84,SPTL!G84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H84,SPTL!H84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I84,SPTL!I84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J84,SPTL!J84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K84,SPTL!K84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L84,SPTL!L84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M84,SPTL!M84)","v":-307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N84,SPTL!N84)","v":-307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O84,SPTL!O84)","v":-307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P84,SPTL!P84)","v":-307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q84,SPTL!Q84)","v":-307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R84,SPTL!R84)","v":-307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S84,SPTL!S84)","v":-307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T84,SPTL!T84)","v":-307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U84,SPTL!U84)","v":-307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V84,SPTL!V84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W84,SPTL!W84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X84,SPTL!X84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y84,SPTL!Y84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z84,SPTL!Z84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA84,SPTL!AA84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB84,SPTL!AB84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC84,SPTL!AC84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD84,SPTL!AD84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE84,SPTL!AE84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF84,SPTL!AF84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG84,SPTL!AG84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH84,SPTL!AH84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI84,SPTL!AI84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ84,SPTL!AJ84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK84,SPTL!AK84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL84,SPTL!AL84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM84,SPTL!AM84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN84,SPTL!AN84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO84,SPTL!AO84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP84,SPTL!AP84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ84,SPTL!AQ84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR84,SPTL!AR84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS84,SPTL!AS84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT84,SPTL!AT84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU84,SPTL!AU84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV84,SPTL!AV84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW84,SPTL!AW84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX84,SPTL!AX84)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY84,SPTL!AY84)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A85,SPTL!A85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B85,SPTL!B85)","v":"Increase in borrowings"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C85,SPTL!C85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D85,SPTL!D85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E85,SPTL!E85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F85,SPTL!F85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G85,SPTL!G85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H85,SPTL!H85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I85,SPTL!I85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J85,SPTL!J85)","v":-50},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K85,SPTL!K85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L85,SPTL!L85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M85,SPTL!M85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N85,SPTL!N85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O85,SPTL!O85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P85,SPTL!P85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q85,SPTL!Q85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R85,SPTL!R85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S85,SPTL!S85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T85,SPTL!T85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U85,SPTL!U85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V85,SPTL!V85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W85,SPTL!W85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X85,SPTL!X85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y85,SPTL!Y85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z85,SPTL!Z85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA85,SPTL!AA85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB85,SPTL!AB85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC85,SPTL!AC85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD85,SPTL!AD85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE85,SPTL!AE85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF85,SPTL!AF85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG85,SPTL!AG85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH85,SPTL!AH85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI85,SPTL!AI85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ85,SPTL!AJ85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK85,SPTL!AK85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL85,SPTL!AL85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM85,SPTL!AM85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN85,SPTL!AN85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO85,SPTL!AO85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP85,SPTL!AP85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ85,SPTL!AQ85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR85,SPTL!AR85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS85,SPTL!AS85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT85,SPTL!AT85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU85,SPTL!AU85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV85,SPTL!AV85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW85,SPTL!AW85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX85,SPTL!AX85)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY85,SPTL!AY85)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A86,SPTL!A86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B86,SPTL!B86)","v":"Net cash at 1 April"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C86,SPTL!C86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D86,SPTL!D86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E86,SPTL!E86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F86,SPTL!F86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G86,SPTL!G86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H86,SPTL!H86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I86,SPTL!I86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J86,SPTL!J86)","v":-406.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K86,SPTL!K86)","v":-422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L86,SPTL!L86)","v":-422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M86,SPTL!M86)","v":-517.70000000000005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N86,SPTL!N86)","v":-592.13966630577966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O86,SPTL!O86)","v":-592.13966630577966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P86,SPTL!P86)","v":-592.13966630577966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q86,SPTL!Q86)","v":-592.13966630577966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R86,SPTL!R86)","v":-592.13966630577966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S86,SPTL!S86)","v":-592.13966630577966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T86,SPTL!T86)","v":-592.13966630577966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U86,SPTL!U86)","v":-592.13966630577966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V86,SPTL!V86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W86,SPTL!W86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X86,SPTL!X86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y86,SPTL!Y86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z86,SPTL!Z86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA86,SPTL!AA86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB86,SPTL!AB86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC86,SPTL!AC86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD86,SPTL!AD86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE86,SPTL!AE86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF86,SPTL!AF86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG86,SPTL!AG86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH86,SPTL!AH86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI86,SPTL!AI86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ86,SPTL!AJ86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK86,SPTL!AK86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL86,SPTL!AL86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM86,SPTL!AM86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN86,SPTL!AN86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO86,SPTL!AO86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP86,SPTL!AP86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ86,SPTL!AQ86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR86,SPTL!AR86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS86,SPTL!AS86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT86,SPTL!AT86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU86,SPTL!AU86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV86,SPTL!AV86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW86,SPTL!AW86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX86,SPTL!AX86)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY86,SPTL!AY86)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A87,SPTL!A87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B87,SPTL!B87)","v":"Borrowings net of short-term deposits acquired with subsidiaries"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C87,SPTL!C87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D87,SPTL!D87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E87,SPTL!E87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F87,SPTL!F87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G87,SPTL!G87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H87,SPTL!H87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I87,SPTL!I87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J87,SPTL!J87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K87,SPTL!K87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L87,SPTL!L87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M87,SPTL!M87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N87,SPTL!N87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O87,SPTL!O87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P87,SPTL!P87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q87,SPTL!Q87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R87,SPTL!R87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S87,SPTL!S87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T87,SPTL!T87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U87,SPTL!U87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V87,SPTL!V87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W87,SPTL!W87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X87,SPTL!X87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y87,SPTL!Y87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z87,SPTL!Z87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA87,SPTL!AA87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB87,SPTL!AB87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC87,SPTL!AC87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD87,SPTL!AD87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE87,SPTL!AE87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF87,SPTL!AF87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG87,SPTL!AG87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH87,SPTL!AH87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI87,SPTL!AI87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ87,SPTL!AJ87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK87,SPTL!AK87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL87,SPTL!AL87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM87,SPTL!AM87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN87,SPTL!AN87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO87,SPTL!AO87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP87,SPTL!AP87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ87,SPTL!AQ87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR87,SPTL!AR87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS87,SPTL!AS87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT87,SPTL!AT87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU87,SPTL!AU87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV87,SPTL!AV87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW87,SPTL!AW87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX87,SPTL!AX87)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY87,SPTL!AY87)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A88,SPTL!A88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B88,SPTL!B88)","v":"Movement in deposits"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C88,SPTL!C88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D88,SPTL!D88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E88,SPTL!E88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F88,SPTL!F88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G88,SPTL!G88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H88,SPTL!H88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I88,SPTL!I88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J88,SPTL!J88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K88,SPTL!K88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L88,SPTL!L88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M88,SPTL!M88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N88,SPTL!N88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O88,SPTL!O88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P88,SPTL!P88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q88,SPTL!Q88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R88,SPTL!R88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S88,SPTL!S88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T88,SPTL!T88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U88,SPTL!U88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V88,SPTL!V88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W88,SPTL!W88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X88,SPTL!X88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y88,SPTL!Y88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z88,SPTL!Z88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA88,SPTL!AA88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB88,SPTL!AB88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC88,SPTL!AC88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD88,SPTL!AD88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE88,SPTL!AE88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF88,SPTL!AF88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG88,SPTL!AG88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH88,SPTL!AH88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI88,SPTL!AI88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ88,SPTL!AJ88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK88,SPTL!AK88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL88,SPTL!AL88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM88,SPTL!AM88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN88,SPTL!AN88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO88,SPTL!AO88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP88,SPTL!AP88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ88,SPTL!AQ88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR88,SPTL!AR88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS88,SPTL!AS88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT88,SPTL!AT88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU88,SPTL!AU88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV88,SPTL!AV88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW88,SPTL!AW88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX88,SPTL!AX88)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY88,SPTL!AY88)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A89,SPTL!A89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B89,SPTL!B89)","v":"Movement in borrowings"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C89,SPTL!C89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D89,SPTL!D89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E89,SPTL!E89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F89,SPTL!F89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G89,SPTL!G89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H89,SPTL!H89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I89,SPTL!I89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J89,SPTL!J89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K89,SPTL!K89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L89,SPTL!L89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M89,SPTL!M89)","v":307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N89,SPTL!N89)","v":307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O89,SPTL!O89)","v":307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P89,SPTL!P89)","v":307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q89,SPTL!Q89)","v":307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R89,SPTL!R89)","v":307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S89,SPTL!S89)","v":307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T89,SPTL!T89)","v":307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U89,SPTL!U89)","v":307.97626908235492},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V89,SPTL!V89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W89,SPTL!W89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X89,SPTL!X89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y89,SPTL!Y89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z89,SPTL!Z89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA89,SPTL!AA89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB89,SPTL!AB89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC89,SPTL!AC89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD89,SPTL!AD89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE89,SPTL!AE89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF89,SPTL!AF89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG89,SPTL!AG89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH89,SPTL!AH89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI89,SPTL!AI89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ89,SPTL!AJ89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK89,SPTL!AK89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL89,SPTL!AL89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM89,SPTL!AM89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN89,SPTL!AN89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO89,SPTL!AO89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP89,SPTL!AP89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ89,SPTL!AQ89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR89,SPTL!AR89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS89,SPTL!AS89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT89,SPTL!AT89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU89,SPTL!AU89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV89,SPTL!AV89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW89,SPTL!AW89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX89,SPTL!AX89)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY89,SPTL!AY89)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A90,SPTL!A90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B90,SPTL!B90)","v":"Other non-cash changes"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C90,SPTL!C90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D90,SPTL!D90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E90,SPTL!E90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F90,SPTL!F90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G90,SPTL!G90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H90,SPTL!H90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I90,SPTL!I90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J90,SPTL!J90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K90,SPTL!K90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L90,SPTL!L90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M90,SPTL!M90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N90,SPTL!N90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O90,SPTL!O90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P90,SPTL!P90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q90,SPTL!Q90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R90,SPTL!R90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S90,SPTL!S90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T90,SPTL!T90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U90,SPTL!U90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V90,SPTL!V90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W90,SPTL!W90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X90,SPTL!X90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y90,SPTL!Y90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z90,SPTL!Z90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA90,SPTL!AA90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB90,SPTL!AB90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC90,SPTL!AC90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD90,SPTL!AD90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE90,SPTL!AE90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF90,SPTL!AF90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG90,SPTL!AG90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH90,SPTL!AH90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI90,SPTL!AI90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ90,SPTL!AJ90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK90,SPTL!AK90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL90,SPTL!AL90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM90,SPTL!AM90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN90,SPTL!AN90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO90,SPTL!AO90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP90,SPTL!AP90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ90,SPTL!AQ90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR90,SPTL!AR90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS90,SPTL!AS90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT90,SPTL!AT90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU90,SPTL!AU90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV90,SPTL!AV90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW90,SPTL!AW90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX90,SPTL!AX90)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY90,SPTL!AY90)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A91,SPTL!A91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B91,SPTL!B91)","v":"Exchange adjustments"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C91,SPTL!C91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D91,SPTL!D91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E91,SPTL!E91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F91,SPTL!F91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G91,SPTL!G91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H91,SPTL!H91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I91,SPTL!I91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J91,SPTL!J91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K91,SPTL!K91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L91,SPTL!L91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M91,SPTL!M91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N91,SPTL!N91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O91,SPTL!O91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P91,SPTL!P91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q91,SPTL!Q91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R91,SPTL!R91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S91,SPTL!S91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T91,SPTL!T91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U91,SPTL!U91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V91,SPTL!V91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W91,SPTL!W91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X91,SPTL!X91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y91,SPTL!Y91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z91,SPTL!Z91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA91,SPTL!AA91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB91,SPTL!AB91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC91,SPTL!AC91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD91,SPTL!AD91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE91,SPTL!AE91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF91,SPTL!AF91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG91,SPTL!AG91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH91,SPTL!AH91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI91,SPTL!AI91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ91,SPTL!AJ91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK91,SPTL!AK91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL91,SPTL!AL91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM91,SPTL!AM91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN91,SPTL!AN91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO91,SPTL!AO91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP91,SPTL!AP91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ91,SPTL!AQ91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR91,SPTL!AR91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS91,SPTL!AS91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT91,SPTL!AT91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU91,SPTL!AU91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV91,SPTL!AV91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW91,SPTL!AW91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX91,SPTL!AX91)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY91,SPTL!AY91)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A92,SPTL!A92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B92,SPTL!B92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C92,SPTL!C92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D92,SPTL!D92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E92,SPTL!E92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F92,SPTL!F92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G92,SPTL!G92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H92,SPTL!H92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I92,SPTL!I92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J92,SPTL!J92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K92,SPTL!K92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L92,SPTL!L92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M92,SPTL!M92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N92,SPTL!N92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O92,SPTL!O92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P92,SPTL!P92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q92,SPTL!Q92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R92,SPTL!R92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S92,SPTL!S92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T92,SPTL!T92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U92,SPTL!U92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V92,SPTL!V92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W92,SPTL!W92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X92,SPTL!X92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y92,SPTL!Y92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z92,SPTL!Z92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA92,SPTL!AA92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB92,SPTL!AB92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC92,SPTL!AC92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD92,SPTL!AD92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE92,SPTL!AE92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF92,SPTL!AF92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG92,SPTL!AG92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH92,SPTL!AH92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI92,SPTL!AI92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ92,SPTL!AJ92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK92,SPTL!AK92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL92,SPTL!AL92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM92,SPTL!AM92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN92,SPTL!AN92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO92,SPTL!AO92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP92,SPTL!AP92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ92,SPTL!AQ92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR92,SPTL!AR92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS92,SPTL!AS92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT92,SPTL!AT92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU92,SPTL!AU92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV92,SPTL!AV92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW92,SPTL!AW92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX92,SPTL!AX92)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY92,SPTL!AY92)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A93,SPTL!A93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B93,SPTL!B93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C93,SPTL!C93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D93,SPTL!D93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E93,SPTL!E93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F93,SPTL!F93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G93,SPTL!G93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H93,SPTL!H93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I93,SPTL!I93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J93,SPTL!J93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K93,SPTL!K93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L93,SPTL!L93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M93,SPTL!M93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N93,SPTL!N93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O93,SPTL!O93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P93,SPTL!P93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q93,SPTL!Q93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R93,SPTL!R93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S93,SPTL!S93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T93,SPTL!T93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U93,SPTL!U93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V93,SPTL!V93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W93,SPTL!W93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X93,SPTL!X93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y93,SPTL!Y93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z93,SPTL!Z93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA93,SPTL!AA93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB93,SPTL!AB93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC93,SPTL!AC93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD93,SPTL!AD93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE93,SPTL!AE93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF93,SPTL!AF93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG93,SPTL!AG93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH93,SPTL!AH93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI93,SPTL!AI93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ93,SPTL!AJ93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK93,SPTL!AK93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL93,SPTL!AL93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM93,SPTL!AM93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN93,SPTL!AN93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO93,SPTL!AO93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP93,SPTL!AP93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ93,SPTL!AQ93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR93,SPTL!AR93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS93,SPTL!AS93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT93,SPTL!AT93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU93,SPTL!AU93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV93,SPTL!AV93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW93,SPTL!AW93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX93,SPTL!AX93)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY93,SPTL!AY93)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A94,SPTL!A94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B94,SPTL!B94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C94,SPTL!C94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D94,SPTL!D94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E94,SPTL!E94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F94,SPTL!F94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G94,SPTL!G94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H94,SPTL!H94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I94,SPTL!I94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J94,SPTL!J94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K94,SPTL!K94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L94,SPTL!L94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M94,SPTL!M94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N94,SPTL!N94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O94,SPTL!O94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P94,SPTL!P94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q94,SPTL!Q94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R94,SPTL!R94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S94,SPTL!S94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T94,SPTL!T94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U94,SPTL!U94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V94,SPTL!V94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W94,SPTL!W94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X94,SPTL!X94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y94,SPTL!Y94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z94,SPTL!Z94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA94,SPTL!AA94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB94,SPTL!AB94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC94,SPTL!AC94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD94,SPTL!AD94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE94,SPTL!AE94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF94,SPTL!AF94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG94,SPTL!AG94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH94,SPTL!AH94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI94,SPTL!AI94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ94,SPTL!AJ94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK94,SPTL!AK94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL94,SPTL!AL94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM94,SPTL!AM94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN94,SPTL!AN94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO94,SPTL!AO94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP94,SPTL!AP94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ94,SPTL!AQ94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR94,SPTL!AR94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS94,SPTL!AS94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT94,SPTL!AT94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU94,SPTL!AU94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV94,SPTL!AV94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW94,SPTL!AW94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX94,SPTL!AX94)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY94,SPTL!AY94)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A95,SPTL!A95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B95,SPTL!B95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C95,SPTL!C95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D95,SPTL!D95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E95,SPTL!E95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F95,SPTL!F95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G95,SPTL!G95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H95,SPTL!H95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I95,SPTL!I95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J95,SPTL!J95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K95,SPTL!K95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L95,SPTL!L95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M95,SPTL!M95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N95,SPTL!N95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O95,SPTL!O95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P95,SPTL!P95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q95,SPTL!Q95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R95,SPTL!R95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S95,SPTL!S95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T95,SPTL!T95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U95,SPTL!U95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V95,SPTL!V95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W95,SPTL!W95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X95,SPTL!X95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y95,SPTL!Y95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z95,SPTL!Z95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA95,SPTL!AA95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB95,SPTL!AB95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC95,SPTL!AC95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD95,SPTL!AD95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE95,SPTL!AE95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF95,SPTL!AF95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG95,SPTL!AG95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH95,SPTL!AH95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI95,SPTL!AI95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ95,SPTL!AJ95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK95,SPTL!AK95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL95,SPTL!AL95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM95,SPTL!AM95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN95,SPTL!AN95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO95,SPTL!AO95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP95,SPTL!AP95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ95,SPTL!AQ95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR95,SPTL!AR95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS95,SPTL!AS95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT95,SPTL!AT95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU95,SPTL!AU95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV95,SPTL!AV95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW95,SPTL!AW95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX95,SPTL!AX95)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY95,SPTL!AY95)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A96,SPTL!A96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B96,SPTL!B96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C96,SPTL!C96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D96,SPTL!D96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E96,SPTL!E96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F96,SPTL!F96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G96,SPTL!G96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H96,SPTL!H96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I96,SPTL!I96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J96,SPTL!J96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K96,SPTL!K96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L96,SPTL!L96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M96,SPTL!M96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N96,SPTL!N96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O96,SPTL!O96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P96,SPTL!P96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q96,SPTL!Q96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R96,SPTL!R96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S96,SPTL!S96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T96,SPTL!T96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U96,SPTL!U96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V96,SPTL!V96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W96,SPTL!W96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X96,SPTL!X96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y96,SPTL!Y96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z96,SPTL!Z96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA96,SPTL!AA96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB96,SPTL!AB96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC96,SPTL!AC96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD96,SPTL!AD96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE96,SPTL!AE96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF96,SPTL!AF96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG96,SPTL!AG96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH96,SPTL!AH96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI96,SPTL!AI96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ96,SPTL!AJ96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK96,SPTL!AK96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL96,SPTL!AL96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM96,SPTL!AM96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN96,SPTL!AN96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO96,SPTL!AO96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP96,SPTL!AP96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ96,SPTL!AQ96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR96,SPTL!AR96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS96,SPTL!AS96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT96,SPTL!AT96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU96,SPTL!AU96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV96,SPTL!AV96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW96,SPTL!AW96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX96,SPTL!AX96)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY96,SPTL!AY96)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A97,SPTL!A97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B97,SPTL!B97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C97,SPTL!C97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D97,SPTL!D97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E97,SPTL!E97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F97,SPTL!F97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G97,SPTL!G97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H97,SPTL!H97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I97,SPTL!I97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J97,SPTL!J97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K97,SPTL!K97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L97,SPTL!L97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M97,SPTL!M97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N97,SPTL!N97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O97,SPTL!O97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P97,SPTL!P97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q97,SPTL!Q97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R97,SPTL!R97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S97,SPTL!S97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T97,SPTL!T97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U97,SPTL!U97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V97,SPTL!V97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W97,SPTL!W97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X97,SPTL!X97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y97,SPTL!Y97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z97,SPTL!Z97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA97,SPTL!AA97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB97,SPTL!AB97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC97,SPTL!AC97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD97,SPTL!AD97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE97,SPTL!AE97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF97,SPTL!AF97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG97,SPTL!AG97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH97,SPTL!AH97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI97,SPTL!AI97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ97,SPTL!AJ97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK97,SPTL!AK97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL97,SPTL!AL97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM97,SPTL!AM97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN97,SPTL!AN97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO97,SPTL!AO97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP97,SPTL!AP97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ97,SPTL!AQ97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR97,SPTL!AR97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS97,SPTL!AS97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT97,SPTL!AT97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU97,SPTL!AU97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV97,SPTL!AV97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW97,SPTL!AW97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX97,SPTL!AX97)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY97,SPTL!AY97)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A98,SPTL!A98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B98,SPTL!B98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C98,SPTL!C98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D98,SPTL!D98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E98,SPTL!E98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F98,SPTL!F98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G98,SPTL!G98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H98,SPTL!H98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I98,SPTL!I98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J98,SPTL!J98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K98,SPTL!K98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L98,SPTL!L98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M98,SPTL!M98)","v":-517.70000000000005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N98,SPTL!N98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O98,SPTL!O98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P98,SPTL!P98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q98,SPTL!Q98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R98,SPTL!R98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S98,SPTL!S98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T98,SPTL!T98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U98,SPTL!U98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V98,SPTL!V98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W98,SPTL!W98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X98,SPTL!X98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y98,SPTL!Y98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z98,SPTL!Z98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA98,SPTL!AA98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB98,SPTL!AB98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC98,SPTL!AC98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD98,SPTL!AD98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE98,SPTL!AE98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF98,SPTL!AF98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG98,SPTL!AG98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH98,SPTL!AH98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI98,SPTL!AI98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ98,SPTL!AJ98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK98,SPTL!AK98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL98,SPTL!AL98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM98,SPTL!AM98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN98,SPTL!AN98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO98,SPTL!AO98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP98,SPTL!AP98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ98,SPTL!AQ98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR98,SPTL!AR98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS98,SPTL!AS98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT98,SPTL!AT98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU98,SPTL!AU98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV98,SPTL!AV98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW98,SPTL!AW98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX98,SPTL!AX98)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY98,SPTL!AY98)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A99,SPTL!A99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B99,SPTL!B99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C99,SPTL!C99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D99,SPTL!D99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E99,SPTL!E99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F99,SPTL!F99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G99,SPTL!G99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H99,SPTL!H99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I99,SPTL!I99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J99,SPTL!J99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K99,SPTL!K99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L99,SPTL!L99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M99,SPTL!M99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N99,SPTL!N99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O99,SPTL!O99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P99,SPTL!P99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q99,SPTL!Q99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R99,SPTL!R99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S99,SPTL!S99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T99,SPTL!T99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U99,SPTL!U99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V99,SPTL!V99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W99,SPTL!W99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X99,SPTL!X99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y99,SPTL!Y99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z99,SPTL!Z99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA99,SPTL!AA99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB99,SPTL!AB99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC99,SPTL!AC99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD99,SPTL!AD99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE99,SPTL!AE99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF99,SPTL!AF99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG99,SPTL!AG99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH99,SPTL!AH99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI99,SPTL!AI99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ99,SPTL!AJ99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK99,SPTL!AK99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL99,SPTL!AL99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM99,SPTL!AM99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN99,SPTL!AN99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO99,SPTL!AO99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP99,SPTL!AP99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ99,SPTL!AQ99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR99,SPTL!AR99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS99,SPTL!AS99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT99,SPTL!AT99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU99,SPTL!AU99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV99,SPTL!AV99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW99,SPTL!AW99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX99,SPTL!AX99)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY99,SPTL!AY99)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A100,SPTL!A100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B100,SPTL!B100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C100,SPTL!C100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D100,SPTL!D100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E100,SPTL!E100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F100,SPTL!F100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G100,SPTL!G100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H100,SPTL!H100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I100,SPTL!I100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J100,SPTL!J100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K100,SPTL!K100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L100,SPTL!L100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M100,SPTL!M100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N100,SPTL!N100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O100,SPTL!O100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P100,SPTL!P100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q100,SPTL!Q100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R100,SPTL!R100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S100,SPTL!S100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T100,SPTL!T100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U100,SPTL!U100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V100,SPTL!V100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W100,SPTL!W100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X100,SPTL!X100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y100,SPTL!Y100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z100,SPTL!Z100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA100,SPTL!AA100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB100,SPTL!AB100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC100,SPTL!AC100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD100,SPTL!AD100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE100,SPTL!AE100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF100,SPTL!AF100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG100,SPTL!AG100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH100,SPTL!AH100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI100,SPTL!AI100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ100,SPTL!AJ100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK100,SPTL!AK100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL100,SPTL!AL100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM100,SPTL!AM100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN100,SPTL!AN100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO100,SPTL!AO100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP100,SPTL!AP100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ100,SPTL!AQ100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR100,SPTL!AR100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS100,SPTL!AS100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT100,SPTL!AT100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU100,SPTL!AU100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV100,SPTL!AV100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW100,SPTL!AW100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX100,SPTL!AX100)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY100,SPTL!AY100)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A101,SPTL!A101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B101,SPTL!B101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C101,SPTL!C101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D101,SPTL!D101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E101,SPTL!E101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F101,SPTL!F101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G101,SPTL!G101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H101,SPTL!H101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I101,SPTL!I101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J101,SPTL!J101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K101,SPTL!K101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L101,SPTL!L101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M101,SPTL!M101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N101,SPTL!N101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O101,SPTL!O101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P101,SPTL!P101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q101,SPTL!Q101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R101,SPTL!R101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S101,SPTL!S101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T101,SPTL!T101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U101,SPTL!U101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V101,SPTL!V101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W101,SPTL!W101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X101,SPTL!X101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y101,SPTL!Y101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z101,SPTL!Z101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA101,SPTL!AA101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB101,SPTL!AB101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC101,SPTL!AC101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD101,SPTL!AD101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE101,SPTL!AE101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF101,SPTL!AF101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG101,SPTL!AG101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH101,SPTL!AH101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI101,SPTL!AI101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ101,SPTL!AJ101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK101,SPTL!AK101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL101,SPTL!AL101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM101,SPTL!AM101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN101,SPTL!AN101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO101,SPTL!AO101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP101,SPTL!AP101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ101,SPTL!AQ101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR101,SPTL!AR101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS101,SPTL!AS101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT101,SPTL!AT101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU101,SPTL!AU101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV101,SPTL!AV101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW101,SPTL!AW101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX101,SPTL!AX101)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY101,SPTL!AY101)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A102,SPTL!A102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B102,SPTL!B102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C102,SPTL!C102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D102,SPTL!D102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E102,SPTL!E102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F102,SPTL!F102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G102,SPTL!G102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H102,SPTL!H102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I102,SPTL!I102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J102,SPTL!J102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K102,SPTL!K102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L102,SPTL!L102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M102,SPTL!M102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N102,SPTL!N102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O102,SPTL!O102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P102,SPTL!P102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q102,SPTL!Q102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R102,SPTL!R102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S102,SPTL!S102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T102,SPTL!T102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U102,SPTL!U102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V102,SPTL!V102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W102,SPTL!W102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X102,SPTL!X102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y102,SPTL!Y102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z102,SPTL!Z102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA102,SPTL!AA102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB102,SPTL!AB102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC102,SPTL!AC102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD102,SPTL!AD102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE102,SPTL!AE102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF102,SPTL!AF102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG102,SPTL!AG102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH102,SPTL!AH102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI102,SPTL!AI102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ102,SPTL!AJ102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK102,SPTL!AK102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL102,SPTL!AL102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM102,SPTL!AM102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN102,SPTL!AN102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO102,SPTL!AO102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP102,SPTL!AP102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ102,SPTL!AQ102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR102,SPTL!AR102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS102,SPTL!AS102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT102,SPTL!AT102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU102,SPTL!AU102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV102,SPTL!AV102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW102,SPTL!AW102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX102,SPTL!AX102)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY102,SPTL!AY102)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A103,SPTL!A103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B103,SPTL!B103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C103,SPTL!C103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D103,SPTL!D103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E103,SPTL!E103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F103,SPTL!F103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G103,SPTL!G103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H103,SPTL!H103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I103,SPTL!I103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J103,SPTL!J103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K103,SPTL!K103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L103,SPTL!L103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M103,SPTL!M103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N103,SPTL!N103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O103,SPTL!O103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P103,SPTL!P103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q103,SPTL!Q103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R103,SPTL!R103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S103,SPTL!S103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T103,SPTL!T103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U103,SPTL!U103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V103,SPTL!V103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W103,SPTL!W103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X103,SPTL!X103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y103,SPTL!Y103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z103,SPTL!Z103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA103,SPTL!AA103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB103,SPTL!AB103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC103,SPTL!AC103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD103,SPTL!AD103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE103,SPTL!AE103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF103,SPTL!AF103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG103,SPTL!AG103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH103,SPTL!AH103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI103,SPTL!AI103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ103,SPTL!AJ103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK103,SPTL!AK103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL103,SPTL!AL103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM103,SPTL!AM103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN103,SPTL!AN103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO103,SPTL!AO103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP103,SPTL!AP103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ103,SPTL!AQ103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR103,SPTL!AR103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS103,SPTL!AS103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT103,SPTL!AT103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU103,SPTL!AU103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV103,SPTL!AV103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW103,SPTL!AW103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX103,SPTL!AX103)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY103,SPTL!AY103)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A104,SPTL!A104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B104,SPTL!B104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C104,SPTL!C104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D104,SPTL!D104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E104,SPTL!E104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F104,SPTL!F104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G104,SPTL!G104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H104,SPTL!H104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I104,SPTL!I104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J104,SPTL!J104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K104,SPTL!K104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L104,SPTL!L104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M104,SPTL!M104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N104,SPTL!N104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O104,SPTL!O104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P104,SPTL!P104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q104,SPTL!Q104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R104,SPTL!R104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S104,SPTL!S104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T104,SPTL!T104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U104,SPTL!U104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V104,SPTL!V104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W104,SPTL!W104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X104,SPTL!X104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y104,SPTL!Y104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z104,SPTL!Z104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA104,SPTL!AA104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB104,SPTL!AB104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC104,SPTL!AC104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD104,SPTL!AD104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE104,SPTL!AE104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF104,SPTL!AF104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG104,SPTL!AG104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH104,SPTL!AH104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI104,SPTL!AI104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ104,SPTL!AJ104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK104,SPTL!AK104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL104,SPTL!AL104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM104,SPTL!AM104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN104,SPTL!AN104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO104,SPTL!AO104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP104,SPTL!AP104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ104,SPTL!AQ104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR104,SPTL!AR104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS104,SPTL!AS104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT104,SPTL!AT104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU104,SPTL!AU104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV104,SPTL!AV104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW104,SPTL!AW104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX104,SPTL!AX104)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY104,SPTL!AY104)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A105,SPTL!A105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B105,SPTL!B105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C105,SPTL!C105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D105,SPTL!D105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E105,SPTL!E105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F105,SPTL!F105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G105,SPTL!G105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H105,SPTL!H105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I105,SPTL!I105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J105,SPTL!J105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K105,SPTL!K105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L105,SPTL!L105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M105,SPTL!M105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N105,SPTL!N105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O105,SPTL!O105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P105,SPTL!P105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q105,SPTL!Q105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R105,SPTL!R105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S105,SPTL!S105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T105,SPTL!T105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U105,SPTL!U105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V105,SPTL!V105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W105,SPTL!W105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X105,SPTL!X105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y105,SPTL!Y105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z105,SPTL!Z105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA105,SPTL!AA105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB105,SPTL!AB105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC105,SPTL!AC105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD105,SPTL!AD105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE105,SPTL!AE105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF105,SPTL!AF105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG105,SPTL!AG105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH105,SPTL!AH105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI105,SPTL!AI105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ105,SPTL!AJ105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK105,SPTL!AK105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL105,SPTL!AL105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM105,SPTL!AM105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN105,SPTL!AN105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO105,SPTL!AO105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP105,SPTL!AP105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ105,SPTL!AQ105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR105,SPTL!AR105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS105,SPTL!AS105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT105,SPTL!AT105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU105,SPTL!AU105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV105,SPTL!AV105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW105,SPTL!AW105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX105,SPTL!AX105)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY105,SPTL!AY105)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A106,SPTL!A106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B106,SPTL!B106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C106,SPTL!C106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D106,SPTL!D106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E106,SPTL!E106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F106,SPTL!F106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G106,SPTL!G106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H106,SPTL!H106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I106,SPTL!I106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J106,SPTL!J106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K106,SPTL!K106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L106,SPTL!L106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M106,SPTL!M106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N106,SPTL!N106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O106,SPTL!O106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P106,SPTL!P106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q106,SPTL!Q106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R106,SPTL!R106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S106,SPTL!S106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T106,SPTL!T106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U106,SPTL!U106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V106,SPTL!V106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W106,SPTL!W106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X106,SPTL!X106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y106,SPTL!Y106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z106,SPTL!Z106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA106,SPTL!AA106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB106,SPTL!AB106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC106,SPTL!AC106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD106,SPTL!AD106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE106,SPTL!AE106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF106,SPTL!AF106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG106,SPTL!AG106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH106,SPTL!AH106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI106,SPTL!AI106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ106,SPTL!AJ106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK106,SPTL!AK106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL106,SPTL!AL106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM106,SPTL!AM106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN106,SPTL!AN106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO106,SPTL!AO106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP106,SPTL!AP106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ106,SPTL!AQ106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR106,SPTL!AR106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS106,SPTL!AS106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT106,SPTL!AT106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU106,SPTL!AU106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV106,SPTL!AV106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW106,SPTL!AW106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX106,SPTL!AX106)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY106,SPTL!AY106)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A107,SPTL!A107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B107,SPTL!B107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C107,SPTL!C107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D107,SPTL!D107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E107,SPTL!E107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F107,SPTL!F107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G107,SPTL!G107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H107,SPTL!H107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I107,SPTL!I107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J107,SPTL!J107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K107,SPTL!K107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L107,SPTL!L107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M107,SPTL!M107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N107,SPTL!N107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O107,SPTL!O107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P107,SPTL!P107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q107,SPTL!Q107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R107,SPTL!R107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S107,SPTL!S107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T107,SPTL!T107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U107,SPTL!U107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V107,SPTL!V107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W107,SPTL!W107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X107,SPTL!X107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y107,SPTL!Y107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z107,SPTL!Z107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA107,SPTL!AA107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB107,SPTL!AB107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC107,SPTL!AC107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD107,SPTL!AD107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE107,SPTL!AE107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF107,SPTL!AF107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG107,SPTL!AG107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH107,SPTL!AH107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI107,SPTL!AI107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ107,SPTL!AJ107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK107,SPTL!AK107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL107,SPTL!AL107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM107,SPTL!AM107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN107,SPTL!AN107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO107,SPTL!AO107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP107,SPTL!AP107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ107,SPTL!AQ107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR107,SPTL!AR107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS107,SPTL!AS107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT107,SPTL!AT107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU107,SPTL!AU107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV107,SPTL!AV107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW107,SPTL!AW107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX107,SPTL!AX107)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY107,SPTL!AY107)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A108,SPTL!A108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B108,SPTL!B108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C108,SPTL!C108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D108,SPTL!D108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E108,SPTL!E108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F108,SPTL!F108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G108,SPTL!G108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H108,SPTL!H108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I108,SPTL!I108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J108,SPTL!J108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K108,SPTL!K108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L108,SPTL!L108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M108,SPTL!M108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N108,SPTL!N108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O108,SPTL!O108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P108,SPTL!P108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q108,SPTL!Q108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R108,SPTL!R108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S108,SPTL!S108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T108,SPTL!T108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U108,SPTL!U108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V108,SPTL!V108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W108,SPTL!W108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X108,SPTL!X108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y108,SPTL!Y108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z108,SPTL!Z108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA108,SPTL!AA108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB108,SPTL!AB108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC108,SPTL!AC108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD108,SPTL!AD108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE108,SPTL!AE108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF108,SPTL!AF108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG108,SPTL!AG108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH108,SPTL!AH108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI108,SPTL!AI108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ108,SPTL!AJ108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK108,SPTL!AK108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL108,SPTL!AL108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM108,SPTL!AM108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN108,SPTL!AN108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO108,SPTL!AO108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP108,SPTL!AP108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ108,SPTL!AQ108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR108,SPTL!AR108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS108,SPTL!AS108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT108,SPTL!AT108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU108,SPTL!AU108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV108,SPTL!AV108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW108,SPTL!AW108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX108,SPTL!AX108)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY108,SPTL!AY108)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A109,SPTL!A109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B109,SPTL!B109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C109,SPTL!C109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D109,SPTL!D109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E109,SPTL!E109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F109,SPTL!F109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G109,SPTL!G109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H109,SPTL!H109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I109,SPTL!I109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J109,SPTL!J109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K109,SPTL!K109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L109,SPTL!L109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M109,SPTL!M109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N109,SPTL!N109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O109,SPTL!O109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P109,SPTL!P109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q109,SPTL!Q109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R109,SPTL!R109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S109,SPTL!S109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T109,SPTL!T109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U109,SPTL!U109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V109,SPTL!V109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W109,SPTL!W109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X109,SPTL!X109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y109,SPTL!Y109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z109,SPTL!Z109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA109,SPTL!AA109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB109,SPTL!AB109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC109,SPTL!AC109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD109,SPTL!AD109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE109,SPTL!AE109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF109,SPTL!AF109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG109,SPTL!AG109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH109,SPTL!AH109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI109,SPTL!AI109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ109,SPTL!AJ109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK109,SPTL!AK109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL109,SPTL!AL109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM109,SPTL!AM109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN109,SPTL!AN109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO109,SPTL!AO109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP109,SPTL!AP109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ109,SPTL!AQ109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR109,SPTL!AR109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS109,SPTL!AS109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT109,SPTL!AT109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU109,SPTL!AU109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV109,SPTL!AV109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW109,SPTL!AW109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX109,SPTL!AX109)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY109,SPTL!AY109)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A110,SPTL!A110)","v":"Capital allowances"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B110,SPTL!B110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C110,SPTL!C110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D110,SPTL!D110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E110,SPTL!E110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F110,SPTL!F110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G110,SPTL!G110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H110,SPTL!H110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I110,SPTL!I110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J110,SPTL!J110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K110,SPTL!K110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L110,SPTL!L110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M110,SPTL!M110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N110,SPTL!N110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O110,SPTL!O110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P110,SPTL!P110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q110,SPTL!Q110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R110,SPTL!R110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S110,SPTL!S110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T110,SPTL!T110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U110,SPTL!U110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V110,SPTL!V110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W110,SPTL!W110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X110,SPTL!X110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y110,SPTL!Y110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z110,SPTL!Z110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA110,SPTL!AA110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB110,SPTL!AB110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC110,SPTL!AC110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD110,SPTL!AD110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE110,SPTL!AE110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF110,SPTL!AF110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG110,SPTL!AG110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH110,SPTL!AH110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI110,SPTL!AI110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ110,SPTL!AJ110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK110,SPTL!AK110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL110,SPTL!AL110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM110,SPTL!AM110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN110,SPTL!AN110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO110,SPTL!AO110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP110,SPTL!AP110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ110,SPTL!AQ110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR110,SPTL!AR110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS110,SPTL!AS110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT110,SPTL!AT110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU110,SPTL!AU110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV110,SPTL!AV110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW110,SPTL!AW110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX110,SPTL!AX110)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY110,SPTL!AY110)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A111,SPTL!A111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B111,SPTL!B111)","v":"Plant pool and others"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C111,SPTL!C111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D111,SPTL!D111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E111,SPTL!E111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F111,SPTL!F111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G111,SPTL!G111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H111,SPTL!H111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I111,SPTL!I111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J111,SPTL!J111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K111,SPTL!K111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L111,SPTL!L111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M111,SPTL!M111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N111,SPTL!N111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O111,SPTL!O111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P111,SPTL!P111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q111,SPTL!Q111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R111,SPTL!R111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S111,SPTL!S111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T111,SPTL!T111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U111,SPTL!U111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V111,SPTL!V111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W111,SPTL!W111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X111,SPTL!X111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y111,SPTL!Y111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z111,SPTL!Z111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA111,SPTL!AA111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB111,SPTL!AB111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC111,SPTL!AC111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD111,SPTL!AD111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE111,SPTL!AE111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF111,SPTL!AF111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG111,SPTL!AG111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH111,SPTL!AH111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI111,SPTL!AI111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ111,SPTL!AJ111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK111,SPTL!AK111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL111,SPTL!AL111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM111,SPTL!AM111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN111,SPTL!AN111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO111,SPTL!AO111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP111,SPTL!AP111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ111,SPTL!AQ111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR111,SPTL!AR111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS111,SPTL!AS111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT111,SPTL!AT111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU111,SPTL!AU111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV111,SPTL!AV111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW111,SPTL!AW111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX111,SPTL!AX111)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY111,SPTL!AY111)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A112,SPTL!A112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B112,SPTL!B112)","v":"Opening balance b/fwd"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C112,SPTL!C112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D112,SPTL!D112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E112,SPTL!E112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F112,SPTL!F112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G112,SPTL!G112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H112,SPTL!H112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I112,SPTL!I112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J112,SPTL!J112)","v":24.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K112,SPTL!K112)","v":23.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L112,SPTL!L112)","v":22.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M112,SPTL!M112)","v":20.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N112,SPTL!N112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O112,SPTL!O112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P112,SPTL!P112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q112,SPTL!Q112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R112,SPTL!R112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S112,SPTL!S112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T112,SPTL!T112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U112,SPTL!U112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V112,SPTL!V112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W112,SPTL!W112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X112,SPTL!X112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y112,SPTL!Y112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z112,SPTL!Z112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA112,SPTL!AA112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB112,SPTL!AB112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC112,SPTL!AC112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD112,SPTL!AD112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE112,SPTL!AE112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF112,SPTL!AF112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG112,SPTL!AG112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH112,SPTL!AH112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI112,SPTL!AI112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ112,SPTL!AJ112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK112,SPTL!AK112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL112,SPTL!AL112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM112,SPTL!AM112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN112,SPTL!AN112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO112,SPTL!AO112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP112,SPTL!AP112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ112,SPTL!AQ112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR112,SPTL!AR112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS112,SPTL!AS112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT112,SPTL!AT112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU112,SPTL!AU112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV112,SPTL!AV112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW112,SPTL!AW112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX112,SPTL!AX112)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY112,SPTL!AY112)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A113,SPTL!A113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B113,SPTL!B113)","v":"Revisions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C113,SPTL!C113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D113,SPTL!D113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E113,SPTL!E113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F113,SPTL!F113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G113,SPTL!G113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H113,SPTL!H113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I113,SPTL!I113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J113,SPTL!J113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K113,SPTL!K113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L113,SPTL!L113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M113,SPTL!M113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N113,SPTL!N113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O113,SPTL!O113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P113,SPTL!P113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q113,SPTL!Q113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R113,SPTL!R113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S113,SPTL!S113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T113,SPTL!T113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U113,SPTL!U113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V113,SPTL!V113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W113,SPTL!W113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X113,SPTL!X113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y113,SPTL!Y113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z113,SPTL!Z113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA113,SPTL!AA113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB113,SPTL!AB113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC113,SPTL!AC113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD113,SPTL!AD113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE113,SPTL!AE113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF113,SPTL!AF113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG113,SPTL!AG113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH113,SPTL!AH113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI113,SPTL!AI113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ113,SPTL!AJ113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK113,SPTL!AK113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL113,SPTL!AL113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM113,SPTL!AM113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN113,SPTL!AN113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO113,SPTL!AO113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP113,SPTL!AP113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ113,SPTL!AQ113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR113,SPTL!AR113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS113,SPTL!AS113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT113,SPTL!AT113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU113,SPTL!AU113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV113,SPTL!AV113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW113,SPTL!AW113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX113,SPTL!AX113)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY113,SPTL!AY113)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A114,SPTL!A114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B114,SPTL!B114)","v":"Additions in the year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C114,SPTL!C114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D114,SPTL!D114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E114,SPTL!E114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F114,SPTL!F114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G114,SPTL!G114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H114,SPTL!H114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I114,SPTL!I114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J114,SPTL!J114)","v":6.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K114,SPTL!K114)","v":4.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L114,SPTL!L114)","v":10.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M114,SPTL!M114)","v":9.3000000000000007},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N114,SPTL!N114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O114,SPTL!O114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P114,SPTL!P114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q114,SPTL!Q114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R114,SPTL!R114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S114,SPTL!S114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T114,SPTL!T114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U114,SPTL!U114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V114,SPTL!V114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W114,SPTL!W114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X114,SPTL!X114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y114,SPTL!Y114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z114,SPTL!Z114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA114,SPTL!AA114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB114,SPTL!AB114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC114,SPTL!AC114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD114,SPTL!AD114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE114,SPTL!AE114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF114,SPTL!AF114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG114,SPTL!AG114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH114,SPTL!AH114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI114,SPTL!AI114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ114,SPTL!AJ114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK114,SPTL!AK114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL114,SPTL!AL114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM114,SPTL!AM114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN114,SPTL!AN114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO114,SPTL!AO114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP114,SPTL!AP114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ114,SPTL!AQ114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR114,SPTL!AR114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS114,SPTL!AS114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT114,SPTL!AT114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU114,SPTL!AU114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV114,SPTL!AV114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW114,SPTL!AW114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX114,SPTL!AX114)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY114,SPTL!AY114)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A115,SPTL!A115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B115,SPTL!B115)","v":"Disposals in the year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C115,SPTL!C115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D115,SPTL!D115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E115,SPTL!E115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F115,SPTL!F115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G115,SPTL!G115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H115,SPTL!H115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I115,SPTL!I115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J115,SPTL!J115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K115,SPTL!K115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L115,SPTL!L115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M115,SPTL!M115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N115,SPTL!N115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O115,SPTL!O115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P115,SPTL!P115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q115,SPTL!Q115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R115,SPTL!R115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S115,SPTL!S115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T115,SPTL!T115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U115,SPTL!U115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V115,SPTL!V115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W115,SPTL!W115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X115,SPTL!X115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y115,SPTL!Y115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z115,SPTL!Z115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA115,SPTL!AA115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB115,SPTL!AB115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC115,SPTL!AC115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD115,SPTL!AD115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE115,SPTL!AE115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF115,SPTL!AF115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG115,SPTL!AG115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH115,SPTL!AH115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI115,SPTL!AI115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ115,SPTL!AJ115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK115,SPTL!AK115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL115,SPTL!AL115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM115,SPTL!AM115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN115,SPTL!AN115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO115,SPTL!AO115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP115,SPTL!AP115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ115,SPTL!AQ115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR115,SPTL!AR115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS115,SPTL!AS115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT115,SPTL!AT115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU115,SPTL!AU115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV115,SPTL!AV115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW115,SPTL!AW115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX115,SPTL!AX115)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY115,SPTL!AY115)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A116,SPTL!A116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B116,SPTL!B116)","v":"WDA"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C116,SPTL!C116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D116,SPTL!D116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E116,SPTL!E116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F116,SPTL!F116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G116,SPTL!G116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H116,SPTL!H116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I116,SPTL!I116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J116,SPTL!J116)","v":7.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K116,SPTL!K116)","v":5.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L116,SPTL!L116)","v":6.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M116,SPTL!M116)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N116,SPTL!N116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O116,SPTL!O116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P116,SPTL!P116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q116,SPTL!Q116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R116,SPTL!R116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S116,SPTL!S116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T116,SPTL!T116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U116,SPTL!U116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V116,SPTL!V116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W116,SPTL!W116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X116,SPTL!X116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y116,SPTL!Y116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z116,SPTL!Z116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA116,SPTL!AA116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB116,SPTL!AB116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC116,SPTL!AC116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD116,SPTL!AD116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE116,SPTL!AE116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF116,SPTL!AF116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG116,SPTL!AG116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH116,SPTL!AH116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI116,SPTL!AI116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ116,SPTL!AJ116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK116,SPTL!AK116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL116,SPTL!AL116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM116,SPTL!AM116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN116,SPTL!AN116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO116,SPTL!AO116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP116,SPTL!AP116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ116,SPTL!AQ116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR116,SPTL!AR116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS116,SPTL!AS116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT116,SPTL!AT116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU116,SPTL!AU116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV116,SPTL!AV116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW116,SPTL!AW116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX116,SPTL!AX116)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY116,SPTL!AY116)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A117,SPTL!A117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B117,SPTL!B117)","v":"Long life assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C117,SPTL!C117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D117,SPTL!D117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E117,SPTL!E117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F117,SPTL!F117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G117,SPTL!G117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H117,SPTL!H117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I117,SPTL!I117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J117,SPTL!J117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K117,SPTL!K117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L117,SPTL!L117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M117,SPTL!M117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N117,SPTL!N117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O117,SPTL!O117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P117,SPTL!P117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q117,SPTL!Q117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R117,SPTL!R117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S117,SPTL!S117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T117,SPTL!T117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U117,SPTL!U117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V117,SPTL!V117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W117,SPTL!W117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X117,SPTL!X117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y117,SPTL!Y117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z117,SPTL!Z117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA117,SPTL!AA117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB117,SPTL!AB117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC117,SPTL!AC117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD117,SPTL!AD117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE117,SPTL!AE117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF117,SPTL!AF117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG117,SPTL!AG117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH117,SPTL!AH117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI117,SPTL!AI117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ117,SPTL!AJ117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK117,SPTL!AK117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL117,SPTL!AL117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM117,SPTL!AM117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN117,SPTL!AN117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO117,SPTL!AO117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP117,SPTL!AP117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ117,SPTL!AQ117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR117,SPTL!AR117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS117,SPTL!AS117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT117,SPTL!AT117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU117,SPTL!AU117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV117,SPTL!AV117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW117,SPTL!AW117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX117,SPTL!AX117)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY117,SPTL!AY117)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A118,SPTL!A118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B118,SPTL!B118)","v":"Opening balance b/fwd"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C118,SPTL!C118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D118,SPTL!D118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E118,SPTL!E118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F118,SPTL!F118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G118,SPTL!G118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H118,SPTL!H118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I118,SPTL!I118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J118,SPTL!J118)","v":517.79999999999995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K118,SPTL!K118)","v":557.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L118,SPTL!L118)","v":611.70000000000005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M118,SPTL!M118)","v":777.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N118,SPTL!N118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O118,SPTL!O118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P118,SPTL!P118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q118,SPTL!Q118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R118,SPTL!R118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S118,SPTL!S118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T118,SPTL!T118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U118,SPTL!U118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V118,SPTL!V118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W118,SPTL!W118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X118,SPTL!X118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y118,SPTL!Y118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z118,SPTL!Z118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA118,SPTL!AA118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB118,SPTL!AB118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC118,SPTL!AC118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD118,SPTL!AD118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE118,SPTL!AE118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF118,SPTL!AF118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG118,SPTL!AG118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH118,SPTL!AH118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI118,SPTL!AI118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ118,SPTL!AJ118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK118,SPTL!AK118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL118,SPTL!AL118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM118,SPTL!AM118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN118,SPTL!AN118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO118,SPTL!AO118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP118,SPTL!AP118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ118,SPTL!AQ118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR118,SPTL!AR118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS118,SPTL!AS118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT118,SPTL!AT118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU118,SPTL!AU118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV118,SPTL!AV118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW118,SPTL!AW118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX118,SPTL!AX118)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY118,SPTL!AY118)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A119,SPTL!A119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B119,SPTL!B119)","v":"Revisions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C119,SPTL!C119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D119,SPTL!D119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E119,SPTL!E119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F119,SPTL!F119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G119,SPTL!G119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H119,SPTL!H119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I119,SPTL!I119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J119,SPTL!J119)","v":-0.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K119,SPTL!K119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L119,SPTL!L119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M119,SPTL!M119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N119,SPTL!N119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O119,SPTL!O119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P119,SPTL!P119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q119,SPTL!Q119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R119,SPTL!R119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S119,SPTL!S119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T119,SPTL!T119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U119,SPTL!U119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V119,SPTL!V119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W119,SPTL!W119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X119,SPTL!X119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y119,SPTL!Y119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z119,SPTL!Z119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA119,SPTL!AA119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB119,SPTL!AB119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC119,SPTL!AC119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD119,SPTL!AD119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE119,SPTL!AE119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF119,SPTL!AF119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG119,SPTL!AG119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH119,SPTL!AH119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI119,SPTL!AI119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ119,SPTL!AJ119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK119,SPTL!AK119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL119,SPTL!AL119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM119,SPTL!AM119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN119,SPTL!AN119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO119,SPTL!AO119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP119,SPTL!AP119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ119,SPTL!AQ119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR119,SPTL!AR119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS119,SPTL!AS119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT119,SPTL!AT119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU119,SPTL!AU119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV119,SPTL!AV119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW119,SPTL!AW119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX119,SPTL!AX119)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY119,SPTL!AY119)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A120,SPTL!A120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B120,SPTL!B120)","v":"Additions in the year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C120,SPTL!C120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D120,SPTL!D120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E120,SPTL!E120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F120,SPTL!F120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G120,SPTL!G120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H120,SPTL!H120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I120,SPTL!I120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J120,SPTL!J120)","v":102},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K120,SPTL!K120)","v":122.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L120,SPTL!L120)","v":164.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M120,SPTL!M120)","v":439.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N120,SPTL!N120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O120,SPTL!O120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P120,SPTL!P120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q120,SPTL!Q120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R120,SPTL!R120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S120,SPTL!S120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T120,SPTL!T120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U120,SPTL!U120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V120,SPTL!V120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W120,SPTL!W120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X120,SPTL!X120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y120,SPTL!Y120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z120,SPTL!Z120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA120,SPTL!AA120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB120,SPTL!AB120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC120,SPTL!AC120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD120,SPTL!AD120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE120,SPTL!AE120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF120,SPTL!AF120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG120,SPTL!AG120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH120,SPTL!AH120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI120,SPTL!AI120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ120,SPTL!AJ120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK120,SPTL!AK120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL120,SPTL!AL120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM120,SPTL!AM120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN120,SPTL!AN120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO120,SPTL!AO120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP120,SPTL!AP120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ120,SPTL!AQ120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR120,SPTL!AR120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS120,SPTL!AS120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT120,SPTL!AT120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU120,SPTL!AU120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV120,SPTL!AV120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW120,SPTL!AW120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX120,SPTL!AX120)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY120,SPTL!AY120)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A121,SPTL!A121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B121,SPTL!B121)","v":"Disposals in the year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C121,SPTL!C121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D121,SPTL!D121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E121,SPTL!E121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F121,SPTL!F121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G121,SPTL!G121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H121,SPTL!H121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I121,SPTL!I121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J121,SPTL!J121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K121,SPTL!K121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L121,SPTL!L121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M121,SPTL!M121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N121,SPTL!N121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O121,SPTL!O121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P121,SPTL!P121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q121,SPTL!Q121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R121,SPTL!R121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S121,SPTL!S121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T121,SPTL!T121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U121,SPTL!U121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V121,SPTL!V121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W121,SPTL!W121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X121,SPTL!X121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y121,SPTL!Y121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z121,SPTL!Z121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA121,SPTL!AA121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB121,SPTL!AB121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC121,SPTL!AC121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD121,SPTL!AD121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE121,SPTL!AE121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF121,SPTL!AF121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG121,SPTL!AG121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH121,SPTL!AH121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI121,SPTL!AI121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ121,SPTL!AJ121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK121,SPTL!AK121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL121,SPTL!AL121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM121,SPTL!AM121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN121,SPTL!AN121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO121,SPTL!AO121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP121,SPTL!AP121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ121,SPTL!AQ121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR121,SPTL!AR121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS121,SPTL!AS121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT121,SPTL!AT121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU121,SPTL!AU121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV121,SPTL!AV121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW121,SPTL!AW121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX121,SPTL!AX121)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY121,SPTL!AY121)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A122,SPTL!A122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B122,SPTL!B122)","v":"WDA"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C122,SPTL!C122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D122,SPTL!D122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E122,SPTL!E122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F122,SPTL!F122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G122,SPTL!G122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H122,SPTL!H122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I122,SPTL!I122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J122,SPTL!J122)","v":62},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K122,SPTL!K122)","v":68},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L122,SPTL!L122)","v":77.599999999999994},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M122,SPTL!M122)","v":97.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N122,SPTL!N122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O122,SPTL!O122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P122,SPTL!P122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q122,SPTL!Q122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R122,SPTL!R122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S122,SPTL!S122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T122,SPTL!T122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U122,SPTL!U122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V122,SPTL!V122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W122,SPTL!W122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X122,SPTL!X122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y122,SPTL!Y122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z122,SPTL!Z122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA122,SPTL!AA122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB122,SPTL!AB122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC122,SPTL!AC122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD122,SPTL!AD122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE122,SPTL!AE122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF122,SPTL!AF122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG122,SPTL!AG122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH122,SPTL!AH122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI122,SPTL!AI122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ122,SPTL!AJ122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK122,SPTL!AK122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL122,SPTL!AL122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM122,SPTL!AM122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN122,SPTL!AN122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO122,SPTL!AO122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP122,SPTL!AP122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ122,SPTL!AQ122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR122,SPTL!AR122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS122,SPTL!AS122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT122,SPTL!AT122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU122,SPTL!AU122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV122,SPTL!AV122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW122,SPTL!AW122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX122,SPTL!AX122)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY122,SPTL!AY122)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A123,SPTL!A123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B123,SPTL!B123)","v":"IBAs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C123,SPTL!C123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D123,SPTL!D123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E123,SPTL!E123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F123,SPTL!F123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G123,SPTL!G123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H123,SPTL!H123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I123,SPTL!I123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J123,SPTL!J123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K123,SPTL!K123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L123,SPTL!L123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M123,SPTL!M123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N123,SPTL!N123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O123,SPTL!O123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P123,SPTL!P123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q123,SPTL!Q123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R123,SPTL!R123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S123,SPTL!S123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T123,SPTL!T123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U123,SPTL!U123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V123,SPTL!V123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W123,SPTL!W123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X123,SPTL!X123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y123,SPTL!Y123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z123,SPTL!Z123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA123,SPTL!AA123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB123,SPTL!AB123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC123,SPTL!AC123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD123,SPTL!AD123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE123,SPTL!AE123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF123,SPTL!AF123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG123,SPTL!AG123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH123,SPTL!AH123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI123,SPTL!AI123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ123,SPTL!AJ123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK123,SPTL!AK123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL123,SPTL!AL123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM123,SPTL!AM123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN123,SPTL!AN123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO123,SPTL!AO123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP123,SPTL!AP123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ123,SPTL!AQ123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR123,SPTL!AR123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS123,SPTL!AS123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT123,SPTL!AT123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU123,SPTL!AU123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV123,SPTL!AV123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW123,SPTL!AW123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX123,SPTL!AX123)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY123,SPTL!AY123)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A124,SPTL!A124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B124,SPTL!B124)","v":"Opening balance b/fwd"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C124,SPTL!C124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D124,SPTL!D124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E124,SPTL!E124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F124,SPTL!F124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G124,SPTL!G124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H124,SPTL!H124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I124,SPTL!I124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J124,SPTL!J124)","v":6.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K124,SPTL!K124)","v":7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L124,SPTL!L124)","v":6.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M124,SPTL!M124)","v":14.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N124,SPTL!N124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O124,SPTL!O124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P124,SPTL!P124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q124,SPTL!Q124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R124,SPTL!R124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S124,SPTL!S124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T124,SPTL!T124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U124,SPTL!U124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V124,SPTL!V124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W124,SPTL!W124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X124,SPTL!X124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y124,SPTL!Y124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z124,SPTL!Z124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA124,SPTL!AA124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB124,SPTL!AB124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC124,SPTL!AC124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD124,SPTL!AD124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE124,SPTL!AE124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF124,SPTL!AF124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG124,SPTL!AG124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH124,SPTL!AH124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI124,SPTL!AI124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ124,SPTL!AJ124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK124,SPTL!AK124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL124,SPTL!AL124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM124,SPTL!AM124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN124,SPTL!AN124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO124,SPTL!AO124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP124,SPTL!AP124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ124,SPTL!AQ124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR124,SPTL!AR124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS124,SPTL!AS124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT124,SPTL!AT124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU124,SPTL!AU124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV124,SPTL!AV124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW124,SPTL!AW124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX124,SPTL!AX124)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY124,SPTL!AY124)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A125,SPTL!A125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B125,SPTL!B125)","v":"Revisions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C125,SPTL!C125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D125,SPTL!D125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E125,SPTL!E125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F125,SPTL!F125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G125,SPTL!G125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H125,SPTL!H125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I125,SPTL!I125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J125,SPTL!J125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K125,SPTL!K125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L125,SPTL!L125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M125,SPTL!M125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N125,SPTL!N125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O125,SPTL!O125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P125,SPTL!P125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q125,SPTL!Q125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R125,SPTL!R125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S125,SPTL!S125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T125,SPTL!T125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U125,SPTL!U125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V125,SPTL!V125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W125,SPTL!W125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X125,SPTL!X125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y125,SPTL!Y125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z125,SPTL!Z125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA125,SPTL!AA125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB125,SPTL!AB125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC125,SPTL!AC125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD125,SPTL!AD125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE125,SPTL!AE125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF125,SPTL!AF125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG125,SPTL!AG125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH125,SPTL!AH125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI125,SPTL!AI125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ125,SPTL!AJ125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK125,SPTL!AK125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL125,SPTL!AL125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM125,SPTL!AM125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN125,SPTL!AN125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO125,SPTL!AO125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP125,SPTL!AP125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ125,SPTL!AQ125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR125,SPTL!AR125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS125,SPTL!AS125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT125,SPTL!AT125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU125,SPTL!AU125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV125,SPTL!AV125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW125,SPTL!AW125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX125,SPTL!AX125)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY125,SPTL!AY125)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A126,SPTL!A126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B126,SPTL!B126)","v":"Additions in the year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C126,SPTL!C126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D126,SPTL!D126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E126,SPTL!E126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F126,SPTL!F126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G126,SPTL!G126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H126,SPTL!H126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I126,SPTL!I126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J126,SPTL!J126)","v":0.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K126,SPTL!K126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L126,SPTL!L126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M126,SPTL!M126)","v":9.3000000000000007},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N126,SPTL!N126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O126,SPTL!O126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P126,SPTL!P126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q126,SPTL!Q126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R126,SPTL!R126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S126,SPTL!S126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T126,SPTL!T126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U126,SPTL!U126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V126,SPTL!V126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W126,SPTL!W126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X126,SPTL!X126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y126,SPTL!Y126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z126,SPTL!Z126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA126,SPTL!AA126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB126,SPTL!AB126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC126,SPTL!AC126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD126,SPTL!AD126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE126,SPTL!AE126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF126,SPTL!AF126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG126,SPTL!AG126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH126,SPTL!AH126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI126,SPTL!AI126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ126,SPTL!AJ126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK126,SPTL!AK126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL126,SPTL!AL126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM126,SPTL!AM126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN126,SPTL!AN126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO126,SPTL!AO126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP126,SPTL!AP126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ126,SPTL!AQ126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR126,SPTL!AR126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS126,SPTL!AS126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT126,SPTL!AT126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU126,SPTL!AU126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV126,SPTL!AV126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW126,SPTL!AW126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX126,SPTL!AX126)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY126,SPTL!AY126)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A127,SPTL!A127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B127,SPTL!B127)","v":"Disposals in the year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C127,SPTL!C127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D127,SPTL!D127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E127,SPTL!E127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F127,SPTL!F127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G127,SPTL!G127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H127,SPTL!H127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I127,SPTL!I127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J127,SPTL!J127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K127,SPTL!K127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L127,SPTL!L127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M127,SPTL!M127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N127,SPTL!N127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O127,SPTL!O127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P127,SPTL!P127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q127,SPTL!Q127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R127,SPTL!R127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S127,SPTL!S127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T127,SPTL!T127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U127,SPTL!U127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V127,SPTL!V127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W127,SPTL!W127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X127,SPTL!X127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y127,SPTL!Y127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z127,SPTL!Z127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA127,SPTL!AA127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB127,SPTL!AB127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC127,SPTL!AC127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD127,SPTL!AD127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE127,SPTL!AE127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF127,SPTL!AF127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG127,SPTL!AG127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH127,SPTL!AH127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI127,SPTL!AI127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ127,SPTL!AJ127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK127,SPTL!AK127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL127,SPTL!AL127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM127,SPTL!AM127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN127,SPTL!AN127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO127,SPTL!AO127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP127,SPTL!AP127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ127,SPTL!AQ127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR127,SPTL!AR127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS127,SPTL!AS127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT127,SPTL!AT127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU127,SPTL!AU127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV127,SPTL!AV127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW127,SPTL!AW127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX127,SPTL!AX127)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY127,SPTL!AY127)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A128,SPTL!A128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B128,SPTL!B128)","v":"WDA"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C128,SPTL!C128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D128,SPTL!D128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E128,SPTL!E128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F128,SPTL!F128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G128,SPTL!G128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H128,SPTL!H128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I128,SPTL!I128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J128,SPTL!J128)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K128,SPTL!K128)","v":0.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L128,SPTL!L128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M128,SPTL!M128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N128,SPTL!N128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O128,SPTL!O128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P128,SPTL!P128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q128,SPTL!Q128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R128,SPTL!R128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S128,SPTL!S128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T128,SPTL!T128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U128,SPTL!U128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V128,SPTL!V128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W128,SPTL!W128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X128,SPTL!X128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y128,SPTL!Y128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z128,SPTL!Z128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA128,SPTL!AA128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB128,SPTL!AB128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC128,SPTL!AC128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD128,SPTL!AD128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE128,SPTL!AE128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF128,SPTL!AF128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG128,SPTL!AG128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH128,SPTL!AH128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI128,SPTL!AI128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ128,SPTL!AJ128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK128,SPTL!AK128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL128,SPTL!AL128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM128,SPTL!AM128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN128,SPTL!AN128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO128,SPTL!AO128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP128,SPTL!AP128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ128,SPTL!AQ128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR128,SPTL!AR128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS128,SPTL!AS128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT128,SPTL!AT128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU128,SPTL!AU128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV128,SPTL!AV128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW128,SPTL!AW128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX128,SPTL!AX128)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY128,SPTL!AY128)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A129,SPTL!A129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B129,SPTL!B129)","v":"Deferred revenue expenditure"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C129,SPTL!C129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D129,SPTL!D129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E129,SPTL!E129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F129,SPTL!F129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G129,SPTL!G129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H129,SPTL!H129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I129,SPTL!I129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J129,SPTL!J129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K129,SPTL!K129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L129,SPTL!L129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M129,SPTL!M129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N129,SPTL!N129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O129,SPTL!O129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P129,SPTL!P129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q129,SPTL!Q129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R129,SPTL!R129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S129,SPTL!S129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T129,SPTL!T129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U129,SPTL!U129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V129,SPTL!V129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W129,SPTL!W129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X129,SPTL!X129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y129,SPTL!Y129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z129,SPTL!Z129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA129,SPTL!AA129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB129,SPTL!AB129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC129,SPTL!AC129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD129,SPTL!AD129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE129,SPTL!AE129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF129,SPTL!AF129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG129,SPTL!AG129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH129,SPTL!AH129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI129,SPTL!AI129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ129,SPTL!AJ129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK129,SPTL!AK129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL129,SPTL!AL129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM129,SPTL!AM129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN129,SPTL!AN129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO129,SPTL!AO129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP129,SPTL!AP129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ129,SPTL!AQ129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR129,SPTL!AR129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS129,SPTL!AS129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT129,SPTL!AT129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU129,SPTL!AU129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV129,SPTL!AV129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW129,SPTL!AW129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX129,SPTL!AX129)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY129,SPTL!AY129)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A130,SPTL!A130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B130,SPTL!B130)","v":"Opening balance b/fwd"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C130,SPTL!C130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D130,SPTL!D130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E130,SPTL!E130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F130,SPTL!F130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G130,SPTL!G130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H130,SPTL!H130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I130,SPTL!I130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J130,SPTL!J130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K130,SPTL!K130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L130,SPTL!L130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M130,SPTL!M130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N130,SPTL!N130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O130,SPTL!O130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P130,SPTL!P130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q130,SPTL!Q130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R130,SPTL!R130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S130,SPTL!S130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T130,SPTL!T130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U130,SPTL!U130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V130,SPTL!V130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W130,SPTL!W130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X130,SPTL!X130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y130,SPTL!Y130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z130,SPTL!Z130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA130,SPTL!AA130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB130,SPTL!AB130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC130,SPTL!AC130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD130,SPTL!AD130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE130,SPTL!AE130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF130,SPTL!AF130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG130,SPTL!AG130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH130,SPTL!AH130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI130,SPTL!AI130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ130,SPTL!AJ130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK130,SPTL!AK130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL130,SPTL!AL130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM130,SPTL!AM130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN130,SPTL!AN130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO130,SPTL!AO130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP130,SPTL!AP130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ130,SPTL!AQ130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR130,SPTL!AR130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS130,SPTL!AS130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT130,SPTL!AT130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU130,SPTL!AU130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV130,SPTL!AV130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW130,SPTL!AW130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX130,SPTL!AX130)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY130,SPTL!AY130)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A131,SPTL!A131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B131,SPTL!B131)","v":"Revisions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C131,SPTL!C131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D131,SPTL!D131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E131,SPTL!E131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F131,SPTL!F131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G131,SPTL!G131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H131,SPTL!H131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I131,SPTL!I131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J131,SPTL!J131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K131,SPTL!K131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L131,SPTL!L131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M131,SPTL!M131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N131,SPTL!N131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O131,SPTL!O131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P131,SPTL!P131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q131,SPTL!Q131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R131,SPTL!R131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S131,SPTL!S131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T131,SPTL!T131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U131,SPTL!U131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V131,SPTL!V131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W131,SPTL!W131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X131,SPTL!X131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y131,SPTL!Y131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z131,SPTL!Z131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA131,SPTL!AA131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB131,SPTL!AB131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC131,SPTL!AC131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD131,SPTL!AD131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE131,SPTL!AE131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF131,SPTL!AF131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG131,SPTL!AG131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH131,SPTL!AH131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI131,SPTL!AI131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ131,SPTL!AJ131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK131,SPTL!AK131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL131,SPTL!AL131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM131,SPTL!AM131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN131,SPTL!AN131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO131,SPTL!AO131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP131,SPTL!AP131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ131,SPTL!AQ131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR131,SPTL!AR131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS131,SPTL!AS131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT131,SPTL!AT131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU131,SPTL!AU131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV131,SPTL!AV131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW131,SPTL!AW131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX131,SPTL!AX131)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY131,SPTL!AY131)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A132,SPTL!A132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B132,SPTL!B132)","v":"Additions in the year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C132,SPTL!C132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D132,SPTL!D132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E132,SPTL!E132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F132,SPTL!F132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G132,SPTL!G132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H132,SPTL!H132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I132,SPTL!I132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J132,SPTL!J132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K132,SPTL!K132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L132,SPTL!L132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M132,SPTL!M132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N132,SPTL!N132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O132,SPTL!O132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P132,SPTL!P132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q132,SPTL!Q132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R132,SPTL!R132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S132,SPTL!S132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T132,SPTL!T132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U132,SPTL!U132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V132,SPTL!V132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W132,SPTL!W132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X132,SPTL!X132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y132,SPTL!Y132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z132,SPTL!Z132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA132,SPTL!AA132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB132,SPTL!AB132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC132,SPTL!AC132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD132,SPTL!AD132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE132,SPTL!AE132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF132,SPTL!AF132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG132,SPTL!AG132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH132,SPTL!AH132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI132,SPTL!AI132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ132,SPTL!AJ132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK132,SPTL!AK132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL132,SPTL!AL132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM132,SPTL!AM132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN132,SPTL!AN132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO132,SPTL!AO132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP132,SPTL!AP132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ132,SPTL!AQ132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR132,SPTL!AR132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS132,SPTL!AS132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT132,SPTL!AT132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU132,SPTL!AU132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV132,SPTL!AV132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW132,SPTL!AW132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX132,SPTL!AX132)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY132,SPTL!AY132)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A133,SPTL!A133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B133,SPTL!B133)","v":"Disposals in the year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C133,SPTL!C133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D133,SPTL!D133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E133,SPTL!E133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F133,SPTL!F133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G133,SPTL!G133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H133,SPTL!H133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I133,SPTL!I133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J133,SPTL!J133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K133,SPTL!K133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L133,SPTL!L133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M133,SPTL!M133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N133,SPTL!N133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O133,SPTL!O133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P133,SPTL!P133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q133,SPTL!Q133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R133,SPTL!R133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S133,SPTL!S133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T133,SPTL!T133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U133,SPTL!U133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V133,SPTL!V133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W133,SPTL!W133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X133,SPTL!X133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y133,SPTL!Y133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z133,SPTL!Z133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA133,SPTL!AA133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB133,SPTL!AB133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC133,SPTL!AC133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD133,SPTL!AD133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE133,SPTL!AE133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF133,SPTL!AF133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG133,SPTL!AG133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH133,SPTL!AH133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI133,SPTL!AI133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ133,SPTL!AJ133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK133,SPTL!AK133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL133,SPTL!AL133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM133,SPTL!AM133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN133,SPTL!AN133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO133,SPTL!AO133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP133,SPTL!AP133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ133,SPTL!AQ133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR133,SPTL!AR133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS133,SPTL!AS133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT133,SPTL!AT133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU133,SPTL!AU133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV133,SPTL!AV133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW133,SPTL!AW133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX133,SPTL!AX133)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY133,SPTL!AY133)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A134,SPTL!A134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B134,SPTL!B134)","v":"WDA"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C134,SPTL!C134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D134,SPTL!D134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E134,SPTL!E134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F134,SPTL!F134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G134,SPTL!G134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H134,SPTL!H134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I134,SPTL!I134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J134,SPTL!J134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K134,SPTL!K134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L134,SPTL!L134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M134,SPTL!M134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N134,SPTL!N134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O134,SPTL!O134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P134,SPTL!P134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q134,SPTL!Q134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R134,SPTL!R134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S134,SPTL!S134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T134,SPTL!T134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U134,SPTL!U134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V134,SPTL!V134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W134,SPTL!W134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X134,SPTL!X134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y134,SPTL!Y134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z134,SPTL!Z134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA134,SPTL!AA134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB134,SPTL!AB134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC134,SPTL!AC134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD134,SPTL!AD134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE134,SPTL!AE134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF134,SPTL!AF134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG134,SPTL!AG134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH134,SPTL!AH134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI134,SPTL!AI134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ134,SPTL!AJ134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK134,SPTL!AK134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL134,SPTL!AL134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM134,SPTL!AM134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN134,SPTL!AN134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO134,SPTL!AO134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP134,SPTL!AP134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ134,SPTL!AQ134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR134,SPTL!AR134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS134,SPTL!AS134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT134,SPTL!AT134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU134,SPTL!AU134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV134,SPTL!AV134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW134,SPTL!AW134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX134,SPTL!AX134)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY134,SPTL!AY134)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A135,SPTL!A135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B135,SPTL!B135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C135,SPTL!C135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D135,SPTL!D135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E135,SPTL!E135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F135,SPTL!F135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G135,SPTL!G135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H135,SPTL!H135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I135,SPTL!I135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J135,SPTL!J135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K135,SPTL!K135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L135,SPTL!L135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M135,SPTL!M135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N135,SPTL!N135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O135,SPTL!O135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P135,SPTL!P135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q135,SPTL!Q135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R135,SPTL!R135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S135,SPTL!S135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T135,SPTL!T135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U135,SPTL!U135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V135,SPTL!V135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W135,SPTL!W135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X135,SPTL!X135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y135,SPTL!Y135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z135,SPTL!Z135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA135,SPTL!AA135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB135,SPTL!AB135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC135,SPTL!AC135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD135,SPTL!AD135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE135,SPTL!AE135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF135,SPTL!AF135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG135,SPTL!AG135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH135,SPTL!AH135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI135,SPTL!AI135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ135,SPTL!AJ135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK135,SPTL!AK135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL135,SPTL!AL135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM135,SPTL!AM135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN135,SPTL!AN135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO135,SPTL!AO135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP135,SPTL!AP135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ135,SPTL!AQ135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR135,SPTL!AR135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS135,SPTL!AS135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT135,SPTL!AT135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU135,SPTL!AU135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV135,SPTL!AV135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW135,SPTL!AW135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX135,SPTL!AX135)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY135,SPTL!AY135)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A136,SPTL!A136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B136,SPTL!B136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C136,SPTL!C136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D136,SPTL!D136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E136,SPTL!E136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F136,SPTL!F136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G136,SPTL!G136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H136,SPTL!H136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I136,SPTL!I136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J136,SPTL!J136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K136,SPTL!K136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L136,SPTL!L136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M136,SPTL!M136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N136,SPTL!N136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O136,SPTL!O136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P136,SPTL!P136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q136,SPTL!Q136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R136,SPTL!R136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S136,SPTL!S136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T136,SPTL!T136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U136,SPTL!U136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V136,SPTL!V136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W136,SPTL!W136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X136,SPTL!X136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y136,SPTL!Y136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z136,SPTL!Z136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA136,SPTL!AA136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB136,SPTL!AB136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC136,SPTL!AC136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD136,SPTL!AD136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE136,SPTL!AE136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF136,SPTL!AF136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG136,SPTL!AG136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH136,SPTL!AH136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI136,SPTL!AI136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ136,SPTL!AJ136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK136,SPTL!AK136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL136,SPTL!AL136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM136,SPTL!AM136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN136,SPTL!AN136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO136,SPTL!AO136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP136,SPTL!AP136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ136,SPTL!AQ136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR136,SPTL!AR136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS136,SPTL!AS136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT136,SPTL!AT136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU136,SPTL!AU136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV136,SPTL!AV136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW136,SPTL!AW136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX136,SPTL!AX136)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY136,SPTL!AY136)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A137,SPTL!A137)","v":"RAV opening balances"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B137,SPTL!B137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C137,SPTL!C137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D137,SPTL!D137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E137,SPTL!E137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F137,SPTL!F137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G137,SPTL!G137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H137,SPTL!H137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I137,SPTL!I137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J137,SPTL!J137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K137,SPTL!K137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L137,SPTL!L137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M137,SPTL!M137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N137,SPTL!N137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O137,SPTL!O137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P137,SPTL!P137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q137,SPTL!Q137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R137,SPTL!R137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S137,SPTL!S137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T137,SPTL!T137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U137,SPTL!U137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V137,SPTL!V137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W137,SPTL!W137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X137,SPTL!X137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y137,SPTL!Y137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z137,SPTL!Z137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA137,SPTL!AA137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB137,SPTL!AB137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC137,SPTL!AC137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD137,SPTL!AD137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE137,SPTL!AE137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF137,SPTL!AF137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG137,SPTL!AG137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH137,SPTL!AH137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI137,SPTL!AI137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ137,SPTL!AJ137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK137,SPTL!AK137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL137,SPTL!AL137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM137,SPTL!AM137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN137,SPTL!AN137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO137,SPTL!AO137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP137,SPTL!AP137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ137,SPTL!AQ137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR137,SPTL!AR137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS137,SPTL!AS137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT137,SPTL!AT137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU137,SPTL!AU137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV137,SPTL!AV137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW137,SPTL!AW137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX137,SPTL!AX137)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY137,SPTL!AY137)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A138,SPTL!A138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B138,SPTL!B138)","v":"09/10 opening balance on pre-vesting asset costs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C138,SPTL!C138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D138,SPTL!D138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E138,SPTL!E138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F138,SPTL!F138)","v":1004.883146201218},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G138,SPTL!G138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H138,SPTL!H138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I138,SPTL!I138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J138,SPTL!J138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K138,SPTL!K138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L138,SPTL!L138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M138,SPTL!M138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N138,SPTL!N138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O138,SPTL!O138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P138,SPTL!P138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q138,SPTL!Q138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R138,SPTL!R138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S138,SPTL!S138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T138,SPTL!T138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U138,SPTL!U138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V138,SPTL!V138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W138,SPTL!W138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X138,SPTL!X138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y138,SPTL!Y138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z138,SPTL!Z138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA138,SPTL!AA138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB138,SPTL!AB138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC138,SPTL!AC138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD138,SPTL!AD138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE138,SPTL!AE138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF138,SPTL!AF138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG138,SPTL!AG138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH138,SPTL!AH138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI138,SPTL!AI138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ138,SPTL!AJ138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK138,SPTL!AK138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL138,SPTL!AL138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM138,SPTL!AM138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN138,SPTL!AN138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO138,SPTL!AO138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP138,SPTL!AP138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ138,SPTL!AQ138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR138,SPTL!AR138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS138,SPTL!AS138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT138,SPTL!AT138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU138,SPTL!AU138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV138,SPTL!AV138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW138,SPTL!AW138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX138,SPTL!AX138)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY138,SPTL!AY138)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A139,SPTL!A139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B139,SPTL!B139)","v":"09/10 opening balance on post-vesting asset costs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C139,SPTL!C139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D139,SPTL!D139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E139,SPTL!E139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F139,SPTL!F139)","v":429.80138113490818},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G139,SPTL!G139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H139,SPTL!H139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I139,SPTL!I139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J139,SPTL!J139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K139,SPTL!K139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L139,SPTL!L139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M139,SPTL!M139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N139,SPTL!N139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O139,SPTL!O139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P139,SPTL!P139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q139,SPTL!Q139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R139,SPTL!R139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S139,SPTL!S139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T139,SPTL!T139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U139,SPTL!U139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V139,SPTL!V139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W139,SPTL!W139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X139,SPTL!X139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y139,SPTL!Y139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z139,SPTL!Z139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA139,SPTL!AA139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB139,SPTL!AB139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC139,SPTL!AC139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD139,SPTL!AD139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE139,SPTL!AE139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF139,SPTL!AF139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG139,SPTL!AG139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH139,SPTL!AH139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI139,SPTL!AI139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ139,SPTL!AJ139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK139,SPTL!AK139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL139,SPTL!AL139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM139,SPTL!AM139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN139,SPTL!AN139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO139,SPTL!AO139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP139,SPTL!AP139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ139,SPTL!AQ139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR139,SPTL!AR139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS139,SPTL!AS139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT139,SPTL!AT139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU139,SPTL!AU139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV139,SPTL!AV139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW139,SPTL!AW139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX139,SPTL!AX139)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY139,SPTL!AY139)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A140,SPTL!A140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B140,SPTL!B140)","v":"09/10 opening balance on pre-vesting cumulative depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C140,SPTL!C140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D140,SPTL!D140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E140,SPTL!E140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F140,SPTL!F140)","v":703.41820234085276},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G140,SPTL!G140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H140,SPTL!H140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I140,SPTL!I140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J140,SPTL!J140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K140,SPTL!K140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L140,SPTL!L140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M140,SPTL!M140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N140,SPTL!N140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O140,SPTL!O140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P140,SPTL!P140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q140,SPTL!Q140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R140,SPTL!R140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S140,SPTL!S140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T140,SPTL!T140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U140,SPTL!U140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V140,SPTL!V140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W140,SPTL!W140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X140,SPTL!X140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y140,SPTL!Y140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z140,SPTL!Z140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA140,SPTL!AA140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB140,SPTL!AB140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC140,SPTL!AC140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD140,SPTL!AD140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE140,SPTL!AE140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF140,SPTL!AF140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG140,SPTL!AG140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH140,SPTL!AH140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI140,SPTL!AI140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ140,SPTL!AJ140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK140,SPTL!AK140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL140,SPTL!AL140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM140,SPTL!AM140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN140,SPTL!AN140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO140,SPTL!AO140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP140,SPTL!AP140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ140,SPTL!AQ140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR140,SPTL!AR140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS140,SPTL!AS140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT140,SPTL!AT140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU140,SPTL!AU140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV140,SPTL!AV140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW140,SPTL!AW140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX140,SPTL!AX140)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY140,SPTL!AY140)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A141,SPTL!A141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B141,SPTL!B141)","v":"09/10 opening balance on post-vesting cumulative depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C141,SPTL!C141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D141,SPTL!D141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E141,SPTL!E141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F141,SPTL!F141)","v":65.72865892066946},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G141,SPTL!G141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H141,SPTL!H141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I141,SPTL!I141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J141,SPTL!J141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K141,SPTL!K141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L141,SPTL!L141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M141,SPTL!M141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N141,SPTL!N141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O141,SPTL!O141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P141,SPTL!P141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q141,SPTL!Q141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R141,SPTL!R141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S141,SPTL!S141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T141,SPTL!T141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U141,SPTL!U141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V141,SPTL!V141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W141,SPTL!W141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X141,SPTL!X141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y141,SPTL!Y141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z141,SPTL!Z141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA141,SPTL!AA141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB141,SPTL!AB141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC141,SPTL!AC141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD141,SPTL!AD141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE141,SPTL!AE141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF141,SPTL!AF141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG141,SPTL!AG141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH141,SPTL!AH141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI141,SPTL!AI141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ141,SPTL!AJ141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK141,SPTL!AK141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL141,SPTL!AL141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM141,SPTL!AM141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN141,SPTL!AN141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO141,SPTL!AO141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP141,SPTL!AP141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ141,SPTL!AQ141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR141,SPTL!AR141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS141,SPTL!AS141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT141,SPTL!AT141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU141,SPTL!AU141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV141,SPTL!AV141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW141,SPTL!AW141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX141,SPTL!AX141)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY141,SPTL!AY141)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A142,SPTL!A142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B142,SPTL!B142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C142,SPTL!C142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D142,SPTL!D142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E142,SPTL!E142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F142,SPTL!F142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G142,SPTL!G142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H142,SPTL!H142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I142,SPTL!I142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J142,SPTL!J142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K142,SPTL!K142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L142,SPTL!L142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M142,SPTL!M142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N142,SPTL!N142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O142,SPTL!O142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P142,SPTL!P142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q142,SPTL!Q142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R142,SPTL!R142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S142,SPTL!S142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T142,SPTL!T142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U142,SPTL!U142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V142,SPTL!V142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W142,SPTL!W142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X142,SPTL!X142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y142,SPTL!Y142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z142,SPTL!Z142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA142,SPTL!AA142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB142,SPTL!AB142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC142,SPTL!AC142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD142,SPTL!AD142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE142,SPTL!AE142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF142,SPTL!AF142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG142,SPTL!AG142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH142,SPTL!AH142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI142,SPTL!AI142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ142,SPTL!AJ142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK142,SPTL!AK142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL142,SPTL!AL142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM142,SPTL!AM142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN142,SPTL!AN142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO142,SPTL!AO142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP142,SPTL!AP142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ142,SPTL!AQ142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR142,SPTL!AR142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS142,SPTL!AS142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT142,SPTL!AT142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU142,SPTL!AU142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV142,SPTL!AV142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW142,SPTL!AW142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX142,SPTL!AX142)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY142,SPTL!AY142)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A143,SPTL!A143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B143,SPTL!B143)","v":"Interconnector Asset balance"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C143,SPTL!C143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D143,SPTL!D143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E143,SPTL!E143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F143,SPTL!F143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G143,SPTL!G143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H143,SPTL!H143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I143,SPTL!I143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J143,SPTL!J143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K143,SPTL!K143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L143,SPTL!L143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M143,SPTL!M143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N143,SPTL!N143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O143,SPTL!O143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P143,SPTL!P143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q143,SPTL!Q143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R143,SPTL!R143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S143,SPTL!S143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T143,SPTL!T143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U143,SPTL!U143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V143,SPTL!V143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W143,SPTL!W143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X143,SPTL!X143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y143,SPTL!Y143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z143,SPTL!Z143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA143,SPTL!AA143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB143,SPTL!AB143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC143,SPTL!AC143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD143,SPTL!AD143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE143,SPTL!AE143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF143,SPTL!AF143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG143,SPTL!AG143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH143,SPTL!AH143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI143,SPTL!AI143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ143,SPTL!AJ143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK143,SPTL!AK143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL143,SPTL!AL143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM143,SPTL!AM143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN143,SPTL!AN143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO143,SPTL!AO143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP143,SPTL!AP143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ143,SPTL!AQ143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR143,SPTL!AR143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS143,SPTL!AS143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT143,SPTL!AT143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU143,SPTL!AU143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV143,SPTL!AV143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW143,SPTL!AW143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX143,SPTL!AX143)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY143,SPTL!AY143)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A144,SPTL!A144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B144,SPTL!B144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C144,SPTL!C144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D144,SPTL!D144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E144,SPTL!E144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F144,SPTL!F144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G144,SPTL!G144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H144,SPTL!H144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I144,SPTL!I144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J144,SPTL!J144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K144,SPTL!K144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L144,SPTL!L144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M144,SPTL!M144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N144,SPTL!N144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O144,SPTL!O144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P144,SPTL!P144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q144,SPTL!Q144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R144,SPTL!R144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S144,SPTL!S144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T144,SPTL!T144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U144,SPTL!U144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V144,SPTL!V144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W144,SPTL!W144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X144,SPTL!X144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y144,SPTL!Y144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z144,SPTL!Z144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA144,SPTL!AA144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB144,SPTL!AB144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC144,SPTL!AC144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD144,SPTL!AD144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE144,SPTL!AE144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF144,SPTL!AF144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG144,SPTL!AG144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH144,SPTL!AH144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI144,SPTL!AI144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ144,SPTL!AJ144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK144,SPTL!AK144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL144,SPTL!AL144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM144,SPTL!AM144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN144,SPTL!AN144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO144,SPTL!AO144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP144,SPTL!AP144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ144,SPTL!AQ144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR144,SPTL!AR144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS144,SPTL!AS144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT144,SPTL!AT144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU144,SPTL!AU144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV144,SPTL!AV144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW144,SPTL!AW144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX144,SPTL!AX144)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY144,SPTL!AY144)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A145,SPTL!A145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B145,SPTL!B145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C145,SPTL!C145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D145,SPTL!D145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E145,SPTL!E145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F145,SPTL!F145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G145,SPTL!G145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H145,SPTL!H145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I145,SPTL!I145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J145,SPTL!J145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K145,SPTL!K145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L145,SPTL!L145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M145,SPTL!M145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N145,SPTL!N145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O145,SPTL!O145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P145,SPTL!P145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q145,SPTL!Q145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R145,SPTL!R145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S145,SPTL!S145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T145,SPTL!T145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U145,SPTL!U145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V145,SPTL!V145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W145,SPTL!W145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X145,SPTL!X145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y145,SPTL!Y145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z145,SPTL!Z145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA145,SPTL!AA145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB145,SPTL!AB145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC145,SPTL!AC145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD145,SPTL!AD145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE145,SPTL!AE145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF145,SPTL!AF145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG145,SPTL!AG145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH145,SPTL!AH145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI145,SPTL!AI145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ145,SPTL!AJ145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK145,SPTL!AK145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL145,SPTL!AL145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM145,SPTL!AM145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN145,SPTL!AN145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO145,SPTL!AO145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP145,SPTL!AP145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ145,SPTL!AQ145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR145,SPTL!AR145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS145,SPTL!AS145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT145,SPTL!AT145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU145,SPTL!AU145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV145,SPTL!AV145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW145,SPTL!AW145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX145,SPTL!AX145)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY145,SPTL!AY145)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A146,SPTL!A146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B146,SPTL!B146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C146,SPTL!C146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D146,SPTL!D146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E146,SPTL!E146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F146,SPTL!F146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G146,SPTL!G146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H146,SPTL!H146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I146,SPTL!I146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J146,SPTL!J146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K146,SPTL!K146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L146,SPTL!L146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M146,SPTL!M146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N146,SPTL!N146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O146,SPTL!O146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P146,SPTL!P146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q146,SPTL!Q146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R146,SPTL!R146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S146,SPTL!S146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T146,SPTL!T146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U146,SPTL!U146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V146,SPTL!V146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W146,SPTL!W146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X146,SPTL!X146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y146,SPTL!Y146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z146,SPTL!Z146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA146,SPTL!AA146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB146,SPTL!AB146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC146,SPTL!AC146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD146,SPTL!AD146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE146,SPTL!AE146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF146,SPTL!AF146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG146,SPTL!AG146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH146,SPTL!AH146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI146,SPTL!AI146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ146,SPTL!AJ146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK146,SPTL!AK146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL146,SPTL!AL146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM146,SPTL!AM146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN146,SPTL!AN146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO146,SPTL!AO146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP146,SPTL!AP146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ146,SPTL!AQ146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR146,SPTL!AR146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS146,SPTL!AS146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT146,SPTL!AT146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU146,SPTL!AU146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV146,SPTL!AV146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW146,SPTL!AW146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX146,SPTL!AX146)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY146,SPTL!AY146)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A147,SPTL!A147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B147,SPTL!B147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C147,SPTL!C147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D147,SPTL!D147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E147,SPTL!E147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F147,SPTL!F147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G147,SPTL!G147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H147,SPTL!H147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I147,SPTL!I147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J147,SPTL!J147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K147,SPTL!K147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L147,SPTL!L147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M147,SPTL!M147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N147,SPTL!N147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O147,SPTL!O147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P147,SPTL!P147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q147,SPTL!Q147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R147,SPTL!R147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S147,SPTL!S147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T147,SPTL!T147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U147,SPTL!U147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V147,SPTL!V147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W147,SPTL!W147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X147,SPTL!X147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y147,SPTL!Y147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z147,SPTL!Z147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA147,SPTL!AA147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB147,SPTL!AB147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC147,SPTL!AC147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD147,SPTL!AD147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE147,SPTL!AE147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF147,SPTL!AF147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG147,SPTL!AG147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH147,SPTL!AH147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI147,SPTL!AI147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ147,SPTL!AJ147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK147,SPTL!AK147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL147,SPTL!AL147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM147,SPTL!AM147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN147,SPTL!AN147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO147,SPTL!AO147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP147,SPTL!AP147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ147,SPTL!AQ147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR147,SPTL!AR147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS147,SPTL!AS147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT147,SPTL!AT147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU147,SPTL!AU147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV147,SPTL!AV147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW147,SPTL!AW147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX147,SPTL!AX147)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY147,SPTL!AY147)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A148,SPTL!A148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B148,SPTL!B148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C148,SPTL!C148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D148,SPTL!D148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E148,SPTL!E148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F148,SPTL!F148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G148,SPTL!G148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H148,SPTL!H148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I148,SPTL!I148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J148,SPTL!J148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K148,SPTL!K148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L148,SPTL!L148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M148,SPTL!M148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N148,SPTL!N148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O148,SPTL!O148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P148,SPTL!P148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q148,SPTL!Q148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R148,SPTL!R148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S148,SPTL!S148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T148,SPTL!T148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U148,SPTL!U148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V148,SPTL!V148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W148,SPTL!W148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X148,SPTL!X148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y148,SPTL!Y148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z148,SPTL!Z148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA148,SPTL!AA148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB148,SPTL!AB148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC148,SPTL!AC148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD148,SPTL!AD148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE148,SPTL!AE148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF148,SPTL!AF148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG148,SPTL!AG148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH148,SPTL!AH148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI148,SPTL!AI148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ148,SPTL!AJ148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK148,SPTL!AK148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL148,SPTL!AL148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM148,SPTL!AM148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN148,SPTL!AN148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO148,SPTL!AO148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP148,SPTL!AP148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ148,SPTL!AQ148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR148,SPTL!AR148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS148,SPTL!AS148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT148,SPTL!AT148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU148,SPTL!AU148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV148,SPTL!AV148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW148,SPTL!AW148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX148,SPTL!AX148)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY148,SPTL!AY148)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A149,SPTL!A149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B149,SPTL!B149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C149,SPTL!C149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D149,SPTL!D149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E149,SPTL!E149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F149,SPTL!F149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G149,SPTL!G149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H149,SPTL!H149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I149,SPTL!I149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J149,SPTL!J149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K149,SPTL!K149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L149,SPTL!L149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M149,SPTL!M149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N149,SPTL!N149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O149,SPTL!O149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P149,SPTL!P149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q149,SPTL!Q149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R149,SPTL!R149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S149,SPTL!S149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T149,SPTL!T149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U149,SPTL!U149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V149,SPTL!V149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W149,SPTL!W149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X149,SPTL!X149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y149,SPTL!Y149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z149,SPTL!Z149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA149,SPTL!AA149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB149,SPTL!AB149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC149,SPTL!AC149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD149,SPTL!AD149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE149,SPTL!AE149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF149,SPTL!AF149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG149,SPTL!AG149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH149,SPTL!AH149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI149,SPTL!AI149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ149,SPTL!AJ149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK149,SPTL!AK149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL149,SPTL!AL149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM149,SPTL!AM149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN149,SPTL!AN149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO149,SPTL!AO149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP149,SPTL!AP149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ149,SPTL!AQ149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR149,SPTL!AR149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS149,SPTL!AS149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT149,SPTL!AT149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU149,SPTL!AU149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV149,SPTL!AV149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW149,SPTL!AW149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX149,SPTL!AX149)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY149,SPTL!AY149)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A150,SPTL!A150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B150,SPTL!B150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C150,SPTL!C150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D150,SPTL!D150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E150,SPTL!E150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F150,SPTL!F150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G150,SPTL!G150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H150,SPTL!H150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I150,SPTL!I150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J150,SPTL!J150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K150,SPTL!K150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L150,SPTL!L150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M150,SPTL!M150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N150,SPTL!N150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O150,SPTL!O150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P150,SPTL!P150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q150,SPTL!Q150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R150,SPTL!R150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S150,SPTL!S150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T150,SPTL!T150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U150,SPTL!U150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V150,SPTL!V150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W150,SPTL!W150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X150,SPTL!X150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y150,SPTL!Y150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z150,SPTL!Z150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA150,SPTL!AA150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB150,SPTL!AB150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC150,SPTL!AC150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD150,SPTL!AD150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE150,SPTL!AE150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF150,SPTL!AF150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG150,SPTL!AG150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH150,SPTL!AH150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI150,SPTL!AI150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ150,SPTL!AJ150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK150,SPTL!AK150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL150,SPTL!AL150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM150,SPTL!AM150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN150,SPTL!AN150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO150,SPTL!AO150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP150,SPTL!AP150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ150,SPTL!AQ150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR150,SPTL!AR150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS150,SPTL!AS150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT150,SPTL!AT150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU150,SPTL!AU150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV150,SPTL!AV150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW150,SPTL!AW150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX150,SPTL!AX150)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY150,SPTL!AY150)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A151,SPTL!A151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B151,SPTL!B151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C151,SPTL!C151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D151,SPTL!D151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E151,SPTL!E151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F151,SPTL!F151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G151,SPTL!G151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H151,SPTL!H151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I151,SPTL!I151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J151,SPTL!J151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K151,SPTL!K151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L151,SPTL!L151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M151,SPTL!M151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N151,SPTL!N151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O151,SPTL!O151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P151,SPTL!P151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q151,SPTL!Q151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R151,SPTL!R151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S151,SPTL!S151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T151,SPTL!T151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U151,SPTL!U151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V151,SPTL!V151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W151,SPTL!W151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X151,SPTL!X151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y151,SPTL!Y151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z151,SPTL!Z151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA151,SPTL!AA151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB151,SPTL!AB151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC151,SPTL!AC151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD151,SPTL!AD151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE151,SPTL!AE151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF151,SPTL!AF151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG151,SPTL!AG151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH151,SPTL!AH151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI151,SPTL!AI151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ151,SPTL!AJ151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK151,SPTL!AK151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL151,SPTL!AL151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM151,SPTL!AM151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN151,SPTL!AN151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO151,SPTL!AO151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP151,SPTL!AP151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ151,SPTL!AQ151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR151,SPTL!AR151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS151,SPTL!AS151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT151,SPTL!AT151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU151,SPTL!AU151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV151,SPTL!AV151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW151,SPTL!AW151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX151,SPTL!AX151)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY151,SPTL!AY151)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A152,SPTL!A152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B152,SPTL!B152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C152,SPTL!C152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D152,SPTL!D152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E152,SPTL!E152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F152,SPTL!F152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G152,SPTL!G152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H152,SPTL!H152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I152,SPTL!I152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J152,SPTL!J152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K152,SPTL!K152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L152,SPTL!L152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M152,SPTL!M152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N152,SPTL!N152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O152,SPTL!O152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P152,SPTL!P152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q152,SPTL!Q152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R152,SPTL!R152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S152,SPTL!S152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T152,SPTL!T152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U152,SPTL!U152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V152,SPTL!V152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W152,SPTL!W152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X152,SPTL!X152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y152,SPTL!Y152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z152,SPTL!Z152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA152,SPTL!AA152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB152,SPTL!AB152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC152,SPTL!AC152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD152,SPTL!AD152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE152,SPTL!AE152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF152,SPTL!AF152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG152,SPTL!AG152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH152,SPTL!AH152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI152,SPTL!AI152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ152,SPTL!AJ152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK152,SPTL!AK152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL152,SPTL!AL152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM152,SPTL!AM152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN152,SPTL!AN152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO152,SPTL!AO152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP152,SPTL!AP152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ152,SPTL!AQ152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR152,SPTL!AR152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS152,SPTL!AS152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT152,SPTL!AT152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU152,SPTL!AU152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV152,SPTL!AV152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW152,SPTL!AW152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX152,SPTL!AX152)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY152,SPTL!AY152)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A153,SPTL!A153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B153,SPTL!B153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C153,SPTL!C153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D153,SPTL!D153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E153,SPTL!E153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F153,SPTL!F153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G153,SPTL!G153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H153,SPTL!H153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I153,SPTL!I153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J153,SPTL!J153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K153,SPTL!K153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L153,SPTL!L153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M153,SPTL!M153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N153,SPTL!N153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O153,SPTL!O153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P153,SPTL!P153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q153,SPTL!Q153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R153,SPTL!R153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S153,SPTL!S153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T153,SPTL!T153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U153,SPTL!U153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V153,SPTL!V153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W153,SPTL!W153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X153,SPTL!X153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y153,SPTL!Y153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z153,SPTL!Z153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA153,SPTL!AA153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB153,SPTL!AB153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC153,SPTL!AC153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD153,SPTL!AD153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE153,SPTL!AE153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF153,SPTL!AF153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG153,SPTL!AG153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH153,SPTL!AH153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI153,SPTL!AI153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ153,SPTL!AJ153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK153,SPTL!AK153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL153,SPTL!AL153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM153,SPTL!AM153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN153,SPTL!AN153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO153,SPTL!AO153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP153,SPTL!AP153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ153,SPTL!AQ153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR153,SPTL!AR153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS153,SPTL!AS153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT153,SPTL!AT153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU153,SPTL!AU153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV153,SPTL!AV153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW153,SPTL!AW153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX153,SPTL!AX153)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY153,SPTL!AY153)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A154,SPTL!A154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B154,SPTL!B154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C154,SPTL!C154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D154,SPTL!D154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E154,SPTL!E154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F154,SPTL!F154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G154,SPTL!G154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H154,SPTL!H154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I154,SPTL!I154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J154,SPTL!J154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K154,SPTL!K154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L154,SPTL!L154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M154,SPTL!M154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N154,SPTL!N154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O154,SPTL!O154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P154,SPTL!P154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q154,SPTL!Q154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R154,SPTL!R154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S154,SPTL!S154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T154,SPTL!T154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U154,SPTL!U154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V154,SPTL!V154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W154,SPTL!W154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X154,SPTL!X154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y154,SPTL!Y154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z154,SPTL!Z154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA154,SPTL!AA154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB154,SPTL!AB154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC154,SPTL!AC154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD154,SPTL!AD154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE154,SPTL!AE154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF154,SPTL!AF154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG154,SPTL!AG154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH154,SPTL!AH154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI154,SPTL!AI154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ154,SPTL!AJ154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK154,SPTL!AK154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL154,SPTL!AL154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM154,SPTL!AM154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN154,SPTL!AN154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO154,SPTL!AO154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP154,SPTL!AP154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ154,SPTL!AQ154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR154,SPTL!AR154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS154,SPTL!AS154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT154,SPTL!AT154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU154,SPTL!AU154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV154,SPTL!AV154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW154,SPTL!AW154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX154,SPTL!AX154)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY154,SPTL!AY154)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A155,SPTL!A155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B155,SPTL!B155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C155,SPTL!C155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D155,SPTL!D155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E155,SPTL!E155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F155,SPTL!F155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G155,SPTL!G155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H155,SPTL!H155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I155,SPTL!I155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J155,SPTL!J155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K155,SPTL!K155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L155,SPTL!L155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M155,SPTL!M155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N155,SPTL!N155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O155,SPTL!O155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P155,SPTL!P155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q155,SPTL!Q155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R155,SPTL!R155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S155,SPTL!S155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T155,SPTL!T155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U155,SPTL!U155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V155,SPTL!V155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W155,SPTL!W155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X155,SPTL!X155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y155,SPTL!Y155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z155,SPTL!Z155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA155,SPTL!AA155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB155,SPTL!AB155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC155,SPTL!AC155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD155,SPTL!AD155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE155,SPTL!AE155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF155,SPTL!AF155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG155,SPTL!AG155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH155,SPTL!AH155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI155,SPTL!AI155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ155,SPTL!AJ155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK155,SPTL!AK155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL155,SPTL!AL155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM155,SPTL!AM155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN155,SPTL!AN155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO155,SPTL!AO155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP155,SPTL!AP155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ155,SPTL!AQ155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR155,SPTL!AR155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS155,SPTL!AS155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT155,SPTL!AT155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU155,SPTL!AU155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV155,SPTL!AV155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW155,SPTL!AW155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX155,SPTL!AX155)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY155,SPTL!AY155)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A156,SPTL!A156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B156,SPTL!B156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C156,SPTL!C156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D156,SPTL!D156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E156,SPTL!E156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F156,SPTL!F156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G156,SPTL!G156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H156,SPTL!H156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I156,SPTL!I156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J156,SPTL!J156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K156,SPTL!K156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L156,SPTL!L156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M156,SPTL!M156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N156,SPTL!N156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O156,SPTL!O156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P156,SPTL!P156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q156,SPTL!Q156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R156,SPTL!R156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S156,SPTL!S156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T156,SPTL!T156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U156,SPTL!U156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V156,SPTL!V156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W156,SPTL!W156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X156,SPTL!X156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y156,SPTL!Y156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z156,SPTL!Z156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA156,SPTL!AA156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB156,SPTL!AB156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC156,SPTL!AC156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD156,SPTL!AD156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE156,SPTL!AE156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF156,SPTL!AF156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG156,SPTL!AG156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH156,SPTL!AH156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI156,SPTL!AI156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ156,SPTL!AJ156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK156,SPTL!AK156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL156,SPTL!AL156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM156,SPTL!AM156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN156,SPTL!AN156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO156,SPTL!AO156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP156,SPTL!AP156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ156,SPTL!AQ156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR156,SPTL!AR156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS156,SPTL!AS156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT156,SPTL!AT156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU156,SPTL!AU156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV156,SPTL!AV156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW156,SPTL!AW156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX156,SPTL!AX156)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY156,SPTL!AY156)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A157,SPTL!A157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B157,SPTL!B157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C157,SPTL!C157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D157,SPTL!D157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E157,SPTL!E157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F157,SPTL!F157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G157,SPTL!G157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H157,SPTL!H157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I157,SPTL!I157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J157,SPTL!J157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K157,SPTL!K157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L157,SPTL!L157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M157,SPTL!M157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N157,SPTL!N157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O157,SPTL!O157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P157,SPTL!P157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q157,SPTL!Q157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R157,SPTL!R157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S157,SPTL!S157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T157,SPTL!T157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U157,SPTL!U157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V157,SPTL!V157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W157,SPTL!W157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X157,SPTL!X157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y157,SPTL!Y157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z157,SPTL!Z157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA157,SPTL!AA157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB157,SPTL!AB157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC157,SPTL!AC157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD157,SPTL!AD157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE157,SPTL!AE157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF157,SPTL!AF157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG157,SPTL!AG157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH157,SPTL!AH157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI157,SPTL!AI157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ157,SPTL!AJ157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK157,SPTL!AK157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL157,SPTL!AL157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM157,SPTL!AM157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN157,SPTL!AN157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO157,SPTL!AO157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP157,SPTL!AP157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ157,SPTL!AQ157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR157,SPTL!AR157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS157,SPTL!AS157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT157,SPTL!AT157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU157,SPTL!AU157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV157,SPTL!AV157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW157,SPTL!AW157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX157,SPTL!AX157)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY157,SPTL!AY157)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A158,SPTL!A158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B158,SPTL!B158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C158,SPTL!C158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D158,SPTL!D158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E158,SPTL!E158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F158,SPTL!F158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G158,SPTL!G158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H158,SPTL!H158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I158,SPTL!I158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J158,SPTL!J158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K158,SPTL!K158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L158,SPTL!L158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M158,SPTL!M158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N158,SPTL!N158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O158,SPTL!O158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P158,SPTL!P158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q158,SPTL!Q158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R158,SPTL!R158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S158,SPTL!S158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T158,SPTL!T158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U158,SPTL!U158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V158,SPTL!V158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W158,SPTL!W158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X158,SPTL!X158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y158,SPTL!Y158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z158,SPTL!Z158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA158,SPTL!AA158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB158,SPTL!AB158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC158,SPTL!AC158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD158,SPTL!AD158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE158,SPTL!AE158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF158,SPTL!AF158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG158,SPTL!AG158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH158,SPTL!AH158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI158,SPTL!AI158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ158,SPTL!AJ158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK158,SPTL!AK158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL158,SPTL!AL158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM158,SPTL!AM158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN158,SPTL!AN158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO158,SPTL!AO158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP158,SPTL!AP158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ158,SPTL!AQ158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR158,SPTL!AR158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS158,SPTL!AS158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT158,SPTL!AT158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU158,SPTL!AU158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV158,SPTL!AV158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW158,SPTL!AW158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX158,SPTL!AX158)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY158,SPTL!AY158)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A159,SPTL!A159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B159,SPTL!B159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C159,SPTL!C159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D159,SPTL!D159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E159,SPTL!E159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F159,SPTL!F159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G159,SPTL!G159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H159,SPTL!H159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I159,SPTL!I159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J159,SPTL!J159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K159,SPTL!K159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L159,SPTL!L159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M159,SPTL!M159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N159,SPTL!N159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O159,SPTL!O159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P159,SPTL!P159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q159,SPTL!Q159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R159,SPTL!R159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S159,SPTL!S159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T159,SPTL!T159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U159,SPTL!U159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V159,SPTL!V159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W159,SPTL!W159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X159,SPTL!X159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y159,SPTL!Y159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z159,SPTL!Z159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA159,SPTL!AA159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB159,SPTL!AB159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC159,SPTL!AC159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD159,SPTL!AD159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE159,SPTL!AE159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF159,SPTL!AF159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG159,SPTL!AG159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH159,SPTL!AH159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI159,SPTL!AI159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ159,SPTL!AJ159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK159,SPTL!AK159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL159,SPTL!AL159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM159,SPTL!AM159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN159,SPTL!AN159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO159,SPTL!AO159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP159,SPTL!AP159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ159,SPTL!AQ159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR159,SPTL!AR159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS159,SPTL!AS159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT159,SPTL!AT159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU159,SPTL!AU159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV159,SPTL!AV159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW159,SPTL!AW159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX159,SPTL!AX159)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY159,SPTL!AY159)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A160,SPTL!A160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B160,SPTL!B160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C160,SPTL!C160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D160,SPTL!D160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E160,SPTL!E160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F160,SPTL!F160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G160,SPTL!G160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H160,SPTL!H160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I160,SPTL!I160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J160,SPTL!J160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K160,SPTL!K160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L160,SPTL!L160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M160,SPTL!M160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N160,SPTL!N160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O160,SPTL!O160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P160,SPTL!P160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q160,SPTL!Q160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R160,SPTL!R160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S160,SPTL!S160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T160,SPTL!T160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U160,SPTL!U160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V160,SPTL!V160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W160,SPTL!W160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X160,SPTL!X160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y160,SPTL!Y160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z160,SPTL!Z160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA160,SPTL!AA160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB160,SPTL!AB160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC160,SPTL!AC160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD160,SPTL!AD160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE160,SPTL!AE160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF160,SPTL!AF160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG160,SPTL!AG160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH160,SPTL!AH160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI160,SPTL!AI160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ160,SPTL!AJ160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK160,SPTL!AK160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL160,SPTL!AL160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM160,SPTL!AM160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN160,SPTL!AN160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO160,SPTL!AO160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP160,SPTL!AP160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ160,SPTL!AQ160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR160,SPTL!AR160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS160,SPTL!AS160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT160,SPTL!AT160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU160,SPTL!AU160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV160,SPTL!AV160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW160,SPTL!AW160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX160,SPTL!AX160)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY160,SPTL!AY160)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A161,SPTL!A161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B161,SPTL!B161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C161,SPTL!C161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D161,SPTL!D161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E161,SPTL!E161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F161,SPTL!F161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G161,SPTL!G161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H161,SPTL!H161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I161,SPTL!I161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J161,SPTL!J161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K161,SPTL!K161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L161,SPTL!L161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M161,SPTL!M161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N161,SPTL!N161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O161,SPTL!O161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P161,SPTL!P161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q161,SPTL!Q161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R161,SPTL!R161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S161,SPTL!S161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T161,SPTL!T161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U161,SPTL!U161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V161,SPTL!V161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W161,SPTL!W161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X161,SPTL!X161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y161,SPTL!Y161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z161,SPTL!Z161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA161,SPTL!AA161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB161,SPTL!AB161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC161,SPTL!AC161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD161,SPTL!AD161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE161,SPTL!AE161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF161,SPTL!AF161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG161,SPTL!AG161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH161,SPTL!AH161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI161,SPTL!AI161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ161,SPTL!AJ161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK161,SPTL!AK161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL161,SPTL!AL161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM161,SPTL!AM161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN161,SPTL!AN161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO161,SPTL!AO161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP161,SPTL!AP161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ161,SPTL!AQ161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR161,SPTL!AR161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS161,SPTL!AS161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT161,SPTL!AT161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU161,SPTL!AU161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV161,SPTL!AV161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW161,SPTL!AW161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX161,SPTL!AX161)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY161,SPTL!AY161)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A162,SPTL!A162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B162,SPTL!B162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C162,SPTL!C162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D162,SPTL!D162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E162,SPTL!E162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F162,SPTL!F162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G162,SPTL!G162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H162,SPTL!H162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I162,SPTL!I162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J162,SPTL!J162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K162,SPTL!K162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L162,SPTL!L162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M162,SPTL!M162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N162,SPTL!N162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O162,SPTL!O162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P162,SPTL!P162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q162,SPTL!Q162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R162,SPTL!R162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S162,SPTL!S162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T162,SPTL!T162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U162,SPTL!U162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V162,SPTL!V162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W162,SPTL!W162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X162,SPTL!X162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y162,SPTL!Y162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z162,SPTL!Z162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA162,SPTL!AA162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB162,SPTL!AB162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC162,SPTL!AC162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD162,SPTL!AD162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE162,SPTL!AE162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF162,SPTL!AF162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG162,SPTL!AG162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH162,SPTL!AH162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI162,SPTL!AI162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ162,SPTL!AJ162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK162,SPTL!AK162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL162,SPTL!AL162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM162,SPTL!AM162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN162,SPTL!AN162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO162,SPTL!AO162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP162,SPTL!AP162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ162,SPTL!AQ162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR162,SPTL!AR162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS162,SPTL!AS162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT162,SPTL!AT162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU162,SPTL!AU162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV162,SPTL!AV162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW162,SPTL!AW162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX162,SPTL!AX162)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY162,SPTL!AY162)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A163,SPTL!A163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B163,SPTL!B163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C163,SPTL!C163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D163,SPTL!D163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E163,SPTL!E163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F163,SPTL!F163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G163,SPTL!G163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H163,SPTL!H163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I163,SPTL!I163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J163,SPTL!J163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K163,SPTL!K163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L163,SPTL!L163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M163,SPTL!M163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N163,SPTL!N163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O163,SPTL!O163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P163,SPTL!P163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q163,SPTL!Q163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R163,SPTL!R163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S163,SPTL!S163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T163,SPTL!T163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U163,SPTL!U163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V163,SPTL!V163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W163,SPTL!W163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X163,SPTL!X163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y163,SPTL!Y163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z163,SPTL!Z163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA163,SPTL!AA163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB163,SPTL!AB163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC163,SPTL!AC163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD163,SPTL!AD163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE163,SPTL!AE163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF163,SPTL!AF163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG163,SPTL!AG163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH163,SPTL!AH163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI163,SPTL!AI163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ163,SPTL!AJ163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK163,SPTL!AK163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL163,SPTL!AL163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM163,SPTL!AM163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN163,SPTL!AN163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO163,SPTL!AO163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP163,SPTL!AP163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ163,SPTL!AQ163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR163,SPTL!AR163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS163,SPTL!AS163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT163,SPTL!AT163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU163,SPTL!AU163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV163,SPTL!AV163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW163,SPTL!AW163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX163,SPTL!AX163)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY163,SPTL!AY163)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A164,SPTL!A164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B164,SPTL!B164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C164,SPTL!C164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D164,SPTL!D164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E164,SPTL!E164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F164,SPTL!F164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G164,SPTL!G164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H164,SPTL!H164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I164,SPTL!I164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J164,SPTL!J164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K164,SPTL!K164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L164,SPTL!L164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M164,SPTL!M164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N164,SPTL!N164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O164,SPTL!O164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P164,SPTL!P164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q164,SPTL!Q164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R164,SPTL!R164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S164,SPTL!S164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T164,SPTL!T164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U164,SPTL!U164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V164,SPTL!V164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W164,SPTL!W164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X164,SPTL!X164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y164,SPTL!Y164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z164,SPTL!Z164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA164,SPTL!AA164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB164,SPTL!AB164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC164,SPTL!AC164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD164,SPTL!AD164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE164,SPTL!AE164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF164,SPTL!AF164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG164,SPTL!AG164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH164,SPTL!AH164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI164,SPTL!AI164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ164,SPTL!AJ164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK164,SPTL!AK164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL164,SPTL!AL164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM164,SPTL!AM164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN164,SPTL!AN164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO164,SPTL!AO164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP164,SPTL!AP164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ164,SPTL!AQ164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR164,SPTL!AR164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS164,SPTL!AS164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT164,SPTL!AT164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU164,SPTL!AU164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV164,SPTL!AV164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW164,SPTL!AW164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX164,SPTL!AX164)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY164,SPTL!AY164)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A165,SPTL!A165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B165,SPTL!B165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C165,SPTL!C165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D165,SPTL!D165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E165,SPTL!E165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F165,SPTL!F165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G165,SPTL!G165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H165,SPTL!H165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I165,SPTL!I165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J165,SPTL!J165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K165,SPTL!K165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L165,SPTL!L165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M165,SPTL!M165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N165,SPTL!N165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O165,SPTL!O165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P165,SPTL!P165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q165,SPTL!Q165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R165,SPTL!R165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S165,SPTL!S165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T165,SPTL!T165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U165,SPTL!U165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V165,SPTL!V165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W165,SPTL!W165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X165,SPTL!X165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y165,SPTL!Y165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z165,SPTL!Z165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA165,SPTL!AA165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB165,SPTL!AB165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC165,SPTL!AC165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD165,SPTL!AD165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE165,SPTL!AE165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF165,SPTL!AF165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG165,SPTL!AG165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH165,SPTL!AH165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI165,SPTL!AI165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ165,SPTL!AJ165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK165,SPTL!AK165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL165,SPTL!AL165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM165,SPTL!AM165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN165,SPTL!AN165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO165,SPTL!AO165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP165,SPTL!AP165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ165,SPTL!AQ165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR165,SPTL!AR165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS165,SPTL!AS165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT165,SPTL!AT165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU165,SPTL!AU165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV165,SPTL!AV165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW165,SPTL!AW165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX165,SPTL!AX165)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY165,SPTL!AY165)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A166,SPTL!A166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B166,SPTL!B166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C166,SPTL!C166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D166,SPTL!D166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E166,SPTL!E166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F166,SPTL!F166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G166,SPTL!G166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H166,SPTL!H166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I166,SPTL!I166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J166,SPTL!J166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K166,SPTL!K166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L166,SPTL!L166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M166,SPTL!M166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N166,SPTL!N166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O166,SPTL!O166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P166,SPTL!P166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q166,SPTL!Q166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R166,SPTL!R166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S166,SPTL!S166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T166,SPTL!T166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U166,SPTL!U166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V166,SPTL!V166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W166,SPTL!W166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X166,SPTL!X166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y166,SPTL!Y166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z166,SPTL!Z166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA166,SPTL!AA166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB166,SPTL!AB166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC166,SPTL!AC166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD166,SPTL!AD166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE166,SPTL!AE166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF166,SPTL!AF166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG166,SPTL!AG166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH166,SPTL!AH166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI166,SPTL!AI166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ166,SPTL!AJ166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK166,SPTL!AK166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL166,SPTL!AL166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM166,SPTL!AM166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN166,SPTL!AN166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO166,SPTL!AO166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP166,SPTL!AP166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ166,SPTL!AQ166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR166,SPTL!AR166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS166,SPTL!AS166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT166,SPTL!AT166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU166,SPTL!AU166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV166,SPTL!AV166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW166,SPTL!AW166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX166,SPTL!AX166)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY166,SPTL!AY166)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A167,SPTL!A167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B167,SPTL!B167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C167,SPTL!C167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D167,SPTL!D167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E167,SPTL!E167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F167,SPTL!F167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G167,SPTL!G167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H167,SPTL!H167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I167,SPTL!I167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J167,SPTL!J167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K167,SPTL!K167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L167,SPTL!L167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M167,SPTL!M167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N167,SPTL!N167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O167,SPTL!O167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P167,SPTL!P167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q167,SPTL!Q167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R167,SPTL!R167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S167,SPTL!S167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T167,SPTL!T167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U167,SPTL!U167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V167,SPTL!V167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W167,SPTL!W167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X167,SPTL!X167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y167,SPTL!Y167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z167,SPTL!Z167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA167,SPTL!AA167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB167,SPTL!AB167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC167,SPTL!AC167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD167,SPTL!AD167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE167,SPTL!AE167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF167,SPTL!AF167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG167,SPTL!AG167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH167,SPTL!AH167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI167,SPTL!AI167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ167,SPTL!AJ167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK167,SPTL!AK167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL167,SPTL!AL167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM167,SPTL!AM167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN167,SPTL!AN167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO167,SPTL!AO167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP167,SPTL!AP167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ167,SPTL!AQ167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR167,SPTL!AR167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS167,SPTL!AS167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT167,SPTL!AT167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU167,SPTL!AU167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV167,SPTL!AV167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW167,SPTL!AW167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX167,SPTL!AX167)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY167,SPTL!AY167)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A168,SPTL!A168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B168,SPTL!B168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C168,SPTL!C168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D168,SPTL!D168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E168,SPTL!E168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F168,SPTL!F168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G168,SPTL!G168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H168,SPTL!H168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I168,SPTL!I168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J168,SPTL!J168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K168,SPTL!K168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L168,SPTL!L168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M168,SPTL!M168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N168,SPTL!N168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O168,SPTL!O168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P168,SPTL!P168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q168,SPTL!Q168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R168,SPTL!R168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S168,SPTL!S168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T168,SPTL!T168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U168,SPTL!U168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V168,SPTL!V168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W168,SPTL!W168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X168,SPTL!X168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y168,SPTL!Y168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z168,SPTL!Z168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA168,SPTL!AA168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB168,SPTL!AB168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC168,SPTL!AC168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD168,SPTL!AD168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE168,SPTL!AE168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF168,SPTL!AF168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG168,SPTL!AG168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH168,SPTL!AH168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI168,SPTL!AI168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ168,SPTL!AJ168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK168,SPTL!AK168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL168,SPTL!AL168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM168,SPTL!AM168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN168,SPTL!AN168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO168,SPTL!AO168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP168,SPTL!AP168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ168,SPTL!AQ168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR168,SPTL!AR168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS168,SPTL!AS168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT168,SPTL!AT168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU168,SPTL!AU168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV168,SPTL!AV168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW168,SPTL!AW168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX168,SPTL!AX168)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY168,SPTL!AY168)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A169,SPTL!A169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B169,SPTL!B169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C169,SPTL!C169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D169,SPTL!D169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E169,SPTL!E169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F169,SPTL!F169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G169,SPTL!G169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H169,SPTL!H169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I169,SPTL!I169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J169,SPTL!J169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K169,SPTL!K169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L169,SPTL!L169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M169,SPTL!M169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N169,SPTL!N169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O169,SPTL!O169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P169,SPTL!P169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q169,SPTL!Q169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R169,SPTL!R169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S169,SPTL!S169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T169,SPTL!T169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U169,SPTL!U169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V169,SPTL!V169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W169,SPTL!W169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X169,SPTL!X169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y169,SPTL!Y169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z169,SPTL!Z169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA169,SPTL!AA169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB169,SPTL!AB169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC169,SPTL!AC169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD169,SPTL!AD169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE169,SPTL!AE169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF169,SPTL!AF169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG169,SPTL!AG169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH169,SPTL!AH169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI169,SPTL!AI169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ169,SPTL!AJ169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK169,SPTL!AK169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL169,SPTL!AL169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM169,SPTL!AM169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN169,SPTL!AN169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO169,SPTL!AO169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP169,SPTL!AP169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ169,SPTL!AQ169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR169,SPTL!AR169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS169,SPTL!AS169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT169,SPTL!AT169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU169,SPTL!AU169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV169,SPTL!AV169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW169,SPTL!AW169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX169,SPTL!AX169)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY169,SPTL!AY169)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A170,SPTL!A170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B170,SPTL!B170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C170,SPTL!C170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D170,SPTL!D170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E170,SPTL!E170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F170,SPTL!F170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G170,SPTL!G170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H170,SPTL!H170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I170,SPTL!I170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J170,SPTL!J170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K170,SPTL!K170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L170,SPTL!L170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M170,SPTL!M170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N170,SPTL!N170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O170,SPTL!O170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P170,SPTL!P170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q170,SPTL!Q170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R170,SPTL!R170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S170,SPTL!S170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T170,SPTL!T170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U170,SPTL!U170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V170,SPTL!V170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W170,SPTL!W170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X170,SPTL!X170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y170,SPTL!Y170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z170,SPTL!Z170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA170,SPTL!AA170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB170,SPTL!AB170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC170,SPTL!AC170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD170,SPTL!AD170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE170,SPTL!AE170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF170,SPTL!AF170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG170,SPTL!AG170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH170,SPTL!AH170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI170,SPTL!AI170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ170,SPTL!AJ170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK170,SPTL!AK170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL170,SPTL!AL170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM170,SPTL!AM170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN170,SPTL!AN170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO170,SPTL!AO170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP170,SPTL!AP170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ170,SPTL!AQ170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR170,SPTL!AR170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS170,SPTL!AS170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT170,SPTL!AT170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU170,SPTL!AU170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV170,SPTL!AV170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW170,SPTL!AW170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX170,SPTL!AX170)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY170,SPTL!AY170)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A171,SPTL!A171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B171,SPTL!B171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C171,SPTL!C171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D171,SPTL!D171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E171,SPTL!E171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F171,SPTL!F171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G171,SPTL!G171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H171,SPTL!H171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I171,SPTL!I171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J171,SPTL!J171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K171,SPTL!K171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L171,SPTL!L171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M171,SPTL!M171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N171,SPTL!N171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O171,SPTL!O171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P171,SPTL!P171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q171,SPTL!Q171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R171,SPTL!R171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S171,SPTL!S171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T171,SPTL!T171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U171,SPTL!U171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V171,SPTL!V171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W171,SPTL!W171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X171,SPTL!X171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y171,SPTL!Y171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z171,SPTL!Z171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA171,SPTL!AA171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB171,SPTL!AB171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC171,SPTL!AC171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD171,SPTL!AD171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE171,SPTL!AE171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF171,SPTL!AF171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG171,SPTL!AG171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH171,SPTL!AH171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI171,SPTL!AI171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ171,SPTL!AJ171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK171,SPTL!AK171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL171,SPTL!AL171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM171,SPTL!AM171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN171,SPTL!AN171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO171,SPTL!AO171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP171,SPTL!AP171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ171,SPTL!AQ171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR171,SPTL!AR171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS171,SPTL!AS171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT171,SPTL!AT171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU171,SPTL!AU171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV171,SPTL!AV171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW171,SPTL!AW171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX171,SPTL!AX171)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY171,SPTL!AY171)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A172,SPTL!A172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B172,SPTL!B172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C172,SPTL!C172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D172,SPTL!D172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E172,SPTL!E172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F172,SPTL!F172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G172,SPTL!G172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H172,SPTL!H172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I172,SPTL!I172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J172,SPTL!J172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K172,SPTL!K172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L172,SPTL!L172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M172,SPTL!M172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N172,SPTL!N172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O172,SPTL!O172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P172,SPTL!P172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q172,SPTL!Q172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R172,SPTL!R172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S172,SPTL!S172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T172,SPTL!T172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U172,SPTL!U172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V172,SPTL!V172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W172,SPTL!W172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X172,SPTL!X172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y172,SPTL!Y172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z172,SPTL!Z172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA172,SPTL!AA172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB172,SPTL!AB172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC172,SPTL!AC172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD172,SPTL!AD172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE172,SPTL!AE172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF172,SPTL!AF172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG172,SPTL!AG172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH172,SPTL!AH172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI172,SPTL!AI172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ172,SPTL!AJ172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK172,SPTL!AK172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL172,SPTL!AL172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM172,SPTL!AM172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN172,SPTL!AN172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO172,SPTL!AO172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP172,SPTL!AP172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ172,SPTL!AQ172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR172,SPTL!AR172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS172,SPTL!AS172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT172,SPTL!AT172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU172,SPTL!AU172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV172,SPTL!AV172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW172,SPTL!AW172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX172,SPTL!AX172)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY172,SPTL!AY172)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A173,SPTL!A173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B173,SPTL!B173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C173,SPTL!C173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D173,SPTL!D173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E173,SPTL!E173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F173,SPTL!F173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G173,SPTL!G173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H173,SPTL!H173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I173,SPTL!I173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J173,SPTL!J173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K173,SPTL!K173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L173,SPTL!L173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M173,SPTL!M173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N173,SPTL!N173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O173,SPTL!O173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P173,SPTL!P173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q173,SPTL!Q173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R173,SPTL!R173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S173,SPTL!S173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T173,SPTL!T173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U173,SPTL!U173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V173,SPTL!V173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W173,SPTL!W173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X173,SPTL!X173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y173,SPTL!Y173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z173,SPTL!Z173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA173,SPTL!AA173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB173,SPTL!AB173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC173,SPTL!AC173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD173,SPTL!AD173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE173,SPTL!AE173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF173,SPTL!AF173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG173,SPTL!AG173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH173,SPTL!AH173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI173,SPTL!AI173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ173,SPTL!AJ173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK173,SPTL!AK173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL173,SPTL!AL173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM173,SPTL!AM173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN173,SPTL!AN173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO173,SPTL!AO173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP173,SPTL!AP173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ173,SPTL!AQ173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR173,SPTL!AR173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS173,SPTL!AS173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT173,SPTL!AT173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU173,SPTL!AU173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV173,SPTL!AV173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW173,SPTL!AW173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX173,SPTL!AX173)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY173,SPTL!AY173)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A174,SPTL!A174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B174,SPTL!B174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C174,SPTL!C174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D174,SPTL!D174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E174,SPTL!E174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F174,SPTL!F174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G174,SPTL!G174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H174,SPTL!H174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I174,SPTL!I174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J174,SPTL!J174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K174,SPTL!K174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L174,SPTL!L174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M174,SPTL!M174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N174,SPTL!N174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O174,SPTL!O174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P174,SPTL!P174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q174,SPTL!Q174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R174,SPTL!R174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S174,SPTL!S174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T174,SPTL!T174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U174,SPTL!U174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V174,SPTL!V174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W174,SPTL!W174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X174,SPTL!X174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y174,SPTL!Y174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z174,SPTL!Z174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA174,SPTL!AA174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB174,SPTL!AB174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC174,SPTL!AC174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD174,SPTL!AD174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE174,SPTL!AE174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF174,SPTL!AF174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG174,SPTL!AG174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH174,SPTL!AH174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI174,SPTL!AI174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ174,SPTL!AJ174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK174,SPTL!AK174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL174,SPTL!AL174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM174,SPTL!AM174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN174,SPTL!AN174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO174,SPTL!AO174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP174,SPTL!AP174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ174,SPTL!AQ174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR174,SPTL!AR174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS174,SPTL!AS174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT174,SPTL!AT174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU174,SPTL!AU174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV174,SPTL!AV174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW174,SPTL!AW174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX174,SPTL!AX174)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY174,SPTL!AY174)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A175,SPTL!A175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B175,SPTL!B175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C175,SPTL!C175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D175,SPTL!D175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E175,SPTL!E175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F175,SPTL!F175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G175,SPTL!G175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H175,SPTL!H175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I175,SPTL!I175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J175,SPTL!J175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K175,SPTL!K175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L175,SPTL!L175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M175,SPTL!M175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N175,SPTL!N175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O175,SPTL!O175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P175,SPTL!P175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q175,SPTL!Q175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R175,SPTL!R175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S175,SPTL!S175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T175,SPTL!T175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U175,SPTL!U175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V175,SPTL!V175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W175,SPTL!W175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X175,SPTL!X175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y175,SPTL!Y175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z175,SPTL!Z175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA175,SPTL!AA175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB175,SPTL!AB175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC175,SPTL!AC175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD175,SPTL!AD175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE175,SPTL!AE175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF175,SPTL!AF175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG175,SPTL!AG175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH175,SPTL!AH175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI175,SPTL!AI175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ175,SPTL!AJ175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK175,SPTL!AK175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL175,SPTL!AL175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM175,SPTL!AM175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN175,SPTL!AN175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO175,SPTL!AO175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP175,SPTL!AP175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ175,SPTL!AQ175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR175,SPTL!AR175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS175,SPTL!AS175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT175,SPTL!AT175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU175,SPTL!AU175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV175,SPTL!AV175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW175,SPTL!AW175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX175,SPTL!AX175)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY175,SPTL!AY175)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A176,SPTL!A176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B176,SPTL!B176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C176,SPTL!C176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D176,SPTL!D176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E176,SPTL!E176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F176,SPTL!F176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G176,SPTL!G176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H176,SPTL!H176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I176,SPTL!I176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J176,SPTL!J176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K176,SPTL!K176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L176,SPTL!L176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M176,SPTL!M176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N176,SPTL!N176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O176,SPTL!O176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P176,SPTL!P176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q176,SPTL!Q176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R176,SPTL!R176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S176,SPTL!S176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T176,SPTL!T176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U176,SPTL!U176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V176,SPTL!V176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W176,SPTL!W176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X176,SPTL!X176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y176,SPTL!Y176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z176,SPTL!Z176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA176,SPTL!AA176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB176,SPTL!AB176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC176,SPTL!AC176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD176,SPTL!AD176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE176,SPTL!AE176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF176,SPTL!AF176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG176,SPTL!AG176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH176,SPTL!AH176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI176,SPTL!AI176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ176,SPTL!AJ176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK176,SPTL!AK176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL176,SPTL!AL176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM176,SPTL!AM176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN176,SPTL!AN176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO176,SPTL!AO176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP176,SPTL!AP176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ176,SPTL!AQ176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR176,SPTL!AR176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS176,SPTL!AS176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT176,SPTL!AT176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU176,SPTL!AU176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV176,SPTL!AV176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW176,SPTL!AW176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX176,SPTL!AX176)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY176,SPTL!AY176)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A177,SPTL!A177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B177,SPTL!B177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C177,SPTL!C177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D177,SPTL!D177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E177,SPTL!E177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F177,SPTL!F177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G177,SPTL!G177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H177,SPTL!H177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I177,SPTL!I177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J177,SPTL!J177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K177,SPTL!K177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L177,SPTL!L177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M177,SPTL!M177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N177,SPTL!N177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O177,SPTL!O177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P177,SPTL!P177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q177,SPTL!Q177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R177,SPTL!R177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S177,SPTL!S177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T177,SPTL!T177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U177,SPTL!U177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V177,SPTL!V177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W177,SPTL!W177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X177,SPTL!X177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y177,SPTL!Y177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z177,SPTL!Z177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA177,SPTL!AA177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB177,SPTL!AB177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC177,SPTL!AC177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD177,SPTL!AD177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE177,SPTL!AE177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF177,SPTL!AF177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG177,SPTL!AG177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH177,SPTL!AH177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI177,SPTL!AI177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ177,SPTL!AJ177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK177,SPTL!AK177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL177,SPTL!AL177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM177,SPTL!AM177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN177,SPTL!AN177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO177,SPTL!AO177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP177,SPTL!AP177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ177,SPTL!AQ177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR177,SPTL!AR177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS177,SPTL!AS177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT177,SPTL!AT177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU177,SPTL!AU177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV177,SPTL!AV177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW177,SPTL!AW177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX177,SPTL!AX177)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY177,SPTL!AY177)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A178,SPTL!A178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B178,SPTL!B178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C178,SPTL!C178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D178,SPTL!D178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E178,SPTL!E178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F178,SPTL!F178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G178,SPTL!G178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H178,SPTL!H178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I178,SPTL!I178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J178,SPTL!J178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K178,SPTL!K178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L178,SPTL!L178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M178,SPTL!M178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N178,SPTL!N178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O178,SPTL!O178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P178,SPTL!P178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q178,SPTL!Q178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R178,SPTL!R178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S178,SPTL!S178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T178,SPTL!T178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U178,SPTL!U178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V178,SPTL!V178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W178,SPTL!W178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X178,SPTL!X178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y178,SPTL!Y178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z178,SPTL!Z178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA178,SPTL!AA178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB178,SPTL!AB178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC178,SPTL!AC178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD178,SPTL!AD178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE178,SPTL!AE178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF178,SPTL!AF178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG178,SPTL!AG178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH178,SPTL!AH178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI178,SPTL!AI178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ178,SPTL!AJ178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK178,SPTL!AK178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL178,SPTL!AL178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM178,SPTL!AM178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN178,SPTL!AN178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO178,SPTL!AO178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP178,SPTL!AP178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ178,SPTL!AQ178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR178,SPTL!AR178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS178,SPTL!AS178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT178,SPTL!AT178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU178,SPTL!AU178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV178,SPTL!AV178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW178,SPTL!AW178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX178,SPTL!AX178)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY178,SPTL!AY178)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A179,SPTL!A179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B179,SPTL!B179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C179,SPTL!C179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D179,SPTL!D179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E179,SPTL!E179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F179,SPTL!F179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G179,SPTL!G179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H179,SPTL!H179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I179,SPTL!I179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J179,SPTL!J179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K179,SPTL!K179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L179,SPTL!L179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M179,SPTL!M179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N179,SPTL!N179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O179,SPTL!O179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P179,SPTL!P179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q179,SPTL!Q179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R179,SPTL!R179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S179,SPTL!S179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T179,SPTL!T179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U179,SPTL!U179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V179,SPTL!V179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W179,SPTL!W179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X179,SPTL!X179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y179,SPTL!Y179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z179,SPTL!Z179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA179,SPTL!AA179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB179,SPTL!AB179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC179,SPTL!AC179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD179,SPTL!AD179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE179,SPTL!AE179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF179,SPTL!AF179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG179,SPTL!AG179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH179,SPTL!AH179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI179,SPTL!AI179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ179,SPTL!AJ179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK179,SPTL!AK179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL179,SPTL!AL179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM179,SPTL!AM179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN179,SPTL!AN179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO179,SPTL!AO179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP179,SPTL!AP179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ179,SPTL!AQ179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR179,SPTL!AR179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS179,SPTL!AS179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT179,SPTL!AT179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU179,SPTL!AU179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV179,SPTL!AV179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW179,SPTL!AW179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX179,SPTL!AX179)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY179,SPTL!AY179)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A180,SPTL!A180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B180,SPTL!B180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C180,SPTL!C180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D180,SPTL!D180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E180,SPTL!E180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F180,SPTL!F180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G180,SPTL!G180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H180,SPTL!H180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I180,SPTL!I180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J180,SPTL!J180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K180,SPTL!K180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L180,SPTL!L180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M180,SPTL!M180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N180,SPTL!N180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O180,SPTL!O180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P180,SPTL!P180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q180,SPTL!Q180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R180,SPTL!R180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S180,SPTL!S180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T180,SPTL!T180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U180,SPTL!U180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V180,SPTL!V180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W180,SPTL!W180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X180,SPTL!X180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y180,SPTL!Y180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z180,SPTL!Z180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA180,SPTL!AA180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB180,SPTL!AB180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC180,SPTL!AC180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD180,SPTL!AD180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE180,SPTL!AE180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF180,SPTL!AF180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG180,SPTL!AG180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH180,SPTL!AH180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI180,SPTL!AI180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ180,SPTL!AJ180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK180,SPTL!AK180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL180,SPTL!AL180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM180,SPTL!AM180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN180,SPTL!AN180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO180,SPTL!AO180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP180,SPTL!AP180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ180,SPTL!AQ180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR180,SPTL!AR180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS180,SPTL!AS180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT180,SPTL!AT180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU180,SPTL!AU180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV180,SPTL!AV180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW180,SPTL!AW180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX180,SPTL!AX180)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY180,SPTL!AY180)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A181,SPTL!A181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B181,SPTL!B181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C181,SPTL!C181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D181,SPTL!D181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E181,SPTL!E181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F181,SPTL!F181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G181,SPTL!G181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H181,SPTL!H181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I181,SPTL!I181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J181,SPTL!J181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K181,SPTL!K181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L181,SPTL!L181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M181,SPTL!M181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N181,SPTL!N181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O181,SPTL!O181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P181,SPTL!P181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q181,SPTL!Q181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R181,SPTL!R181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S181,SPTL!S181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T181,SPTL!T181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U181,SPTL!U181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V181,SPTL!V181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W181,SPTL!W181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X181,SPTL!X181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y181,SPTL!Y181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z181,SPTL!Z181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA181,SPTL!AA181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB181,SPTL!AB181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC181,SPTL!AC181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD181,SPTL!AD181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE181,SPTL!AE181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF181,SPTL!AF181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG181,SPTL!AG181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH181,SPTL!AH181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI181,SPTL!AI181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ181,SPTL!AJ181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK181,SPTL!AK181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL181,SPTL!AL181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM181,SPTL!AM181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN181,SPTL!AN181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO181,SPTL!AO181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP181,SPTL!AP181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ181,SPTL!AQ181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR181,SPTL!AR181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS181,SPTL!AS181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT181,SPTL!AT181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU181,SPTL!AU181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV181,SPTL!AV181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW181,SPTL!AW181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX181,SPTL!AX181)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY181,SPTL!AY181)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A182,SPTL!A182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B182,SPTL!B182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C182,SPTL!C182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D182,SPTL!D182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E182,SPTL!E182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F182,SPTL!F182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G182,SPTL!G182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H182,SPTL!H182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I182,SPTL!I182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J182,SPTL!J182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K182,SPTL!K182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L182,SPTL!L182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M182,SPTL!M182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N182,SPTL!N182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O182,SPTL!O182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P182,SPTL!P182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q182,SPTL!Q182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R182,SPTL!R182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S182,SPTL!S182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T182,SPTL!T182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U182,SPTL!U182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V182,SPTL!V182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W182,SPTL!W182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X182,SPTL!X182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y182,SPTL!Y182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z182,SPTL!Z182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA182,SPTL!AA182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB182,SPTL!AB182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC182,SPTL!AC182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD182,SPTL!AD182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE182,SPTL!AE182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF182,SPTL!AF182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG182,SPTL!AG182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH182,SPTL!AH182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI182,SPTL!AI182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ182,SPTL!AJ182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK182,SPTL!AK182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL182,SPTL!AL182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM182,SPTL!AM182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN182,SPTL!AN182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO182,SPTL!AO182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP182,SPTL!AP182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ182,SPTL!AQ182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR182,SPTL!AR182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS182,SPTL!AS182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT182,SPTL!AT182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU182,SPTL!AU182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV182,SPTL!AV182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW182,SPTL!AW182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX182,SPTL!AX182)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY182,SPTL!AY182)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A183,SPTL!A183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B183,SPTL!B183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C183,SPTL!C183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D183,SPTL!D183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E183,SPTL!E183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F183,SPTL!F183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G183,SPTL!G183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H183,SPTL!H183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I183,SPTL!I183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J183,SPTL!J183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K183,SPTL!K183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L183,SPTL!L183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M183,SPTL!M183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N183,SPTL!N183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O183,SPTL!O183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P183,SPTL!P183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q183,SPTL!Q183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R183,SPTL!R183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S183,SPTL!S183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T183,SPTL!T183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U183,SPTL!U183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V183,SPTL!V183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W183,SPTL!W183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X183,SPTL!X183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y183,SPTL!Y183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z183,SPTL!Z183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA183,SPTL!AA183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB183,SPTL!AB183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC183,SPTL!AC183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD183,SPTL!AD183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE183,SPTL!AE183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF183,SPTL!AF183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG183,SPTL!AG183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH183,SPTL!AH183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI183,SPTL!AI183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ183,SPTL!AJ183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK183,SPTL!AK183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL183,SPTL!AL183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM183,SPTL!AM183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN183,SPTL!AN183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO183,SPTL!AO183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP183,SPTL!AP183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ183,SPTL!AQ183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR183,SPTL!AR183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS183,SPTL!AS183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT183,SPTL!AT183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU183,SPTL!AU183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV183,SPTL!AV183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW183,SPTL!AW183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX183,SPTL!AX183)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY183,SPTL!AY183)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A184,SPTL!A184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B184,SPTL!B184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C184,SPTL!C184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D184,SPTL!D184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E184,SPTL!E184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F184,SPTL!F184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G184,SPTL!G184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H184,SPTL!H184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I184,SPTL!I184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J184,SPTL!J184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K184,SPTL!K184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L184,SPTL!L184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M184,SPTL!M184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N184,SPTL!N184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O184,SPTL!O184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P184,SPTL!P184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q184,SPTL!Q184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R184,SPTL!R184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S184,SPTL!S184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T184,SPTL!T184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U184,SPTL!U184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V184,SPTL!V184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W184,SPTL!W184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X184,SPTL!X184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y184,SPTL!Y184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z184,SPTL!Z184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA184,SPTL!AA184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB184,SPTL!AB184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC184,SPTL!AC184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD184,SPTL!AD184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE184,SPTL!AE184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF184,SPTL!AF184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG184,SPTL!AG184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH184,SPTL!AH184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI184,SPTL!AI184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ184,SPTL!AJ184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK184,SPTL!AK184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL184,SPTL!AL184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM184,SPTL!AM184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN184,SPTL!AN184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO184,SPTL!AO184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP184,SPTL!AP184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ184,SPTL!AQ184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR184,SPTL!AR184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS184,SPTL!AS184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT184,SPTL!AT184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU184,SPTL!AU184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV184,SPTL!AV184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW184,SPTL!AW184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX184,SPTL!AX184)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY184,SPTL!AY184)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A185,SPTL!A185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B185,SPTL!B185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C185,SPTL!C185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D185,SPTL!D185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E185,SPTL!E185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F185,SPTL!F185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G185,SPTL!G185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H185,SPTL!H185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I185,SPTL!I185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J185,SPTL!J185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K185,SPTL!K185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L185,SPTL!L185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M185,SPTL!M185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N185,SPTL!N185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O185,SPTL!O185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P185,SPTL!P185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q185,SPTL!Q185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R185,SPTL!R185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S185,SPTL!S185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T185,SPTL!T185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U185,SPTL!U185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V185,SPTL!V185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W185,SPTL!W185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X185,SPTL!X185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y185,SPTL!Y185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z185,SPTL!Z185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA185,SPTL!AA185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB185,SPTL!AB185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC185,SPTL!AC185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD185,SPTL!AD185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE185,SPTL!AE185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF185,SPTL!AF185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG185,SPTL!AG185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH185,SPTL!AH185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI185,SPTL!AI185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ185,SPTL!AJ185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK185,SPTL!AK185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL185,SPTL!AL185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM185,SPTL!AM185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN185,SPTL!AN185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO185,SPTL!AO185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP185,SPTL!AP185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ185,SPTL!AQ185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR185,SPTL!AR185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS185,SPTL!AS185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT185,SPTL!AT185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU185,SPTL!AU185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV185,SPTL!AV185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW185,SPTL!AW185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX185,SPTL!AX185)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY185,SPTL!AY185)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A186,SPTL!A186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B186,SPTL!B186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C186,SPTL!C186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D186,SPTL!D186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E186,SPTL!E186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F186,SPTL!F186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G186,SPTL!G186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H186,SPTL!H186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I186,SPTL!I186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J186,SPTL!J186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K186,SPTL!K186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L186,SPTL!L186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M186,SPTL!M186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N186,SPTL!N186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O186,SPTL!O186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P186,SPTL!P186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q186,SPTL!Q186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R186,SPTL!R186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S186,SPTL!S186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T186,SPTL!T186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U186,SPTL!U186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V186,SPTL!V186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W186,SPTL!W186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X186,SPTL!X186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y186,SPTL!Y186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z186,SPTL!Z186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA186,SPTL!AA186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB186,SPTL!AB186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC186,SPTL!AC186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD186,SPTL!AD186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE186,SPTL!AE186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF186,SPTL!AF186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG186,SPTL!AG186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH186,SPTL!AH186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI186,SPTL!AI186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ186,SPTL!AJ186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK186,SPTL!AK186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL186,SPTL!AL186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM186,SPTL!AM186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN186,SPTL!AN186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO186,SPTL!AO186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP186,SPTL!AP186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ186,SPTL!AQ186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR186,SPTL!AR186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS186,SPTL!AS186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT186,SPTL!AT186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU186,SPTL!AU186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV186,SPTL!AV186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW186,SPTL!AW186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX186,SPTL!AX186)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY186,SPTL!AY186)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A187,SPTL!A187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B187,SPTL!B187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C187,SPTL!C187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D187,SPTL!D187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E187,SPTL!E187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F187,SPTL!F187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G187,SPTL!G187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H187,SPTL!H187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I187,SPTL!I187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J187,SPTL!J187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K187,SPTL!K187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L187,SPTL!L187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M187,SPTL!M187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N187,SPTL!N187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O187,SPTL!O187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P187,SPTL!P187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q187,SPTL!Q187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R187,SPTL!R187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S187,SPTL!S187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T187,SPTL!T187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U187,SPTL!U187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V187,SPTL!V187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W187,SPTL!W187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X187,SPTL!X187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y187,SPTL!Y187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z187,SPTL!Z187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA187,SPTL!AA187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB187,SPTL!AB187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC187,SPTL!AC187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD187,SPTL!AD187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE187,SPTL!AE187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF187,SPTL!AF187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG187,SPTL!AG187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH187,SPTL!AH187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI187,SPTL!AI187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ187,SPTL!AJ187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK187,SPTL!AK187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL187,SPTL!AL187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM187,SPTL!AM187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN187,SPTL!AN187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO187,SPTL!AO187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP187,SPTL!AP187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ187,SPTL!AQ187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR187,SPTL!AR187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS187,SPTL!AS187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT187,SPTL!AT187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU187,SPTL!AU187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV187,SPTL!AV187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW187,SPTL!AW187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX187,SPTL!AX187)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY187,SPTL!AY187)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A188,SPTL!A188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B188,SPTL!B188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C188,SPTL!C188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D188,SPTL!D188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E188,SPTL!E188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F188,SPTL!F188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G188,SPTL!G188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H188,SPTL!H188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I188,SPTL!I188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J188,SPTL!J188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K188,SPTL!K188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L188,SPTL!L188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M188,SPTL!M188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N188,SPTL!N188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O188,SPTL!O188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P188,SPTL!P188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q188,SPTL!Q188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R188,SPTL!R188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S188,SPTL!S188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T188,SPTL!T188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U188,SPTL!U188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V188,SPTL!V188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W188,SPTL!W188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X188,SPTL!X188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y188,SPTL!Y188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z188,SPTL!Z188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA188,SPTL!AA188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB188,SPTL!AB188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC188,SPTL!AC188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD188,SPTL!AD188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE188,SPTL!AE188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF188,SPTL!AF188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG188,SPTL!AG188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH188,SPTL!AH188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI188,SPTL!AI188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ188,SPTL!AJ188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK188,SPTL!AK188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL188,SPTL!AL188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM188,SPTL!AM188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN188,SPTL!AN188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO188,SPTL!AO188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP188,SPTL!AP188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ188,SPTL!AQ188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR188,SPTL!AR188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS188,SPTL!AS188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT188,SPTL!AT188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU188,SPTL!AU188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV188,SPTL!AV188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW188,SPTL!AW188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX188,SPTL!AX188)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY188,SPTL!AY188)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A189,SPTL!A189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B189,SPTL!B189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C189,SPTL!C189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D189,SPTL!D189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E189,SPTL!E189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F189,SPTL!F189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G189,SPTL!G189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H189,SPTL!H189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I189,SPTL!I189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J189,SPTL!J189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K189,SPTL!K189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L189,SPTL!L189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M189,SPTL!M189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N189,SPTL!N189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O189,SPTL!O189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P189,SPTL!P189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q189,SPTL!Q189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R189,SPTL!R189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S189,SPTL!S189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T189,SPTL!T189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U189,SPTL!U189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V189,SPTL!V189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W189,SPTL!W189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X189,SPTL!X189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y189,SPTL!Y189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z189,SPTL!Z189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA189,SPTL!AA189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB189,SPTL!AB189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC189,SPTL!AC189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD189,SPTL!AD189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE189,SPTL!AE189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF189,SPTL!AF189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG189,SPTL!AG189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH189,SPTL!AH189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI189,SPTL!AI189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ189,SPTL!AJ189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK189,SPTL!AK189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL189,SPTL!AL189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM189,SPTL!AM189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN189,SPTL!AN189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO189,SPTL!AO189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP189,SPTL!AP189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ189,SPTL!AQ189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR189,SPTL!AR189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS189,SPTL!AS189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT189,SPTL!AT189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU189,SPTL!AU189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV189,SPTL!AV189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW189,SPTL!AW189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX189,SPTL!AX189)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY189,SPTL!AY189)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A190,SPTL!A190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B190,SPTL!B190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C190,SPTL!C190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D190,SPTL!D190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E190,SPTL!E190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F190,SPTL!F190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G190,SPTL!G190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H190,SPTL!H190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I190,SPTL!I190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J190,SPTL!J190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K190,SPTL!K190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L190,SPTL!L190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M190,SPTL!M190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N190,SPTL!N190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O190,SPTL!O190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P190,SPTL!P190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q190,SPTL!Q190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R190,SPTL!R190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S190,SPTL!S190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T190,SPTL!T190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U190,SPTL!U190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V190,SPTL!V190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W190,SPTL!W190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X190,SPTL!X190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y190,SPTL!Y190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z190,SPTL!Z190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA190,SPTL!AA190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB190,SPTL!AB190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC190,SPTL!AC190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD190,SPTL!AD190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE190,SPTL!AE190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF190,SPTL!AF190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG190,SPTL!AG190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH190,SPTL!AH190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI190,SPTL!AI190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ190,SPTL!AJ190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK190,SPTL!AK190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL190,SPTL!AL190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM190,SPTL!AM190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN190,SPTL!AN190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO190,SPTL!AO190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP190,SPTL!AP190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ190,SPTL!AQ190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR190,SPTL!AR190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS190,SPTL!AS190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT190,SPTL!AT190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU190,SPTL!AU190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV190,SPTL!AV190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW190,SPTL!AW190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX190,SPTL!AX190)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY190,SPTL!AY190)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A191,SPTL!A191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B191,SPTL!B191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C191,SPTL!C191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D191,SPTL!D191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E191,SPTL!E191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F191,SPTL!F191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G191,SPTL!G191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H191,SPTL!H191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I191,SPTL!I191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J191,SPTL!J191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K191,SPTL!K191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L191,SPTL!L191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M191,SPTL!M191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N191,SPTL!N191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O191,SPTL!O191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P191,SPTL!P191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q191,SPTL!Q191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R191,SPTL!R191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S191,SPTL!S191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T191,SPTL!T191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U191,SPTL!U191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V191,SPTL!V191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W191,SPTL!W191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X191,SPTL!X191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y191,SPTL!Y191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z191,SPTL!Z191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA191,SPTL!AA191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB191,SPTL!AB191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC191,SPTL!AC191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD191,SPTL!AD191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE191,SPTL!AE191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF191,SPTL!AF191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG191,SPTL!AG191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH191,SPTL!AH191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI191,SPTL!AI191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ191,SPTL!AJ191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK191,SPTL!AK191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL191,SPTL!AL191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM191,SPTL!AM191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN191,SPTL!AN191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO191,SPTL!AO191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP191,SPTL!AP191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ191,SPTL!AQ191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR191,SPTL!AR191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS191,SPTL!AS191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT191,SPTL!AT191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU191,SPTL!AU191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV191,SPTL!AV191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW191,SPTL!AW191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX191,SPTL!AX191)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY191,SPTL!AY191)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A192,SPTL!A192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B192,SPTL!B192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C192,SPTL!C192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D192,SPTL!D192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E192,SPTL!E192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F192,SPTL!F192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G192,SPTL!G192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H192,SPTL!H192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I192,SPTL!I192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J192,SPTL!J192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K192,SPTL!K192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L192,SPTL!L192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M192,SPTL!M192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N192,SPTL!N192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O192,SPTL!O192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P192,SPTL!P192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q192,SPTL!Q192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R192,SPTL!R192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S192,SPTL!S192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T192,SPTL!T192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U192,SPTL!U192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V192,SPTL!V192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W192,SPTL!W192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X192,SPTL!X192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y192,SPTL!Y192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z192,SPTL!Z192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA192,SPTL!AA192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB192,SPTL!AB192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC192,SPTL!AC192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD192,SPTL!AD192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE192,SPTL!AE192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF192,SPTL!AF192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG192,SPTL!AG192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH192,SPTL!AH192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI192,SPTL!AI192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ192,SPTL!AJ192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK192,SPTL!AK192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL192,SPTL!AL192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM192,SPTL!AM192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN192,SPTL!AN192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO192,SPTL!AO192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP192,SPTL!AP192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ192,SPTL!AQ192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR192,SPTL!AR192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS192,SPTL!AS192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT192,SPTL!AT192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU192,SPTL!AU192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV192,SPTL!AV192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW192,SPTL!AW192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX192,SPTL!AX192)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY192,SPTL!AY192)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A193,SPTL!A193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B193,SPTL!B193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C193,SPTL!C193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D193,SPTL!D193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E193,SPTL!E193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F193,SPTL!F193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G193,SPTL!G193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H193,SPTL!H193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I193,SPTL!I193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J193,SPTL!J193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K193,SPTL!K193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L193,SPTL!L193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M193,SPTL!M193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N193,SPTL!N193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O193,SPTL!O193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P193,SPTL!P193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q193,SPTL!Q193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R193,SPTL!R193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S193,SPTL!S193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T193,SPTL!T193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U193,SPTL!U193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V193,SPTL!V193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W193,SPTL!W193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X193,SPTL!X193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y193,SPTL!Y193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z193,SPTL!Z193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA193,SPTL!AA193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB193,SPTL!AB193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC193,SPTL!AC193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD193,SPTL!AD193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE193,SPTL!AE193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF193,SPTL!AF193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG193,SPTL!AG193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH193,SPTL!AH193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI193,SPTL!AI193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ193,SPTL!AJ193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK193,SPTL!AK193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL193,SPTL!AL193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM193,SPTL!AM193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN193,SPTL!AN193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO193,SPTL!AO193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP193,SPTL!AP193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ193,SPTL!AQ193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR193,SPTL!AR193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS193,SPTL!AS193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT193,SPTL!AT193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU193,SPTL!AU193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV193,SPTL!AV193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW193,SPTL!AW193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX193,SPTL!AX193)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY193,SPTL!AY193)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A194,SPTL!A194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B194,SPTL!B194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C194,SPTL!C194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D194,SPTL!D194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E194,SPTL!E194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F194,SPTL!F194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G194,SPTL!G194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H194,SPTL!H194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I194,SPTL!I194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J194,SPTL!J194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K194,SPTL!K194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L194,SPTL!L194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M194,SPTL!M194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N194,SPTL!N194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O194,SPTL!O194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P194,SPTL!P194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q194,SPTL!Q194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R194,SPTL!R194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S194,SPTL!S194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T194,SPTL!T194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U194,SPTL!U194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V194,SPTL!V194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W194,SPTL!W194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X194,SPTL!X194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y194,SPTL!Y194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z194,SPTL!Z194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA194,SPTL!AA194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB194,SPTL!AB194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC194,SPTL!AC194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD194,SPTL!AD194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE194,SPTL!AE194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF194,SPTL!AF194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG194,SPTL!AG194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH194,SPTL!AH194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI194,SPTL!AI194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ194,SPTL!AJ194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK194,SPTL!AK194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL194,SPTL!AL194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM194,SPTL!AM194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN194,SPTL!AN194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO194,SPTL!AO194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP194,SPTL!AP194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ194,SPTL!AQ194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR194,SPTL!AR194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS194,SPTL!AS194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT194,SPTL!AT194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU194,SPTL!AU194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV194,SPTL!AV194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW194,SPTL!AW194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX194,SPTL!AX194)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY194,SPTL!AY194)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A195,SPTL!A195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B195,SPTL!B195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C195,SPTL!C195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D195,SPTL!D195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E195,SPTL!E195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F195,SPTL!F195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G195,SPTL!G195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H195,SPTL!H195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I195,SPTL!I195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J195,SPTL!J195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K195,SPTL!K195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L195,SPTL!L195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M195,SPTL!M195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N195,SPTL!N195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O195,SPTL!O195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P195,SPTL!P195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q195,SPTL!Q195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R195,SPTL!R195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S195,SPTL!S195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T195,SPTL!T195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U195,SPTL!U195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V195,SPTL!V195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W195,SPTL!W195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X195,SPTL!X195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y195,SPTL!Y195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z195,SPTL!Z195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA195,SPTL!AA195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB195,SPTL!AB195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC195,SPTL!AC195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD195,SPTL!AD195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE195,SPTL!AE195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF195,SPTL!AF195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG195,SPTL!AG195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH195,SPTL!AH195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI195,SPTL!AI195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ195,SPTL!AJ195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK195,SPTL!AK195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL195,SPTL!AL195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM195,SPTL!AM195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN195,SPTL!AN195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO195,SPTL!AO195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP195,SPTL!AP195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ195,SPTL!AQ195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR195,SPTL!AR195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS195,SPTL!AS195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT195,SPTL!AT195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU195,SPTL!AU195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV195,SPTL!AV195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW195,SPTL!AW195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX195,SPTL!AX195)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY195,SPTL!AY195)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A196,SPTL!A196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B196,SPTL!B196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C196,SPTL!C196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D196,SPTL!D196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E196,SPTL!E196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F196,SPTL!F196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G196,SPTL!G196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H196,SPTL!H196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I196,SPTL!I196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J196,SPTL!J196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K196,SPTL!K196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L196,SPTL!L196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M196,SPTL!M196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N196,SPTL!N196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O196,SPTL!O196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P196,SPTL!P196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q196,SPTL!Q196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R196,SPTL!R196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S196,SPTL!S196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T196,SPTL!T196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U196,SPTL!U196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V196,SPTL!V196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W196,SPTL!W196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X196,SPTL!X196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y196,SPTL!Y196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z196,SPTL!Z196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA196,SPTL!AA196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB196,SPTL!AB196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC196,SPTL!AC196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD196,SPTL!AD196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE196,SPTL!AE196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF196,SPTL!AF196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG196,SPTL!AG196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH196,SPTL!AH196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI196,SPTL!AI196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ196,SPTL!AJ196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK196,SPTL!AK196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL196,SPTL!AL196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM196,SPTL!AM196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN196,SPTL!AN196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO196,SPTL!AO196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP196,SPTL!AP196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ196,SPTL!AQ196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR196,SPTL!AR196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS196,SPTL!AS196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT196,SPTL!AT196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU196,SPTL!AU196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV196,SPTL!AV196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW196,SPTL!AW196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX196,SPTL!AX196)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY196,SPTL!AY196)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A197,SPTL!A197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B197,SPTL!B197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C197,SPTL!C197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D197,SPTL!D197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E197,SPTL!E197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F197,SPTL!F197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G197,SPTL!G197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H197,SPTL!H197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I197,SPTL!I197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J197,SPTL!J197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K197,SPTL!K197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L197,SPTL!L197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M197,SPTL!M197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N197,SPTL!N197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O197,SPTL!O197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P197,SPTL!P197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q197,SPTL!Q197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R197,SPTL!R197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S197,SPTL!S197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T197,SPTL!T197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U197,SPTL!U197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V197,SPTL!V197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W197,SPTL!W197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X197,SPTL!X197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y197,SPTL!Y197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z197,SPTL!Z197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA197,SPTL!AA197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB197,SPTL!AB197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC197,SPTL!AC197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD197,SPTL!AD197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE197,SPTL!AE197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF197,SPTL!AF197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG197,SPTL!AG197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH197,SPTL!AH197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI197,SPTL!AI197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ197,SPTL!AJ197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK197,SPTL!AK197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL197,SPTL!AL197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM197,SPTL!AM197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN197,SPTL!AN197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO197,SPTL!AO197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP197,SPTL!AP197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ197,SPTL!AQ197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR197,SPTL!AR197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS197,SPTL!AS197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT197,SPTL!AT197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU197,SPTL!AU197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV197,SPTL!AV197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW197,SPTL!AW197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX197,SPTL!AX197)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY197,SPTL!AY197)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A198,SPTL!A198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B198,SPTL!B198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C198,SPTL!C198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D198,SPTL!D198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E198,SPTL!E198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F198,SPTL!F198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G198,SPTL!G198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H198,SPTL!H198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I198,SPTL!I198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J198,SPTL!J198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K198,SPTL!K198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L198,SPTL!L198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M198,SPTL!M198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N198,SPTL!N198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O198,SPTL!O198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P198,SPTL!P198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q198,SPTL!Q198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R198,SPTL!R198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S198,SPTL!S198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T198,SPTL!T198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U198,SPTL!U198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V198,SPTL!V198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W198,SPTL!W198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X198,SPTL!X198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y198,SPTL!Y198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z198,SPTL!Z198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA198,SPTL!AA198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB198,SPTL!AB198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC198,SPTL!AC198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD198,SPTL!AD198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE198,SPTL!AE198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF198,SPTL!AF198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG198,SPTL!AG198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH198,SPTL!AH198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI198,SPTL!AI198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ198,SPTL!AJ198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK198,SPTL!AK198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL198,SPTL!AL198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM198,SPTL!AM198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN198,SPTL!AN198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO198,SPTL!AO198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP198,SPTL!AP198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ198,SPTL!AQ198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR198,SPTL!AR198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS198,SPTL!AS198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT198,SPTL!AT198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU198,SPTL!AU198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV198,SPTL!AV198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW198,SPTL!AW198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX198,SPTL!AX198)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY198,SPTL!AY198)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A199,SPTL!A199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B199,SPTL!B199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C199,SPTL!C199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D199,SPTL!D199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E199,SPTL!E199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F199,SPTL!F199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G199,SPTL!G199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H199,SPTL!H199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I199,SPTL!I199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J199,SPTL!J199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K199,SPTL!K199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L199,SPTL!L199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M199,SPTL!M199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N199,SPTL!N199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O199,SPTL!O199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P199,SPTL!P199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q199,SPTL!Q199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R199,SPTL!R199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S199,SPTL!S199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T199,SPTL!T199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U199,SPTL!U199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V199,SPTL!V199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W199,SPTL!W199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X199,SPTL!X199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y199,SPTL!Y199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z199,SPTL!Z199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA199,SPTL!AA199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB199,SPTL!AB199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC199,SPTL!AC199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD199,SPTL!AD199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE199,SPTL!AE199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF199,SPTL!AF199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG199,SPTL!AG199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH199,SPTL!AH199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI199,SPTL!AI199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ199,SPTL!AJ199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK199,SPTL!AK199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL199,SPTL!AL199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM199,SPTL!AM199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN199,SPTL!AN199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO199,SPTL!AO199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP199,SPTL!AP199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ199,SPTL!AQ199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR199,SPTL!AR199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS199,SPTL!AS199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT199,SPTL!AT199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU199,SPTL!AU199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV199,SPTL!AV199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW199,SPTL!AW199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX199,SPTL!AX199)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY199,SPTL!AY199)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A200,SPTL!A200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B200,SPTL!B200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C200,SPTL!C200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D200,SPTL!D200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E200,SPTL!E200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F200,SPTL!F200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G200,SPTL!G200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H200,SPTL!H200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I200,SPTL!I200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J200,SPTL!J200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K200,SPTL!K200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L200,SPTL!L200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M200,SPTL!M200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N200,SPTL!N200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O200,SPTL!O200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P200,SPTL!P200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q200,SPTL!Q200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R200,SPTL!R200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S200,SPTL!S200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T200,SPTL!T200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U200,SPTL!U200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V200,SPTL!V200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W200,SPTL!W200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X200,SPTL!X200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y200,SPTL!Y200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z200,SPTL!Z200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA200,SPTL!AA200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB200,SPTL!AB200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC200,SPTL!AC200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD200,SPTL!AD200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE200,SPTL!AE200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF200,SPTL!AF200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG200,SPTL!AG200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH200,SPTL!AH200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI200,SPTL!AI200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ200,SPTL!AJ200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK200,SPTL!AK200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL200,SPTL!AL200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM200,SPTL!AM200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN200,SPTL!AN200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO200,SPTL!AO200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP200,SPTL!AP200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ200,SPTL!AQ200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR200,SPTL!AR200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS200,SPTL!AS200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT200,SPTL!AT200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU200,SPTL!AU200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV200,SPTL!AV200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW200,SPTL!AW200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX200,SPTL!AX200)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY200,SPTL!AY200)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A201,SPTL!A201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B201,SPTL!B201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C201,SPTL!C201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D201,SPTL!D201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E201,SPTL!E201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F201,SPTL!F201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G201,SPTL!G201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H201,SPTL!H201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I201,SPTL!I201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J201,SPTL!J201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K201,SPTL!K201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L201,SPTL!L201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M201,SPTL!M201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N201,SPTL!N201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O201,SPTL!O201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P201,SPTL!P201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q201,SPTL!Q201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R201,SPTL!R201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S201,SPTL!S201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T201,SPTL!T201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U201,SPTL!U201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V201,SPTL!V201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W201,SPTL!W201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X201,SPTL!X201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y201,SPTL!Y201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z201,SPTL!Z201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA201,SPTL!AA201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB201,SPTL!AB201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC201,SPTL!AC201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD201,SPTL!AD201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE201,SPTL!AE201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF201,SPTL!AF201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG201,SPTL!AG201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH201,SPTL!AH201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI201,SPTL!AI201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ201,SPTL!AJ201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK201,SPTL!AK201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL201,SPTL!AL201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM201,SPTL!AM201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN201,SPTL!AN201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO201,SPTL!AO201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP201,SPTL!AP201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ201,SPTL!AQ201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR201,SPTL!AR201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS201,SPTL!AS201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT201,SPTL!AT201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU201,SPTL!AU201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV201,SPTL!AV201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW201,SPTL!AW201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX201,SPTL!AX201)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY201,SPTL!AY201)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A202,SPTL!A202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B202,SPTL!B202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C202,SPTL!C202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D202,SPTL!D202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E202,SPTL!E202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F202,SPTL!F202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G202,SPTL!G202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H202,SPTL!H202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I202,SPTL!I202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J202,SPTL!J202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K202,SPTL!K202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L202,SPTL!L202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M202,SPTL!M202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N202,SPTL!N202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O202,SPTL!O202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P202,SPTL!P202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q202,SPTL!Q202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R202,SPTL!R202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S202,SPTL!S202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T202,SPTL!T202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U202,SPTL!U202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V202,SPTL!V202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W202,SPTL!W202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X202,SPTL!X202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y202,SPTL!Y202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z202,SPTL!Z202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA202,SPTL!AA202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB202,SPTL!AB202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC202,SPTL!AC202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD202,SPTL!AD202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE202,SPTL!AE202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF202,SPTL!AF202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG202,SPTL!AG202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH202,SPTL!AH202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI202,SPTL!AI202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ202,SPTL!AJ202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK202,SPTL!AK202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL202,SPTL!AL202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM202,SPTL!AM202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN202,SPTL!AN202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO202,SPTL!AO202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP202,SPTL!AP202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ202,SPTL!AQ202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR202,SPTL!AR202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS202,SPTL!AS202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT202,SPTL!AT202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU202,SPTL!AU202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV202,SPTL!AV202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW202,SPTL!AW202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX202,SPTL!AX202)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY202,SPTL!AY202)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A203,SPTL!A203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B203,SPTL!B203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C203,SPTL!C203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D203,SPTL!D203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E203,SPTL!E203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F203,SPTL!F203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G203,SPTL!G203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H203,SPTL!H203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I203,SPTL!I203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J203,SPTL!J203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K203,SPTL!K203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L203,SPTL!L203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M203,SPTL!M203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N203,SPTL!N203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O203,SPTL!O203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P203,SPTL!P203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q203,SPTL!Q203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R203,SPTL!R203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S203,SPTL!S203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T203,SPTL!T203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U203,SPTL!U203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V203,SPTL!V203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W203,SPTL!W203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X203,SPTL!X203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y203,SPTL!Y203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z203,SPTL!Z203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA203,SPTL!AA203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB203,SPTL!AB203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC203,SPTL!AC203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD203,SPTL!AD203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE203,SPTL!AE203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF203,SPTL!AF203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG203,SPTL!AG203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH203,SPTL!AH203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI203,SPTL!AI203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ203,SPTL!AJ203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK203,SPTL!AK203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL203,SPTL!AL203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM203,SPTL!AM203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN203,SPTL!AN203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO203,SPTL!AO203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP203,SPTL!AP203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ203,SPTL!AQ203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR203,SPTL!AR203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS203,SPTL!AS203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT203,SPTL!AT203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU203,SPTL!AU203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV203,SPTL!AV203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW203,SPTL!AW203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX203,SPTL!AX203)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY203,SPTL!AY203)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A204,SPTL!A204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B204,SPTL!B204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C204,SPTL!C204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D204,SPTL!D204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E204,SPTL!E204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F204,SPTL!F204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G204,SPTL!G204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H204,SPTL!H204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I204,SPTL!I204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J204,SPTL!J204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K204,SPTL!K204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L204,SPTL!L204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M204,SPTL!M204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N204,SPTL!N204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O204,SPTL!O204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P204,SPTL!P204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q204,SPTL!Q204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R204,SPTL!R204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S204,SPTL!S204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T204,SPTL!T204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U204,SPTL!U204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V204,SPTL!V204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W204,SPTL!W204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X204,SPTL!X204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y204,SPTL!Y204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z204,SPTL!Z204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA204,SPTL!AA204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB204,SPTL!AB204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC204,SPTL!AC204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD204,SPTL!AD204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE204,SPTL!AE204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF204,SPTL!AF204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG204,SPTL!AG204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH204,SPTL!AH204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI204,SPTL!AI204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ204,SPTL!AJ204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK204,SPTL!AK204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL204,SPTL!AL204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM204,SPTL!AM204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN204,SPTL!AN204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO204,SPTL!AO204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP204,SPTL!AP204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ204,SPTL!AQ204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR204,SPTL!AR204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS204,SPTL!AS204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT204,SPTL!AT204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU204,SPTL!AU204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV204,SPTL!AV204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW204,SPTL!AW204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX204,SPTL!AX204)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY204,SPTL!AY204)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A205,SPTL!A205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B205,SPTL!B205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C205,SPTL!C205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D205,SPTL!D205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E205,SPTL!E205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F205,SPTL!F205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G205,SPTL!G205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H205,SPTL!H205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I205,SPTL!I205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J205,SPTL!J205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K205,SPTL!K205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L205,SPTL!L205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M205,SPTL!M205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N205,SPTL!N205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O205,SPTL!O205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P205,SPTL!P205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q205,SPTL!Q205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R205,SPTL!R205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S205,SPTL!S205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T205,SPTL!T205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U205,SPTL!U205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V205,SPTL!V205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W205,SPTL!W205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X205,SPTL!X205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y205,SPTL!Y205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z205,SPTL!Z205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA205,SPTL!AA205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB205,SPTL!AB205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC205,SPTL!AC205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD205,SPTL!AD205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE205,SPTL!AE205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF205,SPTL!AF205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG205,SPTL!AG205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH205,SPTL!AH205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI205,SPTL!AI205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ205,SPTL!AJ205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK205,SPTL!AK205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL205,SPTL!AL205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM205,SPTL!AM205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN205,SPTL!AN205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO205,SPTL!AO205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP205,SPTL!AP205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ205,SPTL!AQ205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR205,SPTL!AR205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS205,SPTL!AS205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT205,SPTL!AT205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU205,SPTL!AU205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV205,SPTL!AV205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW205,SPTL!AW205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX205,SPTL!AX205)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY205,SPTL!AY205)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A206,SPTL!A206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B206,SPTL!B206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C206,SPTL!C206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D206,SPTL!D206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E206,SPTL!E206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F206,SPTL!F206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G206,SPTL!G206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H206,SPTL!H206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I206,SPTL!I206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J206,SPTL!J206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K206,SPTL!K206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L206,SPTL!L206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M206,SPTL!M206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N206,SPTL!N206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O206,SPTL!O206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P206,SPTL!P206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q206,SPTL!Q206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R206,SPTL!R206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S206,SPTL!S206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T206,SPTL!T206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U206,SPTL!U206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V206,SPTL!V206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W206,SPTL!W206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X206,SPTL!X206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y206,SPTL!Y206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z206,SPTL!Z206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA206,SPTL!AA206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB206,SPTL!AB206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC206,SPTL!AC206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD206,SPTL!AD206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE206,SPTL!AE206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF206,SPTL!AF206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG206,SPTL!AG206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH206,SPTL!AH206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI206,SPTL!AI206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ206,SPTL!AJ206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK206,SPTL!AK206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL206,SPTL!AL206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM206,SPTL!AM206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN206,SPTL!AN206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO206,SPTL!AO206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP206,SPTL!AP206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ206,SPTL!AQ206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR206,SPTL!AR206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS206,SPTL!AS206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT206,SPTL!AT206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU206,SPTL!AU206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV206,SPTL!AV206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW206,SPTL!AW206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX206,SPTL!AX206)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY206,SPTL!AY206)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A207,SPTL!A207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B207,SPTL!B207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C207,SPTL!C207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D207,SPTL!D207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E207,SPTL!E207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F207,SPTL!F207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G207,SPTL!G207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H207,SPTL!H207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I207,SPTL!I207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J207,SPTL!J207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K207,SPTL!K207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L207,SPTL!L207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M207,SPTL!M207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N207,SPTL!N207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O207,SPTL!O207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P207,SPTL!P207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q207,SPTL!Q207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R207,SPTL!R207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S207,SPTL!S207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T207,SPTL!T207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U207,SPTL!U207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V207,SPTL!V207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W207,SPTL!W207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X207,SPTL!X207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y207,SPTL!Y207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z207,SPTL!Z207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA207,SPTL!AA207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB207,SPTL!AB207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC207,SPTL!AC207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD207,SPTL!AD207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE207,SPTL!AE207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF207,SPTL!AF207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG207,SPTL!AG207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH207,SPTL!AH207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI207,SPTL!AI207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ207,SPTL!AJ207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK207,SPTL!AK207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL207,SPTL!AL207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM207,SPTL!AM207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN207,SPTL!AN207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO207,SPTL!AO207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP207,SPTL!AP207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ207,SPTL!AQ207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR207,SPTL!AR207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS207,SPTL!AS207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT207,SPTL!AT207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU207,SPTL!AU207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV207,SPTL!AV207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW207,SPTL!AW207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX207,SPTL!AX207)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY207,SPTL!AY207)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A208,SPTL!A208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B208,SPTL!B208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C208,SPTL!C208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D208,SPTL!D208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E208,SPTL!E208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F208,SPTL!F208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G208,SPTL!G208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H208,SPTL!H208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I208,SPTL!I208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J208,SPTL!J208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K208,SPTL!K208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L208,SPTL!L208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M208,SPTL!M208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N208,SPTL!N208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O208,SPTL!O208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P208,SPTL!P208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q208,SPTL!Q208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R208,SPTL!R208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S208,SPTL!S208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T208,SPTL!T208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U208,SPTL!U208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V208,SPTL!V208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W208,SPTL!W208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X208,SPTL!X208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y208,SPTL!Y208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z208,SPTL!Z208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA208,SPTL!AA208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB208,SPTL!AB208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC208,SPTL!AC208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD208,SPTL!AD208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE208,SPTL!AE208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF208,SPTL!AF208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG208,SPTL!AG208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH208,SPTL!AH208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI208,SPTL!AI208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ208,SPTL!AJ208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK208,SPTL!AK208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL208,SPTL!AL208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM208,SPTL!AM208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN208,SPTL!AN208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO208,SPTL!AO208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP208,SPTL!AP208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ208,SPTL!AQ208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR208,SPTL!AR208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS208,SPTL!AS208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT208,SPTL!AT208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU208,SPTL!AU208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV208,SPTL!AV208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW208,SPTL!AW208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX208,SPTL!AX208)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY208,SPTL!AY208)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A209,SPTL!A209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B209,SPTL!B209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C209,SPTL!C209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D209,SPTL!D209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E209,SPTL!E209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F209,SPTL!F209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G209,SPTL!G209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H209,SPTL!H209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I209,SPTL!I209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J209,SPTL!J209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K209,SPTL!K209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L209,SPTL!L209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M209,SPTL!M209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N209,SPTL!N209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O209,SPTL!O209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P209,SPTL!P209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q209,SPTL!Q209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R209,SPTL!R209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S209,SPTL!S209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T209,SPTL!T209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U209,SPTL!U209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V209,SPTL!V209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W209,SPTL!W209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X209,SPTL!X209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y209,SPTL!Y209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z209,SPTL!Z209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA209,SPTL!AA209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB209,SPTL!AB209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC209,SPTL!AC209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD209,SPTL!AD209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE209,SPTL!AE209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF209,SPTL!AF209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG209,SPTL!AG209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH209,SPTL!AH209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI209,SPTL!AI209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ209,SPTL!AJ209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK209,SPTL!AK209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL209,SPTL!AL209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM209,SPTL!AM209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN209,SPTL!AN209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO209,SPTL!AO209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP209,SPTL!AP209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ209,SPTL!AQ209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR209,SPTL!AR209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS209,SPTL!AS209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT209,SPTL!AT209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU209,SPTL!AU209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV209,SPTL!AV209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW209,SPTL!AW209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX209,SPTL!AX209)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY209,SPTL!AY209)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A210,SPTL!A210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B210,SPTL!B210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C210,SPTL!C210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D210,SPTL!D210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E210,SPTL!E210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F210,SPTL!F210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G210,SPTL!G210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H210,SPTL!H210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I210,SPTL!I210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J210,SPTL!J210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K210,SPTL!K210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L210,SPTL!L210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M210,SPTL!M210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N210,SPTL!N210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O210,SPTL!O210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P210,SPTL!P210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q210,SPTL!Q210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R210,SPTL!R210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S210,SPTL!S210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T210,SPTL!T210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U210,SPTL!U210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V210,SPTL!V210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W210,SPTL!W210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X210,SPTL!X210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y210,SPTL!Y210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z210,SPTL!Z210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA210,SPTL!AA210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB210,SPTL!AB210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC210,SPTL!AC210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD210,SPTL!AD210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE210,SPTL!AE210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF210,SPTL!AF210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG210,SPTL!AG210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH210,SPTL!AH210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI210,SPTL!AI210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ210,SPTL!AJ210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK210,SPTL!AK210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL210,SPTL!AL210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM210,SPTL!AM210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN210,SPTL!AN210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO210,SPTL!AO210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP210,SPTL!AP210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ210,SPTL!AQ210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR210,SPTL!AR210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS210,SPTL!AS210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT210,SPTL!AT210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU210,SPTL!AU210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV210,SPTL!AV210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW210,SPTL!AW210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX210,SPTL!AX210)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY210,SPTL!AY210)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A211,SPTL!A211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B211,SPTL!B211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C211,SPTL!C211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D211,SPTL!D211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E211,SPTL!E211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F211,SPTL!F211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G211,SPTL!G211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H211,SPTL!H211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I211,SPTL!I211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J211,SPTL!J211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K211,SPTL!K211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L211,SPTL!L211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M211,SPTL!M211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N211,SPTL!N211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O211,SPTL!O211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P211,SPTL!P211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q211,SPTL!Q211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R211,SPTL!R211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S211,SPTL!S211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T211,SPTL!T211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U211,SPTL!U211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V211,SPTL!V211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W211,SPTL!W211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X211,SPTL!X211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y211,SPTL!Y211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z211,SPTL!Z211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA211,SPTL!AA211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB211,SPTL!AB211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC211,SPTL!AC211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD211,SPTL!AD211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE211,SPTL!AE211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF211,SPTL!AF211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG211,SPTL!AG211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH211,SPTL!AH211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI211,SPTL!AI211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ211,SPTL!AJ211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK211,SPTL!AK211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL211,SPTL!AL211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM211,SPTL!AM211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN211,SPTL!AN211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO211,SPTL!AO211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP211,SPTL!AP211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ211,SPTL!AQ211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR211,SPTL!AR211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS211,SPTL!AS211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT211,SPTL!AT211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU211,SPTL!AU211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV211,SPTL!AV211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW211,SPTL!AW211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX211,SPTL!AX211)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY211,SPTL!AY211)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A212,SPTL!A212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B212,SPTL!B212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C212,SPTL!C212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D212,SPTL!D212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E212,SPTL!E212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F212,SPTL!F212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G212,SPTL!G212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H212,SPTL!H212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I212,SPTL!I212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J212,SPTL!J212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K212,SPTL!K212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L212,SPTL!L212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M212,SPTL!M212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N212,SPTL!N212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O212,SPTL!O212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P212,SPTL!P212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q212,SPTL!Q212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R212,SPTL!R212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S212,SPTL!S212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T212,SPTL!T212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U212,SPTL!U212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V212,SPTL!V212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W212,SPTL!W212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X212,SPTL!X212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y212,SPTL!Y212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z212,SPTL!Z212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA212,SPTL!AA212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB212,SPTL!AB212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC212,SPTL!AC212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD212,SPTL!AD212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE212,SPTL!AE212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF212,SPTL!AF212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG212,SPTL!AG212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH212,SPTL!AH212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI212,SPTL!AI212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ212,SPTL!AJ212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK212,SPTL!AK212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL212,SPTL!AL212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM212,SPTL!AM212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN212,SPTL!AN212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO212,SPTL!AO212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP212,SPTL!AP212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ212,SPTL!AQ212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR212,SPTL!AR212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS212,SPTL!AS212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT212,SPTL!AT212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU212,SPTL!AU212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV212,SPTL!AV212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW212,SPTL!AW212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX212,SPTL!AX212)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY212,SPTL!AY212)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A213,SPTL!A213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B213,SPTL!B213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C213,SPTL!C213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D213,SPTL!D213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E213,SPTL!E213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F213,SPTL!F213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G213,SPTL!G213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H213,SPTL!H213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I213,SPTL!I213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J213,SPTL!J213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K213,SPTL!K213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L213,SPTL!L213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M213,SPTL!M213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N213,SPTL!N213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O213,SPTL!O213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P213,SPTL!P213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q213,SPTL!Q213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R213,SPTL!R213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S213,SPTL!S213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T213,SPTL!T213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U213,SPTL!U213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V213,SPTL!V213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W213,SPTL!W213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X213,SPTL!X213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y213,SPTL!Y213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z213,SPTL!Z213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA213,SPTL!AA213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB213,SPTL!AB213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC213,SPTL!AC213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD213,SPTL!AD213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE213,SPTL!AE213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF213,SPTL!AF213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG213,SPTL!AG213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH213,SPTL!AH213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI213,SPTL!AI213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ213,SPTL!AJ213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK213,SPTL!AK213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL213,SPTL!AL213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM213,SPTL!AM213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN213,SPTL!AN213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO213,SPTL!AO213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP213,SPTL!AP213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ213,SPTL!AQ213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR213,SPTL!AR213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS213,SPTL!AS213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT213,SPTL!AT213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU213,SPTL!AU213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV213,SPTL!AV213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW213,SPTL!AW213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX213,SPTL!AX213)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY213,SPTL!AY213)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A214,SPTL!A214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B214,SPTL!B214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C214,SPTL!C214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D214,SPTL!D214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E214,SPTL!E214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F214,SPTL!F214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G214,SPTL!G214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H214,SPTL!H214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I214,SPTL!I214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J214,SPTL!J214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K214,SPTL!K214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L214,SPTL!L214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M214,SPTL!M214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N214,SPTL!N214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O214,SPTL!O214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P214,SPTL!P214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q214,SPTL!Q214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R214,SPTL!R214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S214,SPTL!S214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T214,SPTL!T214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U214,SPTL!U214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V214,SPTL!V214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W214,SPTL!W214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X214,SPTL!X214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y214,SPTL!Y214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z214,SPTL!Z214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA214,SPTL!AA214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB214,SPTL!AB214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC214,SPTL!AC214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD214,SPTL!AD214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE214,SPTL!AE214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF214,SPTL!AF214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG214,SPTL!AG214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH214,SPTL!AH214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI214,SPTL!AI214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ214,SPTL!AJ214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK214,SPTL!AK214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL214,SPTL!AL214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM214,SPTL!AM214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN214,SPTL!AN214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO214,SPTL!AO214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP214,SPTL!AP214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ214,SPTL!AQ214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR214,SPTL!AR214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS214,SPTL!AS214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT214,SPTL!AT214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU214,SPTL!AU214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV214,SPTL!AV214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW214,SPTL!AW214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX214,SPTL!AX214)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY214,SPTL!AY214)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A215,SPTL!A215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B215,SPTL!B215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C215,SPTL!C215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D215,SPTL!D215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E215,SPTL!E215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F215,SPTL!F215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G215,SPTL!G215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H215,SPTL!H215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I215,SPTL!I215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J215,SPTL!J215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K215,SPTL!K215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L215,SPTL!L215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M215,SPTL!M215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N215,SPTL!N215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O215,SPTL!O215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P215,SPTL!P215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q215,SPTL!Q215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R215,SPTL!R215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S215,SPTL!S215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T215,SPTL!T215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U215,SPTL!U215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V215,SPTL!V215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W215,SPTL!W215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X215,SPTL!X215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y215,SPTL!Y215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z215,SPTL!Z215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA215,SPTL!AA215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB215,SPTL!AB215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC215,SPTL!AC215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD215,SPTL!AD215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE215,SPTL!AE215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF215,SPTL!AF215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG215,SPTL!AG215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH215,SPTL!AH215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI215,SPTL!AI215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ215,SPTL!AJ215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK215,SPTL!AK215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL215,SPTL!AL215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM215,SPTL!AM215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN215,SPTL!AN215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO215,SPTL!AO215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP215,SPTL!AP215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ215,SPTL!AQ215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR215,SPTL!AR215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS215,SPTL!AS215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT215,SPTL!AT215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU215,SPTL!AU215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV215,SPTL!AV215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW215,SPTL!AW215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX215,SPTL!AX215)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY215,SPTL!AY215)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A216,SPTL!A216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B216,SPTL!B216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C216,SPTL!C216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D216,SPTL!D216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E216,SPTL!E216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F216,SPTL!F216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G216,SPTL!G216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H216,SPTL!H216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I216,SPTL!I216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J216,SPTL!J216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K216,SPTL!K216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L216,SPTL!L216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M216,SPTL!M216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N216,SPTL!N216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O216,SPTL!O216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P216,SPTL!P216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q216,SPTL!Q216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R216,SPTL!R216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S216,SPTL!S216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T216,SPTL!T216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U216,SPTL!U216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V216,SPTL!V216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W216,SPTL!W216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X216,SPTL!X216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y216,SPTL!Y216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z216,SPTL!Z216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA216,SPTL!AA216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB216,SPTL!AB216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC216,SPTL!AC216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD216,SPTL!AD216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE216,SPTL!AE216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF216,SPTL!AF216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG216,SPTL!AG216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH216,SPTL!AH216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI216,SPTL!AI216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ216,SPTL!AJ216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK216,SPTL!AK216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL216,SPTL!AL216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM216,SPTL!AM216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN216,SPTL!AN216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO216,SPTL!AO216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP216,SPTL!AP216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ216,SPTL!AQ216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR216,SPTL!AR216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS216,SPTL!AS216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT216,SPTL!AT216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU216,SPTL!AU216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV216,SPTL!AV216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW216,SPTL!AW216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX216,SPTL!AX216)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY216,SPTL!AY216)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A217,SPTL!A217)","v":"Excluded services (£m, 09/10 real)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B217,SPTL!B217)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C217,SPTL!C217)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D217,SPTL!D217)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E217,SPTL!E217)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F217,SPTL!F217)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G217,SPTL!G217)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H217,SPTL!H217)","v":1.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I217,SPTL!I217)","v":2.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J217,SPTL!J217)","v":2.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K217,SPTL!K217)","v":2.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L217,SPTL!L217)","v":4.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M217,SPTL!M217)","v":4.9503659013578645},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N217,SPTL!N217)","v":5.3675577561683783},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O217,SPTL!O217)","v":5.8660255516733004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P217,SPTL!P217)","v":6.2070462213261655},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q217,SPTL!Q217)","v":6.4985355942571195},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R217,SPTL!R217)","v":6.788425334502123},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S217,SPTL!S217)","v":7.1967204602727186},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T217,SPTL!T217)","v":7.4379958507646684},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U217,SPTL!U217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V217,SPTL!V217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W217,SPTL!W217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X217,SPTL!X217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y217,SPTL!Y217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z217,SPTL!Z217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA217,SPTL!AA217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB217,SPTL!AB217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC217,SPTL!AC217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD217,SPTL!AD217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE217,SPTL!AE217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF217,SPTL!AF217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG217,SPTL!AG217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH217,SPTL!AH217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI217,SPTL!AI217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ217,SPTL!AJ217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK217,SPTL!AK217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL217,SPTL!AL217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM217,SPTL!AM217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN217,SPTL!AN217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO217,SPTL!AO217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP217,SPTL!AP217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ217,SPTL!AQ217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR217,SPTL!AR217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS217,SPTL!AS217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT217,SPTL!AT217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU217,SPTL!AU217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV217,SPTL!AV217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW217,SPTL!AW217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX217,SPTL!AX217)","v":7.6154487016051373},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY217,SPTL!AY217)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A218,SPTL!A218)","v":"De Minimis"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B218,SPTL!B218)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C218,SPTL!C218)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D218,SPTL!D218)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E218,SPTL!E218)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F218,SPTL!F218)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G218,SPTL!G218)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H218,SPTL!H218)","v":0.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I218,SPTL!I218)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J218,SPTL!J218)","v":1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K218,SPTL!K218)","v":2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L218,SPTL!L218)","v":1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M218,SPTL!M218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N218,SPTL!N218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O218,SPTL!O218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P218,SPTL!P218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q218,SPTL!Q218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R218,SPTL!R218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S218,SPTL!S218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T218,SPTL!T218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U218,SPTL!U218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V218,SPTL!V218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W218,SPTL!W218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X218,SPTL!X218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y218,SPTL!Y218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z218,SPTL!Z218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA218,SPTL!AA218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB218,SPTL!AB218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC218,SPTL!AC218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD218,SPTL!AD218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE218,SPTL!AE218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF218,SPTL!AF218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG218,SPTL!AG218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH218,SPTL!AH218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI218,SPTL!AI218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ218,SPTL!AJ218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK218,SPTL!AK218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL218,SPTL!AL218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM218,SPTL!AM218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN218,SPTL!AN218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO218,SPTL!AO218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP218,SPTL!AP218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ218,SPTL!AQ218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR218,SPTL!AR218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS218,SPTL!AS218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT218,SPTL!AT218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU218,SPTL!AU218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV218,SPTL!AV218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW218,SPTL!AW218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX218,SPTL!AX218)","v":0.93652737750000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY218,SPTL!AY218)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A219,SPTL!A219)","v":"Consented"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B219,SPTL!B219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C219,SPTL!C219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D219,SPTL!D219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E219,SPTL!E219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F219,SPTL!F219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G219,SPTL!G219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H219,SPTL!H219)","v":4.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I219,SPTL!I219)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J219,SPTL!J219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K219,SPTL!K219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L219,SPTL!L219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M219,SPTL!M219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N219,SPTL!N219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O219,SPTL!O219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P219,SPTL!P219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q219,SPTL!Q219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R219,SPTL!R219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S219,SPTL!S219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T219,SPTL!T219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U219,SPTL!U219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V219,SPTL!V219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W219,SPTL!W219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X219,SPTL!X219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y219,SPTL!Y219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z219,SPTL!Z219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA219,SPTL!AA219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB219,SPTL!AB219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC219,SPTL!AC219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD219,SPTL!AD219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE219,SPTL!AE219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF219,SPTL!AF219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG219,SPTL!AG219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH219,SPTL!AH219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI219,SPTL!AI219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ219,SPTL!AJ219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK219,SPTL!AK219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL219,SPTL!AL219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM219,SPTL!AM219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN219,SPTL!AN219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO219,SPTL!AO219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP219,SPTL!AP219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ219,SPTL!AQ219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR219,SPTL!AR219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS219,SPTL!AS219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT219,SPTL!AT219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU219,SPTL!AU219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV219,SPTL!AV219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW219,SPTL!AW219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX219,SPTL!AX219)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY219,SPTL!AY219)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A220,SPTL!A220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B220,SPTL!B220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C220,SPTL!C220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D220,SPTL!D220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E220,SPTL!E220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F220,SPTL!F220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G220,SPTL!G220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H220,SPTL!H220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I220,SPTL!I220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J220,SPTL!J220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K220,SPTL!K220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L220,SPTL!L220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M220,SPTL!M220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N220,SPTL!N220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O220,SPTL!O220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P220,SPTL!P220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q220,SPTL!Q220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R220,SPTL!R220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S220,SPTL!S220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T220,SPTL!T220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U220,SPTL!U220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V220,SPTL!V220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W220,SPTL!W220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X220,SPTL!X220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y220,SPTL!Y220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z220,SPTL!Z220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA220,SPTL!AA220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB220,SPTL!AB220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC220,SPTL!AC220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD220,SPTL!AD220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE220,SPTL!AE220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF220,SPTL!AF220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG220,SPTL!AG220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH220,SPTL!AH220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI220,SPTL!AI220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ220,SPTL!AJ220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK220,SPTL!AK220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL220,SPTL!AL220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM220,SPTL!AM220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN220,SPTL!AN220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO220,SPTL!AO220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP220,SPTL!AP220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ220,SPTL!AQ220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR220,SPTL!AR220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS220,SPTL!AS220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT220,SPTL!AT220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU220,SPTL!AU220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV220,SPTL!AV220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW220,SPTL!AW220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX220,SPTL!AX220)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY220,SPTL!AY220)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A221,SPTL!A221)","v":"Inputs as Per TO (2005-2009 in Nominal Prices, 2010-2013 in 2009/10 Prices)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B221,SPTL!B221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C221,SPTL!C221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D221,SPTL!D221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E221,SPTL!E221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F221,SPTL!F221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G221,SPTL!G221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H221,SPTL!H221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I221,SPTL!I221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J221,SPTL!J221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K221,SPTL!K221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L221,SPTL!L221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M221,SPTL!M221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N221,SPTL!N221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O221,SPTL!O221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P221,SPTL!P221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q221,SPTL!Q221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R221,SPTL!R221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S221,SPTL!S221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T221,SPTL!T221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U221,SPTL!U221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V221,SPTL!V221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W221,SPTL!W221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X221,SPTL!X221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y221,SPTL!Y221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z221,SPTL!Z221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA221,SPTL!AA221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB221,SPTL!AB221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC221,SPTL!AC221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD221,SPTL!AD221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE221,SPTL!AE221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF221,SPTL!AF221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG221,SPTL!AG221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH221,SPTL!AH221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI221,SPTL!AI221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ221,SPTL!AJ221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK221,SPTL!AK221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL221,SPTL!AL221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM221,SPTL!AM221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN221,SPTL!AN221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO221,SPTL!AO221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP221,SPTL!AP221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ221,SPTL!AQ221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR221,SPTL!AR221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS221,SPTL!AS221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT221,SPTL!AT221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU221,SPTL!AU221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV221,SPTL!AV221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW221,SPTL!AW221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX221,SPTL!AX221)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY221,SPTL!AY221)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A222,SPTL!A222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B222,SPTL!B222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C222,SPTL!C222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D222,SPTL!D222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E222,SPTL!E222)","v":2005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F222,SPTL!F222)","v":2006},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G222,SPTL!G222)","v":2007},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H222,SPTL!H222)","v":2008},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I222,SPTL!I222)","v":2009},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J222,SPTL!J222)","v":2010},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K222,SPTL!K222)","v":2011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L222,SPTL!L222)","v":2012},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M222,SPTL!M222)","v":2013},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N222,SPTL!N222)","v":2014},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O222,SPTL!O222)","v":2015},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P222,SPTL!P222)","v":2016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q222,SPTL!Q222)","v":2017},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R222,SPTL!R222)","v":2018},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S222,SPTL!S222)","v":2019},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T222,SPTL!T222)","v":2020},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U222,SPTL!U222)","v":2021},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V222,SPTL!V222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W222,SPTL!W222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X222,SPTL!X222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y222,SPTL!Y222)","v":2014},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z222,SPTL!Z222)","v":2015},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA222,SPTL!AA222)","v":2016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB222,SPTL!AB222)","v":2017},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC222,SPTL!AC222)","v":2018},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD222,SPTL!AD222)","v":2019},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE222,SPTL!AE222)","v":2020},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF222,SPTL!AF222)","v":2021},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG222,SPTL!AG222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH222,SPTL!AH222)","v":2014},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI222,SPTL!AI222)","v":2015},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ222,SPTL!AJ222)","v":2016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK222,SPTL!AK222)","v":2017},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL222,SPTL!AL222)","v":2018},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM222,SPTL!AM222)","v":2019},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN222,SPTL!AN222)","v":2020},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO222,SPTL!AO222)","v":2021},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP222,SPTL!AP222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ222,SPTL!AQ222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR222,SPTL!AR222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS222,SPTL!AS222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT222,SPTL!AT222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU222,SPTL!AU222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV222,SPTL!AV222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW222,SPTL!AW222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX222,SPTL!AX222)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY222,SPTL!AY222)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A223,SPTL!A223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B223,SPTL!B223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C223,SPTL!C223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D223,SPTL!D223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E223,SPTL!E223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F223,SPTL!F223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G223,SPTL!G223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H223,SPTL!H223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I223,SPTL!I223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J223,SPTL!J223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K223,SPTL!K223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L223,SPTL!L223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M223,SPTL!M223)","v":"best"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N223,SPTL!N223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O223,SPTL!O223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P223,SPTL!P223)","v":"sources"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q223,SPTL!Q223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R223,SPTL!R223)","v":"2012_SPTL_Fasttrack FinModel v1 180112.xlsm"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S223,SPTL!S223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T223,SPTL!T223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U223,SPTL!U223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V223,SPTL!V223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W223,SPTL!W223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X223,SPTL!X223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y223,SPTL!Y223)","v":"best less base"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z223,SPTL!Z223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA223,SPTL!AA223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB223,SPTL!AB223)","v":"best and base files froom C&O 20120117 as amended following discussion with SPTL to avoid double counting"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC223,SPTL!AC223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD223,SPTL!AD223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE223,SPTL!AE223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF223,SPTL!AF223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG223,SPTL!AG223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH223,SPTL!AH223)","v":"best less base"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI223,SPTL!AI223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ223,SPTL!AJ223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK223,SPTL!AK223)","v":"best and base files froom C&O 20120117 as amended following discussion with SPTL to avoid double counting"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL223,SPTL!AL223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM223,SPTL!AM223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN223,SPTL!AN223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO223,SPTL!AO223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP223,SPTL!AP223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ223,SPTL!AQ223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR223,SPTL!AR223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS223,SPTL!AS223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT223,SPTL!AT223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU223,SPTL!AU223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV223,SPTL!AV223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW223,SPTL!AW223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX223,SPTL!AX223)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY223,SPTL!AY223)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A224,SPTL!A224)","v":"Total costs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B224,SPTL!B224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C224,SPTL!C224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D224,SPTL!D224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E224,SPTL!E224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F224,SPTL!F224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G224,SPTL!G224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H224,SPTL!H224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I224,SPTL!I224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J224,SPTL!J224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K224,SPTL!K224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L224,SPTL!L224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M224,SPTL!M224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N224,SPTL!N224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O224,SPTL!O224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P224,SPTL!P224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q224,SPTL!Q224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R224,SPTL!R224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S224,SPTL!S224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T224,SPTL!T224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U224,SPTL!U224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V224,SPTL!V224)","v":"Total costs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W224,SPTL!W224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X224,SPTL!X224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y224,SPTL!Y224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z224,SPTL!Z224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA224,SPTL!AA224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB224,SPTL!AB224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC224,SPTL!AC224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD224,SPTL!AD224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE224,SPTL!AE224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF224,SPTL!AF224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG224,SPTL!AG224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH224,SPTL!AH224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI224,SPTL!AI224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ224,SPTL!AJ224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK224,SPTL!AK224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL224,SPTL!AL224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM224,SPTL!AM224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN224,SPTL!AN224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO224,SPTL!AO224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP224,SPTL!AP224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ224,SPTL!AQ224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR224,SPTL!AR224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS224,SPTL!AS224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT224,SPTL!AT224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU224,SPTL!AU224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV224,SPTL!AV224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW224,SPTL!AW224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX224,SPTL!AX224)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY224,SPTL!AY224)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A225,SPTL!A225)","v":"Load related investment "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B225,SPTL!B225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C225,SPTL!C225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D225,SPTL!D225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E225,SPTL!E225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F225,SPTL!F225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G225,SPTL!G225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H225,SPTL!H225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I225,SPTL!I225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J225,SPTL!J225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K225,SPTL!K225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L225,SPTL!L225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M225,SPTL!M225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N225,SPTL!N225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O225,SPTL!O225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P225,SPTL!P225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q225,SPTL!Q225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R225,SPTL!R225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S225,SPTL!S225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T225,SPTL!T225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U225,SPTL!U225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V225,SPTL!V225)","v":"Load related investment "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W225,SPTL!W225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X225,SPTL!X225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y225,SPTL!Y225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z225,SPTL!Z225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA225,SPTL!AA225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB225,SPTL!AB225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC225,SPTL!AC225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD225,SPTL!AD225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE225,SPTL!AE225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF225,SPTL!AF225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG225,SPTL!AG225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH225,SPTL!AH225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI225,SPTL!AI225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ225,SPTL!AJ225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK225,SPTL!AK225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL225,SPTL!AL225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM225,SPTL!AM225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN225,SPTL!AN225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO225,SPTL!AO225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP225,SPTL!AP225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ225,SPTL!AQ225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR225,SPTL!AR225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS225,SPTL!AS225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT225,SPTL!AT225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU225,SPTL!AU225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV225,SPTL!AV225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW225,SPTL!AW225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX225,SPTL!AX225)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY225,SPTL!AY225)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A226,SPTL!A226)","v":"Generation connection - sole-use"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B226,SPTL!B226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C226,SPTL!C226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D226,SPTL!D226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E226,SPTL!E226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F226,SPTL!F226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G226,SPTL!G226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H226,SPTL!H226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I226,SPTL!I226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J226,SPTL!J226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K226,SPTL!K226)","v":21.57667},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L226,SPTL!L226)","v":11.001745218412042},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M226,SPTL!M226)","v":6.803683802293059},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N226,SPTL!N226)","v":11.00276313461052},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O226,SPTL!O226)","v":12.904604018664411},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P226,SPTL!P226)","v":12.572863688307786},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q226,SPTL!Q226)","v":11.268864448280095},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R226,SPTL!R226)","v":13.849112329288049},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S226,SPTL!S226)","v":5.9346984861966989},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T226,SPTL!T226)","v":5.2661834058554735},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U226,SPTL!U226)","v":2.3371370998459877},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V226,SPTL!V226)","v":"Local Enabling (Entry - Sole Use)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W226,SPTL!W226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X226,SPTL!X226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y226,SPTL!Y226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z226,SPTL!Z226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA226,SPTL!AA226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB226,SPTL!AB226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC226,SPTL!AC226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD226,SPTL!AD226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE226,SPTL!AE226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF226,SPTL!AF226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG226,SPTL!AG226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH226,SPTL!AH226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI226,SPTL!AI226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ226,SPTL!AJ226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK226,SPTL!AK226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL226,SPTL!AL226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM226,SPTL!AM226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN226,SPTL!AN226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO226,SPTL!AO226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP226,SPTL!AP226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ226,SPTL!AQ226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR226,SPTL!AR226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS226,SPTL!AS226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT226,SPTL!AT226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU226,SPTL!AU226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV226,SPTL!AV226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW226,SPTL!AW226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX226,SPTL!AX226)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY226,SPTL!AY226)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A227,SPTL!A227)","v":"Demand connection - sole-use"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B227,SPTL!B227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C227,SPTL!C227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D227,SPTL!D227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E227,SPTL!E227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F227,SPTL!F227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G227,SPTL!G227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H227,SPTL!H227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I227,SPTL!I227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J227,SPTL!J227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K227,SPTL!K227)","v":3.2007775364238409},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L227,SPTL!L227)","v":-2.0592973874055957E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M227,SPTL!M227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N227,SPTL!N227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O227,SPTL!O227)","v":1.2775270245991108},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P227,SPTL!P227)","v":4.813353770922248},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q227,SPTL!Q227)","v":3.2882045387916534},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R227,SPTL!R227)","v":1.8462296149945026},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S227,SPTL!S227)","v":1.8373771783737212},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T227,SPTL!T227)","v":1.850760598098437},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U227,SPTL!U227)","v":1.5316627099992979},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V227,SPTL!V227)","v":"Local Enabling (Exit - Sole Use)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W227,SPTL!W227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X227,SPTL!X227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y227,SPTL!Y227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z227,SPTL!Z227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA227,SPTL!AA227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB227,SPTL!AB227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC227,SPTL!AC227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD227,SPTL!AD227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE227,SPTL!AE227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF227,SPTL!AF227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG227,SPTL!AG227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH227,SPTL!AH227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI227,SPTL!AI227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ227,SPTL!AJ227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK227,SPTL!AK227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL227,SPTL!AL227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM227,SPTL!AM227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN227,SPTL!AN227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO227,SPTL!AO227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP227,SPTL!AP227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ227,SPTL!AQ227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR227,SPTL!AR227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS227,SPTL!AS227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT227,SPTL!AT227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU227,SPTL!AU227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV227,SPTL!AV227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW227,SPTL!AW227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX227,SPTL!AX227)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY227,SPTL!AY227)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A228,SPTL!A228)","v":"Infrastructure - local enabling (entry triggered) "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B228,SPTL!B228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C228,SPTL!C228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D228,SPTL!D228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E228,SPTL!E228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F228,SPTL!F228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G228,SPTL!G228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H228,SPTL!H228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I228,SPTL!I228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J228,SPTL!J228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K228,SPTL!K228)","v":11.86955003090508},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L228,SPTL!L228)","v":23.190762449703726},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M228,SPTL!M228)","v":35.42867285691964},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N228,SPTL!N228)","v":63.892744030079378},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O228,SPTL!O228)","v":62.40421153485832},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P228,SPTL!P228)","v":32.716809463771149},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q228,SPTL!Q228)","v":2.9418796108980345},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R228,SPTL!R228)","v":4.5687612111703304},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S228,SPTL!S228)","v":5.4516061692453244},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T228,SPTL!T228)","v":5.9137244522768881},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U228,SPTL!U228)","v":2.7966359128457774},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V228,SPTL!V228)","v":"Local Enabling (Entry)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W228,SPTL!W228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X228,SPTL!X228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y228,SPTL!Y228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z228,SPTL!Z228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA228,SPTL!AA228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB228,SPTL!AB228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC228,SPTL!AC228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD228,SPTL!AD228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE228,SPTL!AE228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF228,SPTL!AF228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG228,SPTL!AG228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH228,SPTL!AH228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI228,SPTL!AI228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ228,SPTL!AJ228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK228,SPTL!AK228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL228,SPTL!AL228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM228,SPTL!AM228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN228,SPTL!AN228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO228,SPTL!AO228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP228,SPTL!AP228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ228,SPTL!AQ228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR228,SPTL!AR228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS228,SPTL!AS228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT228,SPTL!AT228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU228,SPTL!AU228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV228,SPTL!AV228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW228,SPTL!AW228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX228,SPTL!AX228)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY228,SPTL!AY228)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A229,SPTL!A229)","v":"Infrastructure - local enabling (exit triggered) "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B229,SPTL!B229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C229,SPTL!C229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D229,SPTL!D229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E229,SPTL!E229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F229,SPTL!F229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G229,SPTL!G229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H229,SPTL!H229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I229,SPTL!I229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J229,SPTL!J229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K229,SPTL!K229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L229,SPTL!L229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M229,SPTL!M229)","v":6.1618013711250121},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N229,SPTL!N229)","v":6.4059089348057618},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O229,SPTL!O229)","v":10.604739893408748},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P229,SPTL!P229)","v":9.0537980163385878},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q229,SPTL!Q229)","v":4.19709791710528},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R229,SPTL!R229)","v":0.126037531607326},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S229,SPTL!S229)","v":3.0337092331981661},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T229,SPTL!T229)","v":10.882647168088351},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U229,SPTL!U229)","v":9.4422501181133196},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V229,SPTL!V229)","v":"Local Enabling (Exit)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W229,SPTL!W229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X229,SPTL!X229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y229,SPTL!Y229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z229,SPTL!Z229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA229,SPTL!AA229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB229,SPTL!AB229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC229,SPTL!AC229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD229,SPTL!AD229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE229,SPTL!AE229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF229,SPTL!AF229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG229,SPTL!AG229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH229,SPTL!AH229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI229,SPTL!AI229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ229,SPTL!AJ229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK229,SPTL!AK229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL229,SPTL!AL229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM229,SPTL!AM229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN229,SPTL!AN229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO229,SPTL!AO229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP229,SPTL!AP229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ229,SPTL!AQ229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR229,SPTL!AR229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS229,SPTL!AS229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT229,SPTL!AT229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU229,SPTL!AU229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV229,SPTL!AV229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW229,SPTL!AW229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX229,SPTL!AX229)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY229,SPTL!AY229)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A230,SPTL!A230)","v":"Infrastructure - wider works - reactive schemes (excl TIRG /TSS)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B230,SPTL!B230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C230,SPTL!C230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D230,SPTL!D230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E230,SPTL!E230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F230,SPTL!F230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G230,SPTL!G230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H230,SPTL!H230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I230,SPTL!I230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J230,SPTL!J230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K230,SPTL!K230)","v":12.250594975717441},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L230,SPTL!L230)","v":14.191736951571585},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M230,SPTL!M230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N230,SPTL!N230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O230,SPTL!O230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P230,SPTL!P230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q230,SPTL!Q230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R230,SPTL!R230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S230,SPTL!S230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T230,SPTL!T230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U230,SPTL!U230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V230,SPTL!V230)","v":"Wider Works (Entry)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W230,SPTL!W230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X230,SPTL!X230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y230,SPTL!Y230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z230,SPTL!Z230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA230,SPTL!AA230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB230,SPTL!AB230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC230,SPTL!AC230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD230,SPTL!AD230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE230,SPTL!AE230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF230,SPTL!AF230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG230,SPTL!AG230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH230,SPTL!AH230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI230,SPTL!AI230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ230,SPTL!AJ230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK230,SPTL!AK230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL230,SPTL!AL230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM230,SPTL!AM230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN230,SPTL!AN230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO230,SPTL!AO230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP230,SPTL!AP230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ230,SPTL!AQ230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR230,SPTL!AR230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS230,SPTL!AS230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT230,SPTL!AT230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU230,SPTL!AU230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV230,SPTL!AV230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW230,SPTL!AW230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX230,SPTL!AX230)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY230,SPTL!AY230)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A231,SPTL!A231)","v":"Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B231,SPTL!B231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C231,SPTL!C231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D231,SPTL!D231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E231,SPTL!E231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F231,SPTL!F231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G231,SPTL!G231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H231,SPTL!H231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I231,SPTL!I231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J231,SPTL!J231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K231,SPTL!K231)","v":1.5432320264900663},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L231,SPTL!L231)","v":12.384977941540731},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M231,SPTL!M231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N231,SPTL!N231)","v":166.06659702243874},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O231,SPTL!O231)","v":197.52004077582191},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P231,SPTL!P231)","v":160.19213806037854},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q231,SPTL!Q231)","v":116.82488607785335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R231,SPTL!R231)","v":99.298979427751036},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S231,SPTL!S231)","v":92.927976277373716},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T231,SPTL!T231)","v":70.99063915172205},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U231,SPTL!U231)","v":1.7218871903798545},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V231,SPTL!V231)","v":"Wider Works (Exit)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W231,SPTL!W231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X231,SPTL!X231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y231,SPTL!Y231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z231,SPTL!Z231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA231,SPTL!AA231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB231,SPTL!AB231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC231,SPTL!AC231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD231,SPTL!AD231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE231,SPTL!AE231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF231,SPTL!AF231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG231,SPTL!AG231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH231,SPTL!AH231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI231,SPTL!AI231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ231,SPTL!AJ231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK231,SPTL!AK231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL231,SPTL!AL231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM231,SPTL!AM231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN231,SPTL!AN231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO231,SPTL!AO231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP231,SPTL!AP231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ231,SPTL!AQ231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR231,SPTL!AR231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS231,SPTL!AS231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT231,SPTL!AT231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU231,SPTL!AU231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV231,SPTL!AV231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW231,SPTL!AW231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX231,SPTL!AX231)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY231,SPTL!AY231)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A232,SPTL!A232)","v":"Infrastructure - TSS"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B232,SPTL!B232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C232,SPTL!C232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D232,SPTL!D232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E232,SPTL!E232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F232,SPTL!F232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G232,SPTL!G232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H232,SPTL!H232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I232,SPTL!I232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J232,SPTL!J232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K232,SPTL!K232)","v":0.29530983222958057},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L232,SPTL!L232)","v":0.43010496574120166},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M232,SPTL!M232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N232,SPTL!N232)","v":-4.7164725595879951},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O232,SPTL!O232)","v":-24.147398324965895},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P232,SPTL!P232)","v":-57.809523809523796},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q232,SPTL!Q232)","v":-94.476190476190467},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R232,SPTL!R232)","v":-97.333333333333329},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S232,SPTL!S232)","v":-86.476190476190467},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T232,SPTL!T232)","v":-65.333333333333329},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U232,SPTL!U232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V232,SPTL!V232)","v":"Wider Works (General)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W232,SPTL!W232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X232,SPTL!X232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y232,SPTL!Y232)","v":4.8571428571428514},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z232,SPTL!Z232)","v":24.57142857142858},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA232,SPTL!AA232)","v":57.809523809523796},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB232,SPTL!AB232)","v":94.476190476190467},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC232,SPTL!AC232)","v":97.333333333333329},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD232,SPTL!AD232)","v":86.476190476190467},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE232,SPTL!AE232)","v":65.333333333333329},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF232,SPTL!AF232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG232,SPTL!AG232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH232,SPTL!AH232)","v":5.0999999999999943},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI232,SPTL!AI232)","v":25.800000000000011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ232,SPTL!AJ232)","v":60.699999999999989},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK232,SPTL!AK232)","v":99.199999999999989},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL232,SPTL!AL232)","v":102.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM232,SPTL!AM232)","v":90.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN232,SPTL!AN232)","v":68.599999999999994},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO232,SPTL!AO232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP232,SPTL!AP232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ232,SPTL!AQ232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR232,SPTL!AR232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS232,SPTL!AS232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT232,SPTL!AT232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU232,SPTL!AU232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV232,SPTL!AV232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW232,SPTL!AW232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX232,SPTL!AX232)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY232,SPTL!AY232)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A233,SPTL!A233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B233,SPTL!B233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C233,SPTL!C233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D233,SPTL!D233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E233,SPTL!E233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F233,SPTL!F233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G233,SPTL!G233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H233,SPTL!H233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I233,SPTL!I233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J233,SPTL!J233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K233,SPTL!K233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L233,SPTL!L233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M233,SPTL!M233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N233,SPTL!N233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O233,SPTL!O233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P233,SPTL!P233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q233,SPTL!Q233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R233,SPTL!R233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S233,SPTL!S233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T233,SPTL!T233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U233,SPTL!U233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V233,SPTL!V233)","v":"Infrastructure - TSS"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W233,SPTL!W233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X233,SPTL!X233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y233,SPTL!Y233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z233,SPTL!Z233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA233,SPTL!AA233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB233,SPTL!AB233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC233,SPTL!AC233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD233,SPTL!AD233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE233,SPTL!AE233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF233,SPTL!AF233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG233,SPTL!AG233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH233,SPTL!AH233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI233,SPTL!AI233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ233,SPTL!AJ233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK233,SPTL!AK233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL233,SPTL!AL233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM233,SPTL!AM233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN233,SPTL!AN233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO233,SPTL!AO233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP233,SPTL!AP233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ233,SPTL!AQ233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR233,SPTL!AR233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS233,SPTL!AS233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT233,SPTL!AT233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU233,SPTL!AU233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV233,SPTL!AV233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW233,SPTL!AW233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX233,SPTL!AX233)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY233,SPTL!AY233)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A234,SPTL!A234)","v":"Total Load Related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B234,SPTL!B234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C234,SPTL!C234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D234,SPTL!D234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E234,SPTL!E234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F234,SPTL!F234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G234,SPTL!G234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H234,SPTL!H234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I234,SPTL!I234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J234,SPTL!J234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K234,SPTL!K234)","v":50.736134401766009},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L234,SPTL!L234)","v":61.178734553095232},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M234,SPTL!M234)","v":48.394158030337707},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N234,SPTL!N234)","v":242.65154056234641},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O234,SPTL!O234)","v":260.5637249223866},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P234,SPTL!P234)","v":161.53943919019451},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q234,SPTL!Q234)","v":44.044742116737936},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R234,SPTL!R234)","v":22.355786781477917},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S234,SPTL!S234)","v":22.709176868197162},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T234,SPTL!T234)","v":29.570621442707875},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U234,SPTL!U234)","v":17.829573031184236},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V234,SPTL!V234)","v":"Total load related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W234,SPTL!W234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X234,SPTL!X234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y234,SPTL!Y234)","v":4.8571428571428514},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z234,SPTL!Z234)","v":24.57142857142858},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA234,SPTL!AA234)","v":57.809523809523796},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB234,SPTL!AB234)","v":94.476190476190467},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC234,SPTL!AC234)","v":97.333333333333329},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD234,SPTL!AD234)","v":86.476190476190467},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE234,SPTL!AE234)","v":65.333333333333329},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF234,SPTL!AF234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG234,SPTL!AG234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH234,SPTL!AH234)","v":5.0999999999999943},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI234,SPTL!AI234)","v":25.800000000000011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ234,SPTL!AJ234)","v":60.699999999999989},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK234,SPTL!AK234)","v":99.199999999999989},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL234,SPTL!AL234)","v":102.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM234,SPTL!AM234)","v":90.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN234,SPTL!AN234)","v":68.599999999999994},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO234,SPTL!AO234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP234,SPTL!AP234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ234,SPTL!AQ234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR234,SPTL!AR234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS234,SPTL!AS234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT234,SPTL!AT234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU234,SPTL!AU234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV234,SPTL!AV234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW234,SPTL!AW234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX234,SPTL!AX234)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY234,SPTL!AY234)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A235,SPTL!A235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B235,SPTL!B235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C235,SPTL!C235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D235,SPTL!D235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E235,SPTL!E235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F235,SPTL!F235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G235,SPTL!G235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H235,SPTL!H235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I235,SPTL!I235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J235,SPTL!J235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K235,SPTL!K235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L235,SPTL!L235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M235,SPTL!M235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N235,SPTL!N235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O235,SPTL!O235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P235,SPTL!P235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q235,SPTL!Q235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R235,SPTL!R235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S235,SPTL!S235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T235,SPTL!T235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U235,SPTL!U235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V235,SPTL!V235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W235,SPTL!W235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X235,SPTL!X235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y235,SPTL!Y235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z235,SPTL!Z235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA235,SPTL!AA235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB235,SPTL!AB235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC235,SPTL!AC235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD235,SPTL!AD235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE235,SPTL!AE235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF235,SPTL!AF235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG235,SPTL!AG235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH235,SPTL!AH235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI235,SPTL!AI235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ235,SPTL!AJ235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK235,SPTL!AK235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL235,SPTL!AL235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM235,SPTL!AM235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN235,SPTL!AN235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO235,SPTL!AO235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP235,SPTL!AP235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ235,SPTL!AQ235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR235,SPTL!AR235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS235,SPTL!AS235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT235,SPTL!AT235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU235,SPTL!AU235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV235,SPTL!AV235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW235,SPTL!AW235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX235,SPTL!AX235)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY235,SPTL!AY235)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A236,SPTL!A236)","v":"NON-LOAD RELATED EXPENDITURE"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B236,SPTL!B236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C236,SPTL!C236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D236,SPTL!D236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E236,SPTL!E236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F236,SPTL!F236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G236,SPTL!G236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H236,SPTL!H236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I236,SPTL!I236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J236,SPTL!J236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K236,SPTL!K236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L236,SPTL!L236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M236,SPTL!M236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N236,SPTL!N236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O236,SPTL!O236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P236,SPTL!P236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q236,SPTL!Q236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R236,SPTL!R236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S236,SPTL!S236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T236,SPTL!T236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U236,SPTL!U236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V236,SPTL!V236)","v":"NON-LOAD RELATED EXPENDITURE"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W236,SPTL!W236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X236,SPTL!X236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y236,SPTL!Y236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z236,SPTL!Z236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA236,SPTL!AA236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB236,SPTL!AB236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC236,SPTL!AC236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD236,SPTL!AD236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE236,SPTL!AE236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF236,SPTL!AF236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG236,SPTL!AG236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH236,SPTL!AH236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI236,SPTL!AI236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ236,SPTL!AJ236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK236,SPTL!AK236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL236,SPTL!AL236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM236,SPTL!AM236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN236,SPTL!AN236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO236,SPTL!AO236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP236,SPTL!AP236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ236,SPTL!AQ236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR236,SPTL!AR236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS236,SPTL!AS236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT236,SPTL!AT236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU236,SPTL!AU236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV236,SPTL!AV236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW236,SPTL!AW236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX236,SPTL!AX236)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY236,SPTL!AY236)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A237,SPTL!A237)","v":"Assets - Replacement and Refurbishment"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B237,SPTL!B237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C237,SPTL!C237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D237,SPTL!D237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E237,SPTL!E237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F237,SPTL!F237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G237,SPTL!G237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H237,SPTL!H237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I237,SPTL!I237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J237,SPTL!J237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K237,SPTL!K237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L237,SPTL!L237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M237,SPTL!M237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N237,SPTL!N237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O237,SPTL!O237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P237,SPTL!P237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q237,SPTL!Q237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R237,SPTL!R237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S237,SPTL!S237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T237,SPTL!T237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U237,SPTL!U237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V237,SPTL!V237)","v":"Assets - replacement and refurbishment"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W237,SPTL!W237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X237,SPTL!X237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y237,SPTL!Y237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z237,SPTL!Z237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA237,SPTL!AA237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB237,SPTL!AB237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC237,SPTL!AC237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD237,SPTL!AD237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE237,SPTL!AE237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF237,SPTL!AF237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG237,SPTL!AG237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH237,SPTL!AH237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI237,SPTL!AI237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ237,SPTL!AJ237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK237,SPTL!AK237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL237,SPTL!AL237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM237,SPTL!AM237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN237,SPTL!AN237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO237,SPTL!AO237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP237,SPTL!AP237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ237,SPTL!AQ237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR237,SPTL!AR237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS237,SPTL!AS237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT237,SPTL!AT237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU237,SPTL!AU237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV237,SPTL!AV237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW237,SPTL!AW237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX237,SPTL!AX237)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY237,SPTL!AY237)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A238,SPTL!A238)","v":"Transformers "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B238,SPTL!B238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C238,SPTL!C238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D238,SPTL!D238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E238,SPTL!E238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F238,SPTL!F238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G238,SPTL!G238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H238,SPTL!H238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I238,SPTL!I238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J238,SPTL!J238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K238,SPTL!K238)","v":13.95577110375276},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L238,SPTL!L238)","v":12.627987678563022},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M238,SPTL!M238)","v":11.74799815139238},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N238,SPTL!N238)","v":5.2579080425606231},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O238,SPTL!O238)","v":5.7317601619903291},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P238,SPTL!P238)","v":5.2473512923042742},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q238,SPTL!Q238)","v":8.6434349518521074},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R238,SPTL!R238)","v":7.1242309343114814},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S238,SPTL!S238)","v":2.3856288950994622},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T238,SPTL!T238)","v":7.5432878128115721},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U238,SPTL!U238)","v":9.9227181119425047},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V238,SPTL!V238)","v":"Transformers "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W238,SPTL!W238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X238,SPTL!X238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y238,SPTL!Y238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z238,SPTL!Z238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA238,SPTL!AA238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB238,SPTL!AB238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC238,SPTL!AC238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD238,SPTL!AD238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE238,SPTL!AE238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF238,SPTL!AF238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG238,SPTL!AG238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH238,SPTL!AH238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI238,SPTL!AI238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ238,SPTL!AJ238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK238,SPTL!AK238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL238,SPTL!AL238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM238,SPTL!AM238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN238,SPTL!AN238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO238,SPTL!AO238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP238,SPTL!AP238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ238,SPTL!AQ238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR238,SPTL!AR238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS238,SPTL!AS238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT238,SPTL!AT238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU238,SPTL!AU238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV238,SPTL!AV238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW238,SPTL!AW238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX238,SPTL!AX238)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY238,SPTL!AY238)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A239,SPTL!A239)","v":"Reactors"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B239,SPTL!B239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C239,SPTL!C239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D239,SPTL!D239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E239,SPTL!E239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F239,SPTL!F239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G239,SPTL!G239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H239,SPTL!H239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I239,SPTL!I239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J239,SPTL!J239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K239,SPTL!K239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L239,SPTL!L239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M239,SPTL!M239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N239,SPTL!N239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O239,SPTL!O239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P239,SPTL!P239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q239,SPTL!Q239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R239,SPTL!R239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S239,SPTL!S239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T239,SPTL!T239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U239,SPTL!U239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V239,SPTL!V239)","v":"Reactors"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W239,SPTL!W239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X239,SPTL!X239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y239,SPTL!Y239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z239,SPTL!Z239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA239,SPTL!AA239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB239,SPTL!AB239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC239,SPTL!AC239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD239,SPTL!AD239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE239,SPTL!AE239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF239,SPTL!AF239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG239,SPTL!AG239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH239,SPTL!AH239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI239,SPTL!AI239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ239,SPTL!AJ239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK239,SPTL!AK239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL239,SPTL!AL239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM239,SPTL!AM239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN239,SPTL!AN239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO239,SPTL!AO239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP239,SPTL!AP239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ239,SPTL!AQ239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR239,SPTL!AR239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS239,SPTL!AS239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT239,SPTL!AT239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU239,SPTL!AU239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV239,SPTL!AV239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW239,SPTL!AW239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX239,SPTL!AX239)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY239,SPTL!AY239)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A240,SPTL!A240)","v":"Switchgear"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B240,SPTL!B240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C240,SPTL!C240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D240,SPTL!D240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E240,SPTL!E240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F240,SPTL!F240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G240,SPTL!G240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H240,SPTL!H240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I240,SPTL!I240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J240,SPTL!J240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K240,SPTL!K240)","v":10.44063148785872},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L240,SPTL!L240)","v":20.4801131732786},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M240,SPTL!M240)","v":12.994421241144391},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N240,SPTL!N240)","v":13.81041538614588},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O240,SPTL!O240)","v":15.616182908860194},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P240,SPTL!P240)","v":15.304559702506136},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q240,SPTL!Q240)","v":12.900182054483381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R240,SPTL!R240)","v":12.438659329846496},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S240,SPTL!S240)","v":17.853586280328145},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T240,SPTL!T240)","v":16.742556453962418},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U240,SPTL!U240)","v":8.0866623212209952},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V240,SPTL!V240)","v":"Switchgear"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W240,SPTL!W240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X240,SPTL!X240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y240,SPTL!Y240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z240,SPTL!Z240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA240,SPTL!AA240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB240,SPTL!AB240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC240,SPTL!AC240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD240,SPTL!AD240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE240,SPTL!AE240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF240,SPTL!AF240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG240,SPTL!AG240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH240,SPTL!AH240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI240,SPTL!AI240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ240,SPTL!AJ240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK240,SPTL!AK240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL240,SPTL!AL240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM240,SPTL!AM240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN240,SPTL!AN240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO240,SPTL!AO240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP240,SPTL!AP240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ240,SPTL!AQ240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR240,SPTL!AR240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS240,SPTL!AS240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT240,SPTL!AT240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU240,SPTL!AU240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV240,SPTL!AV240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW240,SPTL!AW240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX240,SPTL!AX240)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY240,SPTL!AY240)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A241,SPTL!A241)","v":"Metering"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B241,SPTL!B241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C241,SPTL!C241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D241,SPTL!D241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E241,SPTL!E241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F241,SPTL!F241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G241,SPTL!G241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H241,SPTL!H241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I241,SPTL!I241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J241,SPTL!J241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K241,SPTL!K241)","v":9.5451758675496681},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L241,SPTL!L241)","v":21.835070611020022},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M241,SPTL!M241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N241,SPTL!N241)","v":4.3283168478417303E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O241,SPTL!O241)","v":0.17124298414839145},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P241,SPTL!P241)","v":0.16502927214590565},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q241,SPTL!Q241)","v":0.16579182548529348},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R241,SPTL!R241)","v":0.12217695981581264},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S241,SPTL!S241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T241,SPTL!T241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U241,SPTL!U241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V241,SPTL!V241)","v":"Metering"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W241,SPTL!W241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X241,SPTL!X241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y241,SPTL!Y241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z241,SPTL!Z241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA241,SPTL!AA241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB241,SPTL!AB241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC241,SPTL!AC241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD241,SPTL!AD241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE241,SPTL!AE241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF241,SPTL!AF241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG241,SPTL!AG241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH241,SPTL!AH241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI241,SPTL!AI241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ241,SPTL!AJ241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK241,SPTL!AK241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL241,SPTL!AL241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM241,SPTL!AM241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN241,SPTL!AN241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO241,SPTL!AO241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP241,SPTL!AP241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ241,SPTL!AQ241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR241,SPTL!AR241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS241,SPTL!AS241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT241,SPTL!AT241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU241,SPTL!AU241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV241,SPTL!AV241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW241,SPTL!AW241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX241,SPTL!AX241)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY241,SPTL!AY241)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A242,SPTL!A242)","v":"Protection & control"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B242,SPTL!B242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C242,SPTL!C242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D242,SPTL!D242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E242,SPTL!E242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F242,SPTL!F242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G242,SPTL!G242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H242,SPTL!H242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I242,SPTL!I242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J242,SPTL!J242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K242,SPTL!K242)","v":13.527095540838854},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L242,SPTL!L242)","v":13.087936533328898},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M242,SPTL!M242)","v":4.3613335000261904},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N242,SPTL!N242)","v":11.756384858245614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O242,SPTL!O242)","v":11.552833176649575},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P242,SPTL!P242)","v":10.59790480842315},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q242,SPTL!Q242)","v":10.421466910223691},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R242,SPTL!R242)","v":11.2274856603185},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S242,SPTL!S242)","v":6.4711816266638458},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T242,SPTL!T242)","v":7.0395924756752626},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U242,SPTL!U242)","v":7.4641152362997669},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V242,SPTL!V242)","v":"Protection & control"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W242,SPTL!W242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X242,SPTL!X242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y242,SPTL!Y242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z242,SPTL!Z242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA242,SPTL!AA242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB242,SPTL!AB242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC242,SPTL!AC242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD242,SPTL!AD242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE242,SPTL!AE242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF242,SPTL!AF242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG242,SPTL!AG242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH242,SPTL!AH242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI242,SPTL!AI242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ242,SPTL!AJ242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK242,SPTL!AK242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL242,SPTL!AL242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM242,SPTL!AM242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN242,SPTL!AN242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO242,SPTL!AO242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP242,SPTL!AP242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ242,SPTL!AQ242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR242,SPTL!AR242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS242,SPTL!AS242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT242,SPTL!AT242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU242,SPTL!AU242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV242,SPTL!AV242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW242,SPTL!AW242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX242,SPTL!AX242)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY242,SPTL!AY242)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A243,SPTL!A243)","v":"Substation Other"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B243,SPTL!B243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C243,SPTL!C243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D243,SPTL!D243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E243,SPTL!E243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F243,SPTL!F243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G243,SPTL!G243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H243,SPTL!H243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I243,SPTL!I243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J243,SPTL!J243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K243,SPTL!K243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L243,SPTL!L243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M243,SPTL!M243)","v":5.7340889267593917},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N243,SPTL!N243)","v":6.2378537720330636},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O243,SPTL!O243)","v":6.988177309148849},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P243,SPTL!P243)","v":6.1398721114959756},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q243,SPTL!Q243)","v":6.1682427146087138},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R243,SPTL!R243)","v":5.7892459467941189},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S243,SPTL!S243)","v":4.9508796687431067},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T243,SPTL!T243)","v":4.9869417802100626},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U243,SPTL!U243)","v":5.2025018568963581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V243,SPTL!V243)","v":"Sub-station other"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W243,SPTL!W243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X243,SPTL!X243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y243,SPTL!Y243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z243,SPTL!Z243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA243,SPTL!AA243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB243,SPTL!AB243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC243,SPTL!AC243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD243,SPTL!AD243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE243,SPTL!AE243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF243,SPTL!AF243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG243,SPTL!AG243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH243,SPTL!AH243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI243,SPTL!AI243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ243,SPTL!AJ243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK243,SPTL!AK243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL243,SPTL!AL243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM243,SPTL!AM243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN243,SPTL!AN243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO243,SPTL!AO243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP243,SPTL!AP243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ243,SPTL!AQ243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR243,SPTL!AR243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS243,SPTL!AS243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT243,SPTL!AT243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU243,SPTL!AU243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV243,SPTL!AV243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW243,SPTL!AW243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX243,SPTL!AX243)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY243,SPTL!AY243)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A244,SPTL!A244)","v":"Overhead Lines"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B244,SPTL!B244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C244,SPTL!C244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D244,SPTL!D244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E244,SPTL!E244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F244,SPTL!F244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G244,SPTL!G244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H244,SPTL!H244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I244,SPTL!I244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J244,SPTL!J244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K244,SPTL!K244)","v":1.4289185430463576},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L244,SPTL!L244)","v":3.470204068475597},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M244,SPTL!M244)","v":26.725567622663174},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N244,SPTL!N244)","v":20.771924997872482},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O244,SPTL!O244)","v":19.912435671443262},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P244,SPTL!P244)","v":20.966053722140675},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q244,SPTL!Q244)","v":28.101310483006145},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R244,SPTL!R244)","v":36.336199446504494},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S244,SPTL!S244)","v":38.876175500872833},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T244,SPTL!T244)","v":40.332503499026814},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U244,SPTL!U244)","v":31.411932949392796},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V244,SPTL!V244)","v":"Overhead Lines"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W244,SPTL!W244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X244,SPTL!X244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y244,SPTL!Y244)","v":2.2810810486632926E-5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z244,SPTL!Z244)","v":9.9798726831696032E-3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA244,SPTL!AA244)","v":0.14239233596086365},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB244,SPTL!AB244)","v":3.1474953865184063},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC244,SPTL!AC244)","v":13.446807975576162},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD244,SPTL!AD244)","v":18.138936058407378},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE244,SPTL!AE244)","v":11.516961738498484},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF244,SPTL!AF244)","v":10.936699498522774},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG244,SPTL!AG244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH244,SPTL!AH244)","v":2.3951351010964572E-5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI244,SPTL!AI244)","v":1.0478866317328084E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ244,SPTL!AJ244)","v":0.14951195275890683},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK244,SPTL!AK244)","v":3.304870155844327},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL244,SPTL!AL244)","v":14.119148374354971},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM244,SPTL!AM244)","v":19.045882861327748},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN244,SPTL!AN244)","v":12.092809825423409},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO244,SPTL!AO244)","v":11.483534473448913},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP244,SPTL!AP244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ244,SPTL!AQ244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR244,SPTL!AR244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS244,SPTL!AS244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT244,SPTL!AT244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU244,SPTL!AU244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV244,SPTL!AV244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW244,SPTL!AW244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX244,SPTL!AX244)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY244,SPTL!AY244)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A245,SPTL!A245)","v":"Underground Cables"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B245,SPTL!B245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C245,SPTL!C245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D245,SPTL!D245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E245,SPTL!E245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F245,SPTL!F245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G245,SPTL!G245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H245,SPTL!H245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I245,SPTL!I245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J245,SPTL!J245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K245,SPTL!K245)","v":6.8016522649006612},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L245,SPTL!L245)","v":3.5694418612388743},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M245,SPTL!M245)","v":5.4260687917553714},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N245,SPTL!N245)","v":1.5636044612828253},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O245,SPTL!O245)","v":0.45990972885567988},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P245,SPTL!P245)","v":1.4231024234715262},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q245,SPTL!Q245)","v":1.7340811773494842},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R245,SPTL!R245)","v":2.3910121537406255},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S245,SPTL!S245)","v":2.3795475540079591},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T245,SPTL!T245)","v":2.3968801322314439},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U245,SPTL!U245)","v":2.6448311198102914},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V245,SPTL!V245)","v":"Underground Cables"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W245,SPTL!W245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X245,SPTL!X245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y245,SPTL!Y245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z245,SPTL!Z245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA245,SPTL!AA245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB245,SPTL!AB245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC245,SPTL!AC245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD245,SPTL!AD245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE245,SPTL!AE245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF245,SPTL!AF245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG245,SPTL!AG245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH245,SPTL!AH245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI245,SPTL!AI245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ245,SPTL!AJ245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK245,SPTL!AK245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL245,SPTL!AL245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM245,SPTL!AM245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN245,SPTL!AN245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO245,SPTL!AO245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP245,SPTL!AP245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ245,SPTL!AQ245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR245,SPTL!AR245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS245,SPTL!AS245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT245,SPTL!AT245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU245,SPTL!AU245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV245,SPTL!AV245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW245,SPTL!AW245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX245,SPTL!AX245)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY245,SPTL!AY245)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A246,SPTL!A246)","v":"Reactive Compensation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B246,SPTL!B246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C246,SPTL!C246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D246,SPTL!D246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E246,SPTL!E246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F246,SPTL!F246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G246,SPTL!G246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H246,SPTL!H246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I246,SPTL!I246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J246,SPTL!J246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K246,SPTL!K246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L246,SPTL!L246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M246,SPTL!M246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N246,SPTL!N246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O246,SPTL!O246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P246,SPTL!P246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q246,SPTL!Q246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R246,SPTL!R246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S246,SPTL!S246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T246,SPTL!T246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U246,SPTL!U246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V246,SPTL!V246)","v":"Reactive Compensation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W246,SPTL!W246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X246,SPTL!X246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y246,SPTL!Y246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z246,SPTL!Z246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA246,SPTL!AA246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB246,SPTL!AB246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC246,SPTL!AC246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD246,SPTL!AD246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE246,SPTL!AE246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF246,SPTL!AF246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG246,SPTL!AG246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH246,SPTL!AH246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI246,SPTL!AI246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ246,SPTL!AJ246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK246,SPTL!AK246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL246,SPTL!AL246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM246,SPTL!AM246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN246,SPTL!AN246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO246,SPTL!AO246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP246,SPTL!AP246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ246,SPTL!AQ246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR246,SPTL!AR246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS246,SPTL!AS246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT246,SPTL!AT246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU246,SPTL!AU246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV246,SPTL!AV246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW246,SPTL!AW246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX246,SPTL!AX246)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY246,SPTL!AY246)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A247,SPTL!A247)","v":"HVDC"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B247,SPTL!B247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C247,SPTL!C247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D247,SPTL!D247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E247,SPTL!E247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F247,SPTL!F247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G247,SPTL!G247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H247,SPTL!H247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I247,SPTL!I247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J247,SPTL!J247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K247,SPTL!K247)","v":0.87640337306843263},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L247,SPTL!L247)","v":3.7068229324599882},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M247,SPTL!M247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N247,SPTL!N247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O247,SPTL!O247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P247,SPTL!P247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q247,SPTL!Q247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R247,SPTL!R247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S247,SPTL!S247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T247,SPTL!T247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U247,SPTL!U247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V247,SPTL!V247)","v":"HVDC"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W247,SPTL!W247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X247,SPTL!X247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y247,SPTL!Y247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z247,SPTL!Z247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA247,SPTL!AA247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB247,SPTL!AB247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC247,SPTL!AC247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD247,SPTL!AD247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE247,SPTL!AE247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF247,SPTL!AF247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG247,SPTL!AG247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH247,SPTL!AH247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI247,SPTL!AI247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ247,SPTL!AJ247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK247,SPTL!AK247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL247,SPTL!AL247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM247,SPTL!AM247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN247,SPTL!AN247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO247,SPTL!AO247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP247,SPTL!AP247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ247,SPTL!AQ247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR247,SPTL!AR247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS247,SPTL!AS247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT247,SPTL!AT247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU247,SPTL!AU247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV247,SPTL!AV247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW247,SPTL!AW247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX247,SPTL!AX247)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY247,SPTL!AY247)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A248,SPTL!A248)","v":"Cable Tunnels"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B248,SPTL!B248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C248,SPTL!C248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D248,SPTL!D248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E248,SPTL!E248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F248,SPTL!F248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G248,SPTL!G248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H248,SPTL!H248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I248,SPTL!I248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J248,SPTL!J248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K248,SPTL!K248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L248,SPTL!L248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M248,SPTL!M248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N248,SPTL!N248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O248,SPTL!O248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P248,SPTL!P248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q248,SPTL!Q248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R248,SPTL!R248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S248,SPTL!S248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T248,SPTL!T248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U248,SPTL!U248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V248,SPTL!V248)","v":"Cable Tunnels"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W248,SPTL!W248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X248,SPTL!X248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y248,SPTL!Y248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z248,SPTL!Z248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA248,SPTL!AA248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB248,SPTL!AB248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC248,SPTL!AC248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD248,SPTL!AD248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE248,SPTL!AE248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF248,SPTL!AF248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG248,SPTL!AG248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH248,SPTL!AH248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI248,SPTL!AI248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ248,SPTL!AJ248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK248,SPTL!AK248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL248,SPTL!AL248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM248,SPTL!AM248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN248,SPTL!AN248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO248,SPTL!AO248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP248,SPTL!AP248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ248,SPTL!AQ248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR248,SPTL!AR248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS248,SPTL!AS248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT248,SPTL!AT248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU248,SPTL!AU248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV248,SPTL!AV248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW248,SPTL!AW248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX248,SPTL!AX248)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY248,SPTL!AY248)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A249,SPTL!A249)","v":"Other NLRE"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B249,SPTL!B249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C249,SPTL!C249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D249,SPTL!D249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E249,SPTL!E249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F249,SPTL!F249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G249,SPTL!G249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H249,SPTL!H249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I249,SPTL!I249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J249,SPTL!J249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K249,SPTL!K249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L249,SPTL!L249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M249,SPTL!M249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N249,SPTL!N249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O249,SPTL!O249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P249,SPTL!P249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q249,SPTL!Q249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R249,SPTL!R249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S249,SPTL!S249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T249,SPTL!T249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U249,SPTL!U249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V249,SPTL!V249)","v":"Other NLRE"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W249,SPTL!W249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X249,SPTL!X249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y249,SPTL!Y249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z249,SPTL!Z249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA249,SPTL!AA249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB249,SPTL!AB249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC249,SPTL!AC249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD249,SPTL!AD249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE249,SPTL!AE249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF249,SPTL!AF249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG249,SPTL!AG249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH249,SPTL!AH249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI249,SPTL!AI249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ249,SPTL!AJ249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK249,SPTL!AK249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL249,SPTL!AL249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM249,SPTL!AM249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN249,SPTL!AN249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO249,SPTL!AO249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP249,SPTL!AP249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ249,SPTL!AQ249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR249,SPTL!AR249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS249,SPTL!AS249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT249,SPTL!AT249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU249,SPTL!AU249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV249,SPTL!AV249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW249,SPTL!AW249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX249,SPTL!AX249)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY249,SPTL!AY249)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A250,SPTL!A250)","v":"NOMS (Not requiring asset replacement)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B250,SPTL!B250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C250,SPTL!C250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D250,SPTL!D250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E250,SPTL!E250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F250,SPTL!F250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G250,SPTL!G250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H250,SPTL!H250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I250,SPTL!I250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J250,SPTL!J250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K250,SPTL!K250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L250,SPTL!L250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M250,SPTL!M250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N250,SPTL!N250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O250,SPTL!O250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P250,SPTL!P250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q250,SPTL!Q250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R250,SPTL!R250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S250,SPTL!S250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T250,SPTL!T250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U250,SPTL!U250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V250,SPTL!V250)","v":"NOMS (Not requiring asset replacement)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W250,SPTL!W250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X250,SPTL!X250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y250,SPTL!Y250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z250,SPTL!Z250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA250,SPTL!AA250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB250,SPTL!AB250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC250,SPTL!AC250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD250,SPTL!AD250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE250,SPTL!AE250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF250,SPTL!AF250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG250,SPTL!AG250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH250,SPTL!AH250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI250,SPTL!AI250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ250,SPTL!AJ250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK250,SPTL!AK250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL250,SPTL!AL250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM250,SPTL!AM250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN250,SPTL!AN250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO250,SPTL!AO250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP250,SPTL!AP250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ250,SPTL!AQ250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR250,SPTL!AR250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS250,SPTL!AS250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT250,SPTL!AT250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU250,SPTL!AU250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV250,SPTL!AV250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW250,SPTL!AW250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX250,SPTL!AX250)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY250,SPTL!AY250)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A251,SPTL!A251)","v":"Weather Related Resilience"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B251,SPTL!B251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C251,SPTL!C251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D251,SPTL!D251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E251,SPTL!E251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F251,SPTL!F251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G251,SPTL!G251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H251,SPTL!H251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I251,SPTL!I251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J251,SPTL!J251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K251,SPTL!K251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L251,SPTL!L251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M251,SPTL!M251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N251,SPTL!N251)","v":6.7629950747527048E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O251,SPTL!O251)","v":0.27181426055300228},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P251,SPTL!P251)","v":1.0635302185822069},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q251,SPTL!Q251)","v":4.1110618711174798},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R251,SPTL!R251)","v":6.2069454722355033},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S251,SPTL!S251)","v":7.1066806469183268},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T251,SPTL!T251)","v":7.1780887481473981},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U251,SPTL!U251)","v":3.5768829168807135},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V251,SPTL!V251)","v":"Weather Related Resilience"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W251,SPTL!W251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X251,SPTL!X251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y251,SPTL!Y251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z251,SPTL!Z251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA251,SPTL!AA251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB251,SPTL!AB251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC251,SPTL!AC251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD251,SPTL!AD251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE251,SPTL!AE251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF251,SPTL!AF251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG251,SPTL!AG251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH251,SPTL!AH251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI251,SPTL!AI251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ251,SPTL!AJ251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK251,SPTL!AK251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL251,SPTL!AL251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM251,SPTL!AM251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN251,SPTL!AN251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO251,SPTL!AO251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP251,SPTL!AP251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ251,SPTL!AQ251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR251,SPTL!AR251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS251,SPTL!AS251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT251,SPTL!AT251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU251,SPTL!AU251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV251,SPTL!AV251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW251,SPTL!AW251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX251,SPTL!AX251)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY251,SPTL!AY251)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A252,SPTL!A252)","v":"Security Resilience (Excl. BT21CN)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B252,SPTL!B252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C252,SPTL!C252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D252,SPTL!D252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E252,SPTL!E252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F252,SPTL!F252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G252,SPTL!G252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H252,SPTL!H252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I252,SPTL!I252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J252,SPTL!J252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K252,SPTL!K252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L252,SPTL!L252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M252,SPTL!M252)","v":0.81443344052690592},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N252,SPTL!N252)","v":1.6231188179406488},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O252,SPTL!O252)","v":1.6308855633180137},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P252,SPTL!P252)","v":1.6502927214590564},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q252,SPTL!Q252)","v":1.6579182548529348},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R252,SPTL!R252)","v":1.6290261308775023},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S252,SPTL!S252)","v":1.351012631157148},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T252,SPTL!T252)","v":0.54434135238189318},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U252,SPTL!U252)","v":0.60065204313697962},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V252,SPTL!V252)","v":"Security Resilience (Excl. BT21CN)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W252,SPTL!W252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X252,SPTL!X252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y252,SPTL!Y252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z252,SPTL!Z252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA252,SPTL!AA252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB252,SPTL!AB252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC252,SPTL!AC252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD252,SPTL!AD252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE252,SPTL!AE252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF252,SPTL!AF252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG252,SPTL!AG252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH252,SPTL!AH252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI252,SPTL!AI252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ252,SPTL!AJ252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK252,SPTL!AK252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL252,SPTL!AL252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM252,SPTL!AM252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN252,SPTL!AN252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO252,SPTL!AO252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP252,SPTL!AP252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ252,SPTL!AQ252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR252,SPTL!AR252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS252,SPTL!AS252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT252,SPTL!AT252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU252,SPTL!AU252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV252,SPTL!AV252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW252,SPTL!AW252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX252,SPTL!AX252)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY252,SPTL!AY252)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A253,SPTL!A253)","v":"BT21CN"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B253,SPTL!B253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C253,SPTL!C253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D253,SPTL!D253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E253,SPTL!E253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F253,SPTL!F253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G253,SPTL!G253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H253,SPTL!H253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I253,SPTL!I253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J253,SPTL!J253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K253,SPTL!K253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L253,SPTL!L253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M253,SPTL!M253)","v":5.0296141368266944},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N253,SPTL!N253)","v":4.1936757603960171},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O253,SPTL!O253)","v":4.2182617257742434},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P253,SPTL!P253)","v":4.9858093603147191},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q253,SPTL!Q253)","v":3.3845710373549802},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R253,SPTL!R253)","v":0.67910026830955872},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S253,SPTL!S253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T253,SPTL!T253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U253,SPTL!U253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V253,SPTL!V253)","v":"BT21CN"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W253,SPTL!W253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X253,SPTL!X253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y253,SPTL!Y253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z253,SPTL!Z253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA253,SPTL!AA253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB253,SPTL!AB253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC253,SPTL!AC253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD253,SPTL!AD253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE253,SPTL!AE253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF253,SPTL!AF253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG253,SPTL!AG253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH253,SPTL!AH253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI253,SPTL!AI253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ253,SPTL!AJ253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK253,SPTL!AK253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL253,SPTL!AL253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM253,SPTL!AM253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN253,SPTL!AN253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO253,SPTL!AO253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP253,SPTL!AP253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ253,SPTL!AQ253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR253,SPTL!AR253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS253,SPTL!AS253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT253,SPTL!AT253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU253,SPTL!AU253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV253,SPTL!AV253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW253,SPTL!AW253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX253,SPTL!AX253)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY253,SPTL!AY253)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A254,SPTL!A254)","v":"Cyber Resilience"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B254,SPTL!B254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C254,SPTL!C254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D254,SPTL!D254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E254,SPTL!E254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F254,SPTL!F254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G254,SPTL!G254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H254,SPTL!H254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I254,SPTL!I254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J254,SPTL!J254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K254,SPTL!K254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L254,SPTL!L254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M254,SPTL!M254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N254,SPTL!N254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O254,SPTL!O254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P254,SPTL!P254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q254,SPTL!Q254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R254,SPTL!R254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S254,SPTL!S254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T254,SPTL!T254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U254,SPTL!U254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V254,SPTL!V254)","v":"Cyber Resilience"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W254,SPTL!W254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X254,SPTL!X254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y254,SPTL!Y254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z254,SPTL!Z254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA254,SPTL!AA254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB254,SPTL!AB254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC254,SPTL!AC254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD254,SPTL!AD254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE254,SPTL!AE254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF254,SPTL!AF254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG254,SPTL!AG254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH254,SPTL!AH254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI254,SPTL!AI254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ254,SPTL!AJ254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK254,SPTL!AK254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL254,SPTL!AL254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM254,SPTL!AM254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN254,SPTL!AN254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO254,SPTL!AO254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP254,SPTL!AP254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ254,SPTL!AQ254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR254,SPTL!AR254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS254,SPTL!AS254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT254,SPTL!AT254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU254,SPTL!AU254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV254,SPTL!AV254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW254,SPTL!AW254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX254,SPTL!AX254)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY254,SPTL!AY254)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A255,SPTL!A255)","v":"Proximity Resilience"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B255,SPTL!B255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C255,SPTL!C255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D255,SPTL!D255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E255,SPTL!E255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F255,SPTL!F255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G255,SPTL!G255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H255,SPTL!H255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I255,SPTL!I255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J255,SPTL!J255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K255,SPTL!K255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L255,SPTL!L255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M255,SPTL!M255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N255,SPTL!N255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O255,SPTL!O255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P255,SPTL!P255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q255,SPTL!Q255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R255,SPTL!R255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S255,SPTL!S255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T255,SPTL!T255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U255,SPTL!U255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V255,SPTL!V255)","v":"Proximity Resilience"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W255,SPTL!W255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X255,SPTL!X255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y255,SPTL!Y255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z255,SPTL!Z255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA255,SPTL!AA255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB255,SPTL!AB255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC255,SPTL!AC255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD255,SPTL!AD255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE255,SPTL!AE255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF255,SPTL!AF255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG255,SPTL!AG255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH255,SPTL!AH255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI255,SPTL!AI255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ255,SPTL!AJ255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK255,SPTL!AK255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL255,SPTL!AL255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM255,SPTL!AM255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN255,SPTL!AN255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO255,SPTL!AO255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP255,SPTL!AP255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ255,SPTL!AQ255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR255,SPTL!AR255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS255,SPTL!AS255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT255,SPTL!AT255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU255,SPTL!AU255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV255,SPTL!AV255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW255,SPTL!AW255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX255,SPTL!AX255)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY255,SPTL!AY255)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A256,SPTL!A256)","v":"Cable Tunnels (Not requiring asset replacement)   "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B256,SPTL!B256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C256,SPTL!C256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D256,SPTL!D256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E256,SPTL!E256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F256,SPTL!F256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G256,SPTL!G256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H256,SPTL!H256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I256,SPTL!I256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J256,SPTL!J256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K256,SPTL!K256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L256,SPTL!L256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M256,SPTL!M256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N256,SPTL!N256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O256,SPTL!O256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P256,SPTL!P256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q256,SPTL!Q256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R256,SPTL!R256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S256,SPTL!S256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T256,SPTL!T256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U256,SPTL!U256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V256,SPTL!V256)","v":"Cable Tunnels (Not requiring asset replacement)   "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W256,SPTL!W256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X256,SPTL!X256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y256,SPTL!Y256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z256,SPTL!Z256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA256,SPTL!AA256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB256,SPTL!AB256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC256,SPTL!AC256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD256,SPTL!AD256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE256,SPTL!AE256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF256,SPTL!AF256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG256,SPTL!AG256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH256,SPTL!AH256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI256,SPTL!AI256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ256,SPTL!AJ256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK256,SPTL!AK256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL256,SPTL!AL256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM256,SPTL!AM256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN256,SPTL!AN256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO256,SPTL!AO256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP256,SPTL!AP256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ256,SPTL!AQ256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR256,SPTL!AR256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS256,SPTL!AS256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT256,SPTL!AT256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU256,SPTL!AU256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV256,SPTL!AV256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW256,SPTL!AW256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX256,SPTL!AX256)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY256,SPTL!AY256)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A257,SPTL!A257)","v":"Substation Other (Not requiring asset replacement)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B257,SPTL!B257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C257,SPTL!C257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D257,SPTL!D257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E257,SPTL!E257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F257,SPTL!F257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G257,SPTL!G257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H257,SPTL!H257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I257,SPTL!I257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J257,SPTL!J257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K257,SPTL!K257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L257,SPTL!L257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M257,SPTL!M257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N257,SPTL!N257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O257,SPTL!O257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P257,SPTL!P257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q257,SPTL!Q257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R257,SPTL!R257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S257,SPTL!S257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T257,SPTL!T257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U257,SPTL!U257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V257,SPTL!V257)","v":"Substation Other (Not requiring asset replacement)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W257,SPTL!W257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X257,SPTL!X257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y257,SPTL!Y257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z257,SPTL!Z257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA257,SPTL!AA257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB257,SPTL!AB257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC257,SPTL!AC257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD257,SPTL!AD257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE257,SPTL!AE257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF257,SPTL!AF257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG257,SPTL!AG257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH257,SPTL!AH257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI257,SPTL!AI257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ257,SPTL!AJ257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK257,SPTL!AK257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL257,SPTL!AL257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM257,SPTL!AM257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN257,SPTL!AN257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO257,SPTL!AO257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP257,SPTL!AP257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ257,SPTL!AQ257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR257,SPTL!AR257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS257,SPTL!AS257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT257,SPTL!AT257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU257,SPTL!AU257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV257,SPTL!AV257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW257,SPTL!AW257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX257,SPTL!AX257)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY257,SPTL!AY257)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A258,SPTL!A258)","v":"Other TO"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B258,SPTL!B258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C258,SPTL!C258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D258,SPTL!D258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E258,SPTL!E258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F258,SPTL!F258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G258,SPTL!G258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H258,SPTL!H258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I258,SPTL!I258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J258,SPTL!J258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K258,SPTL!K258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L258,SPTL!L258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M258,SPTL!M258)","v":1.8495020471557586},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N258,SPTL!N258)","v":1.4202029733897334},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O258,SPTL!O258)","v":1.3590451860815307},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P258,SPTL!P258)","v":1.1689309169009037},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q258,SPTL!Q258)","v":1.0879889425624387},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R258,SPTL!R258)","v":0.81451306543875113},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S258,SPTL!S258)","v":0.79709745238271734},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T258,SPTL!T258)","v":0.76207789333465048},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U258,SPTL!U258)","v":0.84091286039177149},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V258,SPTL!V258)","v":"Other TO"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W258,SPTL!W258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X258,SPTL!X258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y258,SPTL!Y258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z258,SPTL!Z258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA258,SPTL!AA258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB258,SPTL!AB258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC258,SPTL!AC258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD258,SPTL!AD258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE258,SPTL!AE258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF258,SPTL!AF258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG258,SPTL!AG258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH258,SPTL!AH258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI258,SPTL!AI258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ258,SPTL!AJ258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK258,SPTL!AK258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL258,SPTL!AL258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM258,SPTL!AM258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN258,SPTL!AN258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO258,SPTL!AO258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP258,SPTL!AP258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ258,SPTL!AQ258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR258,SPTL!AR258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS258,SPTL!AS258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT258,SPTL!AT258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU258,SPTL!AU258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV258,SPTL!AV258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW258,SPTL!AW258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX258,SPTL!AX258)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY258,SPTL!AY258)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A259,SPTL!A259)","v":"Total non-load related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B259,SPTL!B259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C259,SPTL!C259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D259,SPTL!D259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E259,SPTL!E259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F259,SPTL!F259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G259,SPTL!G259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H259,SPTL!H259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I259,SPTL!I259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J259,SPTL!J259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K259,SPTL!K259)","v":56.57564818101546},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L259,SPTL!L259)","v":78.777576858364995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M259,SPTL!M259)","v":74.683027858250256},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N259,SPTL!N259)","v":66.74600218909282},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O259,SPTL!O259)","v":67.91254867682305},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P259,SPTL!P259)","v":68.712436549744524},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q259,SPTL!Q259)","v":78.376050222896637},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R259,SPTL!R259)","v":84.758595368192857},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S259,SPTL!S259)","v":82.171790256173523},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T259,SPTL!T259)","v":87.526270147781517},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U259,SPTL!U259)","v":69.751209415972184},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V259,SPTL!V259)","v":"Total non-load related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W259,SPTL!W259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X259,SPTL!X259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y259,SPTL!Y259)","v":2.2810810486632926E-5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z259,SPTL!Z259)","v":9.9798726831696032E-3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA259,SPTL!AA259)","v":0.14239233596086365},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB259,SPTL!AB259)","v":3.1474953865184063},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC259,SPTL!AC259)","v":13.446807975576162},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD259,SPTL!AD259)","v":18.138936058407378},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE259,SPTL!AE259)","v":11.516961738498484},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF259,SPTL!AF259)","v":10.936699498522774},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG259,SPTL!AG259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH259,SPTL!AH259)","v":2.3951351010964572E-5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI259,SPTL!AI259)","v":1.0478866317328084E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ259,SPTL!AJ259)","v":0.14951195275890683},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK259,SPTL!AK259)","v":3.304870155844327},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL259,SPTL!AL259)","v":14.119148374354971},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM259,SPTL!AM259)","v":19.045882861327748},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN259,SPTL!AN259)","v":12.092809825423409},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO259,SPTL!AO259)","v":11.483534473448913},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP259,SPTL!AP259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ259,SPTL!AQ259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR259,SPTL!AR259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS259,SPTL!AS259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT259,SPTL!AT259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU259,SPTL!AU259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV259,SPTL!AV259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW259,SPTL!AW259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX259,SPTL!AX259)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY259,SPTL!AY259)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A260,SPTL!A260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B260,SPTL!B260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C260,SPTL!C260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D260,SPTL!D260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E260,SPTL!E260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F260,SPTL!F260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G260,SPTL!G260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H260,SPTL!H260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I260,SPTL!I260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J260,SPTL!J260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K260,SPTL!K260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L260,SPTL!L260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M260,SPTL!M260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N260,SPTL!N260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O260,SPTL!O260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P260,SPTL!P260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q260,SPTL!Q260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R260,SPTL!R260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S260,SPTL!S260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T260,SPTL!T260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U260,SPTL!U260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V260,SPTL!V260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W260,SPTL!W260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X260,SPTL!X260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y260,SPTL!Y260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z260,SPTL!Z260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA260,SPTL!AA260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB260,SPTL!AB260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC260,SPTL!AC260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD260,SPTL!AD260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE260,SPTL!AE260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF260,SPTL!AF260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG260,SPTL!AG260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH260,SPTL!AH260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI260,SPTL!AI260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ260,SPTL!AJ260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK260,SPTL!AK260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL260,SPTL!AL260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM260,SPTL!AM260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN260,SPTL!AN260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO260,SPTL!AO260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP260,SPTL!AP260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ260,SPTL!AQ260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR260,SPTL!AR260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS260,SPTL!AS260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT260,SPTL!AT260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU260,SPTL!AU260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV260,SPTL!AV260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW260,SPTL!AW260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX260,SPTL!AX260)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY260,SPTL!AY260)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A261,SPTL!A261)","v":"Contributions (-ve)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B261,SPTL!B261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C261,SPTL!C261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D261,SPTL!D261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E261,SPTL!E261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F261,SPTL!F261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G261,SPTL!G261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H261,SPTL!H261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I261,SPTL!I261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J261,SPTL!J261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K261,SPTL!K261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L261,SPTL!L261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M261,SPTL!M261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N261,SPTL!N261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O261,SPTL!O261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P261,SPTL!P261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q261,SPTL!Q261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R261,SPTL!R261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S261,SPTL!S261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T261,SPTL!T261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U261,SPTL!U261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V261,SPTL!V261)","v":"Contributions (-ve)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W261,SPTL!W261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X261,SPTL!X261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y261,SPTL!Y261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z261,SPTL!Z261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA261,SPTL!AA261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB261,SPTL!AB261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC261,SPTL!AC261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD261,SPTL!AD261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE261,SPTL!AE261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF261,SPTL!AF261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG261,SPTL!AG261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH261,SPTL!AH261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI261,SPTL!AI261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ261,SPTL!AJ261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK261,SPTL!AK261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL261,SPTL!AL261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM261,SPTL!AM261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN261,SPTL!AN261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO261,SPTL!AO261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP261,SPTL!AP261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ261,SPTL!AQ261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR261,SPTL!AR261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS261,SPTL!AS261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT261,SPTL!AT261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU261,SPTL!AU261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV261,SPTL!AV261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW261,SPTL!AW261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX261,SPTL!AX261)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY261,SPTL!AY261)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A262,SPTL!A262)","v":"Load related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B262,SPTL!B262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C262,SPTL!C262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D262,SPTL!D262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E262,SPTL!E262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F262,SPTL!F262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G262,SPTL!G262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H262,SPTL!H262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I262,SPTL!I262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J262,SPTL!J262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K262,SPTL!K262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L262,SPTL!L262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M262,SPTL!M262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N262,SPTL!N262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O262,SPTL!O262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P262,SPTL!P262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q262,SPTL!Q262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R262,SPTL!R262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S262,SPTL!S262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T262,SPTL!T262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U262,SPTL!U262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V262,SPTL!V262)","v":"Load related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W262,SPTL!W262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X262,SPTL!X262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y262,SPTL!Y262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z262,SPTL!Z262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA262,SPTL!AA262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB262,SPTL!AB262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC262,SPTL!AC262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD262,SPTL!AD262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE262,SPTL!AE262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF262,SPTL!AF262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG262,SPTL!AG262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH262,SPTL!AH262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI262,SPTL!AI262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ262,SPTL!AJ262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK262,SPTL!AK262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL262,SPTL!AL262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM262,SPTL!AM262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN262,SPTL!AN262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO262,SPTL!AO262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP262,SPTL!AP262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ262,SPTL!AQ262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR262,SPTL!AR262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS262,SPTL!AS262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT262,SPTL!AT262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU262,SPTL!AU262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV262,SPTL!AV262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW262,SPTL!AW262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX262,SPTL!AX262)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY262,SPTL!AY262)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A263,SPTL!A263)","v":"     - Generation connection sole-use capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B263,SPTL!B263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C263,SPTL!C263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D263,SPTL!D263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E263,SPTL!E263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F263,SPTL!F263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G263,SPTL!G263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H263,SPTL!H263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I263,SPTL!I263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J263,SPTL!J263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K263,SPTL!K263)","v":-7.2493800750551873},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L263,SPTL!L263)","v":-6.137819708352608},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M263,SPTL!M263)","v":-3.3348386906707255},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N263,SPTL!N263)","v":-4.7302370254354251},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O263,SPTL!O263)","v":-5.5155642040791548},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P263,SPTL!P263)","v":-6.9332173190898594},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q263,SPTL!Q263)","v":-5.8697193764818847},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R263,SPTL!R263)","v":-5.5364401005289512},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S263,SPTL!S263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T263,SPTL!T263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U263,SPTL!U263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V263,SPTL!V263)","v":"     - Generation connection sole-use capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W263,SPTL!W263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X263,SPTL!X263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y263,SPTL!Y263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z263,SPTL!Z263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA263,SPTL!AA263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB263,SPTL!AB263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC263,SPTL!AC263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD263,SPTL!AD263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE263,SPTL!AE263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF263,SPTL!AF263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG263,SPTL!AG263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH263,SPTL!AH263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI263,SPTL!AI263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ263,SPTL!AJ263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK263,SPTL!AK263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL263,SPTL!AL263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM263,SPTL!AM263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN263,SPTL!AN263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO263,SPTL!AO263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP263,SPTL!AP263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ263,SPTL!AQ263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR263,SPTL!AR263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS263,SPTL!AS263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT263,SPTL!AT263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU263,SPTL!AU263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV263,SPTL!AV263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW263,SPTL!AW263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX263,SPTL!AX263)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY263,SPTL!AY263)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A264,SPTL!A264)","v":"     - Demand connection sole-use capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B264,SPTL!B264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C264,SPTL!C264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D264,SPTL!D264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E264,SPTL!E264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F264,SPTL!F264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G264,SPTL!G264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H264,SPTL!H264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I264,SPTL!I264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J264,SPTL!J264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K264,SPTL!K264)","v":-2.90546770419426},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L264,SPTL!L264)","v":2.0592973874055957E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M264,SPTL!M264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N264,SPTL!N264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O264,SPTL!O264)","v":-1.2775270245991108},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P264,SPTL!P264)","v":-4.813353770922248},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q264,SPTL!Q264)","v":-3.2882045387916534},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R264,SPTL!R264)","v":-1.8462296149945026},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S264,SPTL!S264)","v":-1.8373771783737212},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T264,SPTL!T264)","v":-1.850760598098437},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U264,SPTL!U264)","v":-1.5316627099992979},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V264,SPTL!V264)","v":"     - Demand connection sole-use capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W264,SPTL!W264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X264,SPTL!X264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y264,SPTL!Y264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z264,SPTL!Z264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA264,SPTL!AA264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB264,SPTL!AB264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC264,SPTL!AC264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD264,SPTL!AD264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE264,SPTL!AE264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF264,SPTL!AF264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG264,SPTL!AG264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH264,SPTL!AH264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI264,SPTL!AI264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ264,SPTL!AJ264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK264,SPTL!AK264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL264,SPTL!AL264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM264,SPTL!AM264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN264,SPTL!AN264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO264,SPTL!AO264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP264,SPTL!AP264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ264,SPTL!AQ264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR264,SPTL!AR264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS264,SPTL!AS264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT264,SPTL!AT264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU264,SPTL!AU264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV264,SPTL!AV264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW264,SPTL!AW264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX264,SPTL!AX264)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY264,SPTL!AY264)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A265,SPTL!A265)","v":"     - Infrastructure - local enabling (entry triggered) capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B265,SPTL!B265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C265,SPTL!C265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D265,SPTL!D265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E265,SPTL!E265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F265,SPTL!F265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G265,SPTL!G265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H265,SPTL!H265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I265,SPTL!I265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J265,SPTL!J265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K265,SPTL!K265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L265,SPTL!L265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M265,SPTL!M265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N265,SPTL!N265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O265,SPTL!O265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P265,SPTL!P265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q265,SPTL!Q265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R265,SPTL!R265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S265,SPTL!S265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T265,SPTL!T265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U265,SPTL!U265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V265,SPTL!V265)","v":"     - Infrastructure - local enabling (entry triggered) capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W265,SPTL!W265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X265,SPTL!X265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y265,SPTL!Y265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z265,SPTL!Z265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA265,SPTL!AA265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB265,SPTL!AB265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC265,SPTL!AC265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD265,SPTL!AD265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE265,SPTL!AE265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF265,SPTL!AF265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG265,SPTL!AG265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH265,SPTL!AH265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI265,SPTL!AI265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ265,SPTL!AJ265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK265,SPTL!AK265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL265,SPTL!AL265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM265,SPTL!AM265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN265,SPTL!AN265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO265,SPTL!AO265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP265,SPTL!AP265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ265,SPTL!AQ265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR265,SPTL!AR265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS265,SPTL!AS265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT265,SPTL!AT265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU265,SPTL!AU265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV265,SPTL!AV265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW265,SPTL!AW265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX265,SPTL!AX265)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY265,SPTL!AY265)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A266,SPTL!A266)","v":"     - Infrastructure - local enabling (exit triggered) capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B266,SPTL!B266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C266,SPTL!C266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D266,SPTL!D266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E266,SPTL!E266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F266,SPTL!F266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G266,SPTL!G266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H266,SPTL!H266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I266,SPTL!I266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J266,SPTL!J266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K266,SPTL!K266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L266,SPTL!L266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M266,SPTL!M266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N266,SPTL!N266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O266,SPTL!O266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P266,SPTL!P266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q266,SPTL!Q266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R266,SPTL!R266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S266,SPTL!S266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T266,SPTL!T266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U266,SPTL!U266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V266,SPTL!V266)","v":"     - Infrastructure - local enabling (exit triggered) capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W266,SPTL!W266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X266,SPTL!X266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y266,SPTL!Y266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z266,SPTL!Z266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA266,SPTL!AA266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB266,SPTL!AB266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC266,SPTL!AC266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD266,SPTL!AD266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE266,SPTL!AE266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF266,SPTL!AF266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG266,SPTL!AG266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH266,SPTL!AH266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI266,SPTL!AI266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ266,SPTL!AJ266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK266,SPTL!AK266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL266,SPTL!AL266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM266,SPTL!AM266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN266,SPTL!AN266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO266,SPTL!AO266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP266,SPTL!AP266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ266,SPTL!AQ266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR266,SPTL!AR266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS266,SPTL!AS266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT266,SPTL!AT266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU266,SPTL!AU266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV266,SPTL!AV266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW266,SPTL!AW266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX266,SPTL!AX266)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY266,SPTL!AY266)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A267,SPTL!A267)","v":"     - Infrastructure - wider works - capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B267,SPTL!B267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C267,SPTL!C267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D267,SPTL!D267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E267,SPTL!E267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F267,SPTL!F267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G267,SPTL!G267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H267,SPTL!H267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I267,SPTL!I267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J267,SPTL!J267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K267,SPTL!K267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L267,SPTL!L267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M267,SPTL!M267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N267,SPTL!N267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O267,SPTL!O267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P267,SPTL!P267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q267,SPTL!Q267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R267,SPTL!R267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S267,SPTL!S267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T267,SPTL!T267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U267,SPTL!U267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V267,SPTL!V267)","v":"     - Infrastructure - wider works - capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W267,SPTL!W267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X267,SPTL!X267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y267,SPTL!Y267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z267,SPTL!Z267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA267,SPTL!AA267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB267,SPTL!AB267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC267,SPTL!AC267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD267,SPTL!AD267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE267,SPTL!AE267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF267,SPTL!AF267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG267,SPTL!AG267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH267,SPTL!AH267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI267,SPTL!AI267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ267,SPTL!AJ267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK267,SPTL!AK267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL267,SPTL!AL267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM267,SPTL!AM267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN267,SPTL!AN267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO267,SPTL!AO267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP267,SPTL!AP267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ267,SPTL!AQ267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR267,SPTL!AR267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS267,SPTL!AS267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT267,SPTL!AT267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU267,SPTL!AU267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV267,SPTL!AV267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW267,SPTL!AW267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX267,SPTL!AX267)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY267,SPTL!AY267)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A268,SPTL!A268)","v":"Non Load Related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B268,SPTL!B268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C268,SPTL!C268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D268,SPTL!D268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E268,SPTL!E268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F268,SPTL!F268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G268,SPTL!G268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H268,SPTL!H268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I268,SPTL!I268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J268,SPTL!J268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K268,SPTL!K268)","v":-0.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L268,SPTL!L268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M268,SPTL!M268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N268,SPTL!N268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O268,SPTL!O268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P268,SPTL!P268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q268,SPTL!Q268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R268,SPTL!R268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S268,SPTL!S268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T268,SPTL!T268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U268,SPTL!U268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V268,SPTL!V268)","v":"Non Load related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W268,SPTL!W268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X268,SPTL!X268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y268,SPTL!Y268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z268,SPTL!Z268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA268,SPTL!AA268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB268,SPTL!AB268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC268,SPTL!AC268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD268,SPTL!AD268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE268,SPTL!AE268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF268,SPTL!AF268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG268,SPTL!AG268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH268,SPTL!AH268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI268,SPTL!AI268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ268,SPTL!AJ268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK268,SPTL!AK268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL268,SPTL!AL268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM268,SPTL!AM268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN268,SPTL!AN268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO268,SPTL!AO268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP268,SPTL!AP268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ268,SPTL!AQ268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR268,SPTL!AR268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS268,SPTL!AS268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT268,SPTL!AT268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU268,SPTL!AU268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV268,SPTL!AV268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW268,SPTL!AW268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX268,SPTL!AX268)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY268,SPTL!AY268)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A269,SPTL!A269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B269,SPTL!B269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C269,SPTL!C269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D269,SPTL!D269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E269,SPTL!E269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F269,SPTL!F269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G269,SPTL!G269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H269,SPTL!H269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I269,SPTL!I269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J269,SPTL!J269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K269,SPTL!K269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L269,SPTL!L269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M269,SPTL!M269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N269,SPTL!N269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O269,SPTL!O269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P269,SPTL!P269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q269,SPTL!Q269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R269,SPTL!R269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S269,SPTL!S269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T269,SPTL!T269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U269,SPTL!U269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V269,SPTL!V269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W269,SPTL!W269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X269,SPTL!X269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y269,SPTL!Y269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z269,SPTL!Z269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA269,SPTL!AA269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB269,SPTL!AB269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC269,SPTL!AC269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD269,SPTL!AD269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE269,SPTL!AE269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF269,SPTL!AF269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG269,SPTL!AG269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH269,SPTL!AH269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI269,SPTL!AI269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ269,SPTL!AJ269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK269,SPTL!AK269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL269,SPTL!AL269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM269,SPTL!AM269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN269,SPTL!AN269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO269,SPTL!AO269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP269,SPTL!AP269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ269,SPTL!AQ269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR269,SPTL!AR269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS269,SPTL!AS269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT269,SPTL!AT269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU269,SPTL!AU269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV269,SPTL!AV269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW269,SPTL!AW269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX269,SPTL!AX269)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY269,SPTL!AY269)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A270,SPTL!A270)","v":"Non Operational Capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B270,SPTL!B270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C270,SPTL!C270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D270,SPTL!D270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E270,SPTL!E270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F270,SPTL!F270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G270,SPTL!G270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H270,SPTL!H270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I270,SPTL!I270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J270,SPTL!J270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K270,SPTL!K270)","v":0.30000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L270,SPTL!L270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M270,SPTL!M270)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N270,SPTL!N270)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O270,SPTL!O270)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P270,SPTL!P270)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q270,SPTL!Q270)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R270,SPTL!R270)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S270,SPTL!S270)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T270,SPTL!T270)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U270,SPTL!U270)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V270,SPTL!V270)","v":"Non Operational capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W270,SPTL!W270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X270,SPTL!X270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y270,SPTL!Y270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z270,SPTL!Z270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA270,SPTL!AA270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB270,SPTL!AB270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC270,SPTL!AC270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD270,SPTL!AD270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE270,SPTL!AE270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF270,SPTL!AF270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG270,SPTL!AG270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH270,SPTL!AH270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI270,SPTL!AI270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ270,SPTL!AJ270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK270,SPTL!AK270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL270,SPTL!AL270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM270,SPTL!AM270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN270,SPTL!AN270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO270,SPTL!AO270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP270,SPTL!AP270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ270,SPTL!AQ270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR270,SPTL!AR270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS270,SPTL!AS270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT270,SPTL!AT270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU270,SPTL!AU270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV270,SPTL!AV270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW270,SPTL!AW270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX270,SPTL!AX270)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY270,SPTL!AY270)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A271,SPTL!A271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B271,SPTL!B271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C271,SPTL!C271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D271,SPTL!D271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E271,SPTL!E271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F271,SPTL!F271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G271,SPTL!G271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H271,SPTL!H271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I271,SPTL!I271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J271,SPTL!J271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K271,SPTL!K271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L271,SPTL!L271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M271,SPTL!M271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N271,SPTL!N271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O271,SPTL!O271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P271,SPTL!P271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q271,SPTL!Q271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R271,SPTL!R271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S271,SPTL!S271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T271,SPTL!T271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U271,SPTL!U271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V271,SPTL!V271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W271,SPTL!W271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X271,SPTL!X271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y271,SPTL!Y271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z271,SPTL!Z271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA271,SPTL!AA271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB271,SPTL!AB271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC271,SPTL!AC271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD271,SPTL!AD271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE271,SPTL!AE271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF271,SPTL!AF271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG271,SPTL!AG271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH271,SPTL!AH271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI271,SPTL!AI271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ271,SPTL!AJ271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK271,SPTL!AK271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL271,SPTL!AL271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM271,SPTL!AM271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN271,SPTL!AN271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO271,SPTL!AO271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP271,SPTL!AP271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ271,SPTL!AQ271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR271,SPTL!AR271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS271,SPTL!AS271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT271,SPTL!AT271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU271,SPTL!AU271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV271,SPTL!AV271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW271,SPTL!AW271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX271,SPTL!AX271)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY271,SPTL!AY271)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A272,SPTL!A272)","v":"RPEs (LR Capex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B272,SPTL!B272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C272,SPTL!C272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D272,SPTL!D272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E272,SPTL!E272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F272,SPTL!F272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G272,SPTL!G272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H272,SPTL!H272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I272,SPTL!I272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J272,SPTL!J272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K272,SPTL!K272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L272,SPTL!L272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M272,SPTL!M272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N272,SPTL!N272)","v":0.37110400022899515},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O272,SPTL!O272)","v":3.5482153284908104},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P272,SPTL!P272)","v":3.944283034665018},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q272,SPTL!Q272)","v":1.7663234678481015},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R272,SPTL!R272)","v":1.2476156706560433},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S272,SPTL!S272)","v":1.6366572075687102},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T272,SPTL!T272)","v":2.6410141353756034},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U272,SPTL!U272)","v":1.874134304400962},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V272,SPTL!V272)","v":"RPEs (LR Capex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W272,SPTL!W272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X272,SPTL!X272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y272,SPTL!Y272)","v":-0.15},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z272,SPTL!Z272)","v":0.62},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA272,SPTL!AA272)","v":1.75},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB272,SPTL!AB272)","v":4.07},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC272,SPTL!AC272)","v":5.86},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD272,SPTL!AD272)","v":6.75},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE272,SPTL!AE272)","v":6.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF272,SPTL!AF272)","v":0.02},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG272,SPTL!AG272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH272,SPTL!AH272)","v":-0.15},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI272,SPTL!AI272)","v":0.62},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ272,SPTL!AJ272)","v":1.75},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK272,SPTL!AK272)","v":4.07},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL272,SPTL!AL272)","v":5.86},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM272,SPTL!AM272)","v":6.75},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN272,SPTL!AN272)","v":6.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO272,SPTL!AO272)","v":0.02},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP272,SPTL!AP272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ272,SPTL!AQ272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR272,SPTL!AR272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS272,SPTL!AS272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT272,SPTL!AT272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU272,SPTL!AU272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV272,SPTL!AV272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW272,SPTL!AW272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX272,SPTL!AX272)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY272,SPTL!AY272)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A273,SPTL!A273)","v":"RPEs (NLR Capex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B273,SPTL!B273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C273,SPTL!C273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D273,SPTL!D273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E273,SPTL!E273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F273,SPTL!F273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G273,SPTL!G273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H273,SPTL!H273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I273,SPTL!I273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J273,SPTL!J273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K273,SPTL!K273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L273,SPTL!L273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M273,SPTL!M273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N273,SPTL!N273)","v":5.9625435855318709E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O273,SPTL!O273)","v":0.99291764337310229},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P273,SPTL!P273)","v":1.7874663213207824},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q273,SPTL!Q273)","v":3.4348439150394809},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R273,SPTL!R273)","v":5.8318271792767007},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S273,SPTL!S273)","v":7.7049855333556838},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T273,SPTL!T273)","v":9.3309803411066277},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U273,SPTL!U273)","v":8.5719235092178678},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V273,SPTL!V273)","v":"RPEs (NLR Capex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W273,SPTL!W273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X273,SPTL!X273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y273,SPTL!Y273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z273,SPTL!Z273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA273,SPTL!AA273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB273,SPTL!AB273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC273,SPTL!AC273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD273,SPTL!AD273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE273,SPTL!AE273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF273,SPTL!AF273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG273,SPTL!AG273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH273,SPTL!AH273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI273,SPTL!AI273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ273,SPTL!AJ273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK273,SPTL!AK273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL273,SPTL!AL273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM273,SPTL!AM273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN273,SPTL!AN273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO273,SPTL!AO273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP273,SPTL!AP273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ273,SPTL!AQ273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR273,SPTL!AR273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS273,SPTL!AS273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT273,SPTL!AT273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU273,SPTL!AU273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV273,SPTL!AV273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW273,SPTL!AW273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX273,SPTL!AX273)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY273,SPTL!AY273)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A274,SPTL!A274)","v":"RPEs (Non Op Capex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B274,SPTL!B274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C274,SPTL!C274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D274,SPTL!D274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E274,SPTL!E274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F274,SPTL!F274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G274,SPTL!G274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H274,SPTL!H274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I274,SPTL!I274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J274,SPTL!J274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K274,SPTL!K274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L274,SPTL!L274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M274,SPTL!M274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N274,SPTL!N274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O274,SPTL!O274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P274,SPTL!P274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q274,SPTL!Q274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R274,SPTL!R274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S274,SPTL!S274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T274,SPTL!T274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U274,SPTL!U274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V274,SPTL!V274)","v":"RPEs (Non-Op Capex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W274,SPTL!W274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X274,SPTL!X274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y274,SPTL!Y274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z274,SPTL!Z274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA274,SPTL!AA274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB274,SPTL!AB274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC274,SPTL!AC274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD274,SPTL!AD274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE274,SPTL!AE274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF274,SPTL!AF274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG274,SPTL!AG274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH274,SPTL!AH274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI274,SPTL!AI274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ274,SPTL!AJ274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK274,SPTL!AK274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL274,SPTL!AL274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM274,SPTL!AM274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN274,SPTL!AN274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO274,SPTL!AO274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP274,SPTL!AP274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ274,SPTL!AQ274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR274,SPTL!AR274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS274,SPTL!AS274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT274,SPTL!AT274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU274,SPTL!AU274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV274,SPTL!AV274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW274,SPTL!AW274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX274,SPTL!AX274)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY274,SPTL!AY274)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A275,SPTL!A275)","v":"Total TO Capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B275,SPTL!B275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C275,SPTL!C275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D275,SPTL!D275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E275,SPTL!E275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F275,SPTL!F275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G275,SPTL!G275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H275,SPTL!H275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I275,SPTL!I275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J275,SPTL!J275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K275,SPTL!K275)","v":97.056934803532016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L275,SPTL!L275)","v":133.83908467698168},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M275,SPTL!M275)","v":120.64234719791723},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N275,SPTL!N275)","v":305.99803516208817},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O275,SPTL!O275)","v":327.12431534239528},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P275,SPTL!P275)","v":225.13705400591274},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q275,SPTL!Q275)","v":119.36403580724863},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R275,SPTL!R275)","v":107.71115528408008},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S275,SPTL!S275)","v":113.28523268692136},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T275,SPTL!T275)","v":128.11812546887319},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U275,SPTL!U275)","v":97.395177550775941},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V275,SPTL!V275)","v":"Total TO Capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W275,SPTL!W275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X275,SPTL!X275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y275,SPTL!Y275)","v":4.7071656679533378},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z275,SPTL!Z275)","v":25.201408444111749},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA275,SPTL!AA275)","v":59.70191614548466},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB275,SPTL!AB275)","v":101.69368586270886},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC275,SPTL!AC275)","v":116.64014130890949},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD275,SPTL!AD275)","v":111.36512653459785},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE275,SPTL!AE275)","v":83.150295071831806},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF275,SPTL!AF275)","v":10.956699498522774},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG275,SPTL!AG275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH275,SPTL!AH275)","v":5.1000239513510053},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI275,SPTL!AI275)","v":25.810478866317339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ275,SPTL!AJ275)","v":60.849511952758895},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK275,SPTL!AK275)","v":102.50487015584432},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL275,SPTL!AL275)","v":116.31914837435497},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM275,SPTL!AM275)","v":109.84588286132774},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN275,SPTL!AN275)","v":80.69280982542341},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO275,SPTL!AO275)","v":11.483534473448913},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP275,SPTL!AP275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ275,SPTL!AQ275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR275,SPTL!AR275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS275,SPTL!AS275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT275,SPTL!AT275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU275,SPTL!AU275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV275,SPTL!AV275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW275,SPTL!AW275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX275,SPTL!AX275)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY275,SPTL!AY275)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A276,SPTL!A276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B276,SPTL!B276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C276,SPTL!C276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D276,SPTL!D276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E276,SPTL!E276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F276,SPTL!F276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G276,SPTL!G276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H276,SPTL!H276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I276,SPTL!I276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J276,SPTL!J276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K276,SPTL!K276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L276,SPTL!L276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M276,SPTL!M276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N276,SPTL!N276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O276,SPTL!O276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P276,SPTL!P276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q276,SPTL!Q276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R276,SPTL!R276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S276,SPTL!S276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T276,SPTL!T276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U276,SPTL!U276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V276,SPTL!V276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W276,SPTL!W276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X276,SPTL!X276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y276,SPTL!Y276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z276,SPTL!Z276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA276,SPTL!AA276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB276,SPTL!AB276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC276,SPTL!AC276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD276,SPTL!AD276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE276,SPTL!AE276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF276,SPTL!AF276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG276,SPTL!AG276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH276,SPTL!AH276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI276,SPTL!AI276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ276,SPTL!AJ276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK276,SPTL!AK276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL276,SPTL!AL276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM276,SPTL!AM276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN276,SPTL!AN276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO276,SPTL!AO276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP276,SPTL!AP276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ276,SPTL!AQ276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR276,SPTL!AR276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS276,SPTL!AS276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT276,SPTL!AT276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU276,SPTL!AU276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV276,SPTL!AV276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW276,SPTL!AW276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX276,SPTL!AX276)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY276,SPTL!AY276)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A277,SPTL!A277)","v":"Logged up"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B277,SPTL!B277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C277,SPTL!C277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D277,SPTL!D277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E277,SPTL!E277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F277,SPTL!F277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G277,SPTL!G277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H277,SPTL!H277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I277,SPTL!I277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J277,SPTL!J277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K277,SPTL!K277)","v":2.7530497262693157},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L277,SPTL!L277)","v":5.9951150315980621},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M277,SPTL!M277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N277,SPTL!N277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O277,SPTL!O277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P277,SPTL!P277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q277,SPTL!Q277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R277,SPTL!R277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S277,SPTL!S277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T277,SPTL!T277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U277,SPTL!U277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V277,SPTL!V277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W277,SPTL!W277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X277,SPTL!X277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y277,SPTL!Y277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z277,SPTL!Z277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA277,SPTL!AA277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB277,SPTL!AB277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC277,SPTL!AC277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD277,SPTL!AD277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE277,SPTL!AE277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF277,SPTL!AF277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG277,SPTL!AG277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH277,SPTL!AH277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI277,SPTL!AI277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ277,SPTL!AJ277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK277,SPTL!AK277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL277,SPTL!AL277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM277,SPTL!AM277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN277,SPTL!AN277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO277,SPTL!AO277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP277,SPTL!AP277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ277,SPTL!AQ277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR277,SPTL!AR277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS277,SPTL!AS277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT277,SPTL!AT277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU277,SPTL!AU277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV277,SPTL!AV277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW277,SPTL!AW277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX277,SPTL!AX277)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY277,SPTL!AY277)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A278,SPTL!A278)","v":"TIRG"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B278,SPTL!B278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C278,SPTL!C278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D278,SPTL!D278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E278,SPTL!E278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F278,SPTL!F278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G278,SPTL!G278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H278,SPTL!H278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I278,SPTL!I278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J278,SPTL!J278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K278,SPTL!K278)","v":12.698322785871966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L278,SPTL!L278)","v":9.2284862914634562},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M278,SPTL!M278)","v":45.775844783486995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N278,SPTL!N278)","v":44.265014810258812},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O278,SPTL!O278)","v":37.534059940458384},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P278,SPTL!P278)","v":24.385099443585155},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q278,SPTL!Q278)","v":4.1447956371323365},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R278,SPTL!R278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S278,SPTL!S278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T278,SPTL!T278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U278,SPTL!U278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V278,SPTL!V278)","v":"TIRG"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W278,SPTL!W278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X278,SPTL!X278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y278,SPTL!Y278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z278,SPTL!Z278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA278,SPTL!AA278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB278,SPTL!AB278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC278,SPTL!AC278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD278,SPTL!AD278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE278,SPTL!AE278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF278,SPTL!AF278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG278,SPTL!AG278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH278,SPTL!AH278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI278,SPTL!AI278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ278,SPTL!AJ278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK278,SPTL!AK278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL278,SPTL!AL278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM278,SPTL!AM278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN278,SPTL!AN278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO278,SPTL!AO278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP278,SPTL!AP278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ278,SPTL!AQ278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR278,SPTL!AR278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS278,SPTL!AS278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT278,SPTL!AT278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU278,SPTL!AU278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV278,SPTL!AV278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW278,SPTL!AW278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX278,SPTL!AX278)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY278,SPTL!AY278)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A279,SPTL!A279)","v":"TII"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B279,SPTL!B279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C279,SPTL!C279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D279,SPTL!D279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E279,SPTL!E279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F279,SPTL!F279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G279,SPTL!G279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H279,SPTL!H279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I279,SPTL!I279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J279,SPTL!J279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K279,SPTL!K279)","v":5.3251031037527596},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L279,SPTL!L279)","v":31.548223922965065},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M279,SPTL!M279)","v":98.771586424153341},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N279,SPTL!N279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O279,SPTL!O279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P279,SPTL!P279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q279,SPTL!Q279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R279,SPTL!R279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S279,SPTL!S279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T279,SPTL!T279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U279,SPTL!U279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V279,SPTL!V279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W279,SPTL!W279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X279,SPTL!X279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y279,SPTL!Y279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z279,SPTL!Z279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA279,SPTL!AA279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB279,SPTL!AB279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC279,SPTL!AC279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD279,SPTL!AD279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE279,SPTL!AE279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF279,SPTL!AF279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG279,SPTL!AG279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH279,SPTL!AH279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI279,SPTL!AI279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ279,SPTL!AJ279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK279,SPTL!AK279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL279,SPTL!AL279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM279,SPTL!AM279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN279,SPTL!AN279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO279,SPTL!AO279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP279,SPTL!AP279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ279,SPTL!AQ279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR279,SPTL!AR279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS279,SPTL!AS279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT279,SPTL!AT279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU279,SPTL!AU279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV279,SPTL!AV279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW279,SPTL!AW279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX279,SPTL!AX279)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY279,SPTL!AY279)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A280,SPTL!A280)","v":"Security"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B280,SPTL!B280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C280,SPTL!C280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D280,SPTL!D280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E280,SPTL!E280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F280,SPTL!F280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G280,SPTL!G280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H280,SPTL!H280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I280,SPTL!I280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J280,SPTL!J280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K280,SPTL!K280)","v":0.28578370860927149},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L280,SPTL!L280)","v":5.1296653001427772E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M280,SPTL!M280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N280,SPTL!N280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O280,SPTL!O280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P280,SPTL!P280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q280,SPTL!Q280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R280,SPTL!R280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S280,SPTL!S280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T280,SPTL!T280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U280,SPTL!U280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V280,SPTL!V280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W280,SPTL!W280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X280,SPTL!X280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y280,SPTL!Y280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z280,SPTL!Z280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA280,SPTL!AA280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB280,SPTL!AB280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC280,SPTL!AC280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD280,SPTL!AD280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE280,SPTL!AE280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF280,SPTL!AF280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG280,SPTL!AG280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH280,SPTL!AH280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI280,SPTL!AI280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ280,SPTL!AJ280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK280,SPTL!AK280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL280,SPTL!AL280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM280,SPTL!AM280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN280,SPTL!AN280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO280,SPTL!AO280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP280,SPTL!AP280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ280,SPTL!AQ280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR280,SPTL!AR280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS280,SPTL!AS280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT280,SPTL!AT280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU280,SPTL!AU280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV280,SPTL!AV280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW280,SPTL!AW280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX280,SPTL!AX280)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY280,SPTL!AY280)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A281,SPTL!A281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B281,SPTL!B281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C281,SPTL!C281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D281,SPTL!D281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E281,SPTL!E281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F281,SPTL!F281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G281,SPTL!G281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H281,SPTL!H281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I281,SPTL!I281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J281,SPTL!J281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K281,SPTL!K281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L281,SPTL!L281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M281,SPTL!M281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N281,SPTL!N281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O281,SPTL!O281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P281,SPTL!P281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q281,SPTL!Q281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R281,SPTL!R281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S281,SPTL!S281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T281,SPTL!T281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U281,SPTL!U281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V281,SPTL!V281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W281,SPTL!W281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X281,SPTL!X281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y281,SPTL!Y281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z281,SPTL!Z281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA281,SPTL!AA281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB281,SPTL!AB281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC281,SPTL!AC281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD281,SPTL!AD281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE281,SPTL!AE281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF281,SPTL!AF281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG281,SPTL!AG281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH281,SPTL!AH281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI281,SPTL!AI281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ281,SPTL!AJ281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK281,SPTL!AK281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL281,SPTL!AL281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM281,SPTL!AM281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN281,SPTL!AN281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO281,SPTL!AO281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP281,SPTL!AP281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ281,SPTL!AQ281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR281,SPTL!AR281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS281,SPTL!AS281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT281,SPTL!AT281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU281,SPTL!AU281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV281,SPTL!AV281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW281,SPTL!AW281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX281,SPTL!AX281)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY281,SPTL!AY281)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A282,SPTL!A282)","v":"Direct Opex (Excl. Pensions)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B282,SPTL!B282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C282,SPTL!C282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D282,SPTL!D282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E282,SPTL!E282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F282,SPTL!F282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G282,SPTL!G282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H282,SPTL!H282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I282,SPTL!I282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J282,SPTL!J282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K282,SPTL!K282)","v":16.10420589765581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L282,SPTL!L282)","v":24.150852594800647},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M282,SPTL!M282)","v":24.283255437455303},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N282,SPTL!N282)","v":17.440137852954187},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O282,SPTL!O282)","v":17.462259711444823},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P282,SPTL!P282)","v":17.859819638535974},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q282,SPTL!Q282)","v":19.394816944099436},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R282,SPTL!R282)","v":19.444218971651942},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S282,SPTL!S282)","v":18.979389839533184},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T282,SPTL!T282)","v":20.229273854893069},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U282,SPTL!U282)","v":20.279360111826769},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V282,SPTL!V282)","v":"Direct Opex (Incl. Pensions)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W282,SPTL!W282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X282,SPTL!X282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y282,SPTL!Y282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z282,SPTL!Z282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA282,SPTL!AA282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB282,SPTL!AB282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC282,SPTL!AC282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD282,SPTL!AD282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE282,SPTL!AE282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF282,SPTL!AF282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG282,SPTL!AG282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH282,SPTL!AH282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI282,SPTL!AI282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ282,SPTL!AJ282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK282,SPTL!AK282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL282,SPTL!AL282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM282,SPTL!AM282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN282,SPTL!AN282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO282,SPTL!AO282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP282,SPTL!AP282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ282,SPTL!AQ282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR282,SPTL!AR282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS282,SPTL!AS282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT282,SPTL!AT282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU282,SPTL!AU282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV282,SPTL!AV282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW282,SPTL!AW282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX282,SPTL!AX282)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY282,SPTL!AY282)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A283,SPTL!A283)","v":"Business Support and Closely Associated Indirects Opex (Incl. Pensions)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B283,SPTL!B283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C283,SPTL!C283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D283,SPTL!D283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E283,SPTL!E283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F283,SPTL!F283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G283,SPTL!G283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H283,SPTL!H283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I283,SPTL!I283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J283,SPTL!J283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K283,SPTL!K283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L283,SPTL!L283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M283,SPTL!M283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N283,SPTL!N283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O283,SPTL!O283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P283,SPTL!P283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q283,SPTL!Q283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R283,SPTL!R283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S283,SPTL!S283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T283,SPTL!T283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U283,SPTL!U283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V283,SPTL!V283)","v":"Business Support and Closely Associated Indirects Opex (Incl. Pensions)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W283,SPTL!W283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X283,SPTL!X283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y283,SPTL!Y283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z283,SPTL!Z283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA283,SPTL!AA283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB283,SPTL!AB283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC283,SPTL!AC283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD283,SPTL!AD283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE283,SPTL!AE283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF283,SPTL!AF283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG283,SPTL!AG283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH283,SPTL!AH283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI283,SPTL!AI283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ283,SPTL!AJ283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK283,SPTL!AK283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL283,SPTL!AL283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM283,SPTL!AM283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN283,SPTL!AN283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO283,SPTL!AO283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP283,SPTL!AP283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ283,SPTL!AQ283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR283,SPTL!AR283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS283,SPTL!AS283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT283,SPTL!AT283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU283,SPTL!AU283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV283,SPTL!AV283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW283,SPTL!AW283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX283,SPTL!AX283)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY283,SPTL!AY283)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A284,SPTL!A284)","v":"RPEs (Opex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B284,SPTL!B284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C284,SPTL!C284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D284,SPTL!D284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E284,SPTL!E284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F284,SPTL!F284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G284,SPTL!G284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H284,SPTL!H284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I284,SPTL!I284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J284,SPTL!J284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K284,SPTL!K284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L284,SPTL!L284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M284,SPTL!M284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N284,SPTL!N284)","v":-2.3936238748917718E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O284,SPTL!O284)","v":-1.5454353362555524E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P284,SPTL!P284)","v":7.7424732515767467E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q284,SPTL!Q284)","v":0.23573897454338139},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R284,SPTL!R284)","v":0.38551895975415157},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S284,SPTL!S284)","v":0.54178885852223935},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T284,SPTL!T284)","v":0.80367572771547502},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U284,SPTL!U284)","v":1.1232304935903661},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V284,SPTL!V284)","v":"RPEs (Opex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W284,SPTL!W284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X284,SPTL!X284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y284,SPTL!Y284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z284,SPTL!Z284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA284,SPTL!AA284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB284,SPTL!AB284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC284,SPTL!AC284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD284,SPTL!AD284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE284,SPTL!AE284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF284,SPTL!AF284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG284,SPTL!AG284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH284,SPTL!AH284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI284,SPTL!AI284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ284,SPTL!AJ284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK284,SPTL!AK284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL284,SPTL!AL284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM284,SPTL!AM284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN284,SPTL!AN284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO284,SPTL!AO284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP284,SPTL!AP284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ284,SPTL!AQ284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR284,SPTL!AR284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS284,SPTL!AS284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT284,SPTL!AT284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU284,SPTL!AU284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV284,SPTL!AV284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW284,SPTL!AW284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX284,SPTL!AX284)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY284,SPTL!AY284)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A285,SPTL!A285)","v":"TOTAL TO CONTROLLABLE OPEX"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B285,SPTL!B285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C285,SPTL!C285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D285,SPTL!D285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E285,SPTL!E285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F285,SPTL!F285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G285,SPTL!G285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H285,SPTL!H285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I285,SPTL!I285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J285,SPTL!J285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K285,SPTL!K285)","v":16.10420589765581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L285,SPTL!L285)","v":24.150852594800647},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M285,SPTL!M285)","v":24.283255437455303},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N285,SPTL!N285)","v":17.416201614205271},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O285,SPTL!O285)","v":17.462105167911197},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P285,SPTL!P285)","v":17.93724437105174},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q285,SPTL!Q285)","v":19.630555918642816},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R285,SPTL!R285)","v":19.829737931406093},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S285,SPTL!S285)","v":19.521178698055422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T285,SPTL!T285)","v":21.032949582608545},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U285,SPTL!U285)","v":21.402590605417135},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V285,SPTL!V285)","v":"TOTAL TO CONTROLLABLE OPEX"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W285,SPTL!W285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X285,SPTL!X285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y285,SPTL!Y285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z285,SPTL!Z285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA285,SPTL!AA285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB285,SPTL!AB285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC285,SPTL!AC285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD285,SPTL!AD285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE285,SPTL!AE285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF285,SPTL!AF285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG285,SPTL!AG285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH285,SPTL!AH285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI285,SPTL!AI285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ285,SPTL!AJ285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK285,SPTL!AK285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL285,SPTL!AL285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM285,SPTL!AM285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN285,SPTL!AN285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO285,SPTL!AO285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP285,SPTL!AP285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ285,SPTL!AQ285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR285,SPTL!AR285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS285,SPTL!AS285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT285,SPTL!AT285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU285,SPTL!AU285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV285,SPTL!AV285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW285,SPTL!AW285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX285,SPTL!AX285)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY285,SPTL!AY285)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A286,SPTL!A286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B286,SPTL!B286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C286,SPTL!C286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D286,SPTL!D286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E286,SPTL!E286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F286,SPTL!F286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G286,SPTL!G286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H286,SPTL!H286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I286,SPTL!I286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J286,SPTL!J286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K286,SPTL!K286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L286,SPTL!L286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M286,SPTL!M286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N286,SPTL!N286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O286,SPTL!O286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P286,SPTL!P286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q286,SPTL!Q286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R286,SPTL!R286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S286,SPTL!S286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T286,SPTL!T286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U286,SPTL!U286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V286,SPTL!V286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W286,SPTL!W286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X286,SPTL!X286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y286,SPTL!Y286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z286,SPTL!Z286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA286,SPTL!AA286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB286,SPTL!AB286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC286,SPTL!AC286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD286,SPTL!AD286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE286,SPTL!AE286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF286,SPTL!AF286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG286,SPTL!AG286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH286,SPTL!AH286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI286,SPTL!AI286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ286,SPTL!AJ286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK286,SPTL!AK286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL286,SPTL!AL286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM286,SPTL!AM286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN286,SPTL!AN286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO286,SPTL!AO286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP286,SPTL!AP286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ286,SPTL!AQ286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR286,SPTL!AR286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS286,SPTL!AS286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT286,SPTL!AT286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU286,SPTL!AU286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV286,SPTL!AV286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW286,SPTL!AW286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX286,SPTL!AX286)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY286,SPTL!AY286)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A287,SPTL!A287)","v":"Non Controllable Opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B287,SPTL!B287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C287,SPTL!C287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D287,SPTL!D287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E287,SPTL!E287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F287,SPTL!F287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G287,SPTL!G287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H287,SPTL!H287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I287,SPTL!I287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J287,SPTL!J287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K287,SPTL!K287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L287,SPTL!L287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M287,SPTL!M287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N287,SPTL!N287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O287,SPTL!O287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P287,SPTL!P287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q287,SPTL!Q287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R287,SPTL!R287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S287,SPTL!S287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T287,SPTL!T287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U287,SPTL!U287)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V287,SPTL!V287)","v":"Non Controllable Opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W287,SPTL!W287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X287,SPTL!X287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y287,SPTL!Y287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z287,SPTL!Z287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA287,SPTL!AA287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB287,SPTL!AB287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC287,SPTL!AC287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD287,SPTL!AD287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE287,SPTL!AE287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF287,SPTL!AF287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG287,SPTL!AG287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH287,SPTL!AH287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI287,SPTL!AI287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ287,SPTL!AJ287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK287,SPTL!AK287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL287,SPTL!AL287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM287,SPTL!AM287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN287,SPTL!AN287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO287,SPTL!AO287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP287,SPTL!AP287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ287,SPTL!AQ287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR287,SPTL!AR287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS287,SPTL!AS287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT287,SPTL!AT287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU287,SPTL!AU287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV287,SPTL!AV287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW287,SPTL!AW287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX287,SPTL!AX287)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY287,SPTL!AY287)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A288,SPTL!A288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B288,SPTL!B288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C288,SPTL!C288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D288,SPTL!D288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E288,SPTL!E288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F288,SPTL!F288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G288,SPTL!G288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H288,SPTL!H288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I288,SPTL!I288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J288,SPTL!J288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K288,SPTL!K288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L288,SPTL!L288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M288,SPTL!M288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N288,SPTL!N288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O288,SPTL!O288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P288,SPTL!P288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q288,SPTL!Q288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R288,SPTL!R288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S288,SPTL!S288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T288,SPTL!T288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U288,SPTL!U288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V288,SPTL!V288)","v":"TOTAL TO CONTROLLABLE OPEX"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W288,SPTL!W288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X288,SPTL!X288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y288,SPTL!Y288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z288,SPTL!Z288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA288,SPTL!AA288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB288,SPTL!AB288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC288,SPTL!AC288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD288,SPTL!AD288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE288,SPTL!AE288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF288,SPTL!AF288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG288,SPTL!AG288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH288,SPTL!AH288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI288,SPTL!AI288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ288,SPTL!AJ288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK288,SPTL!AK288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL288,SPTL!AL288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM288,SPTL!AM288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN288,SPTL!AN288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO288,SPTL!AO288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP288,SPTL!AP288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ288,SPTL!AQ288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR288,SPTL!AR288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS288,SPTL!AS288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT288,SPTL!AT288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU288,SPTL!AU288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV288,SPTL!AV288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW288,SPTL!AW288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX288,SPTL!AX288)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY288,SPTL!AY288)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A289,SPTL!A289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B289,SPTL!B289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C289,SPTL!C289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D289,SPTL!D289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E289,SPTL!E289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F289,SPTL!F289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G289,SPTL!G289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H289,SPTL!H289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I289,SPTL!I289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J289,SPTL!J289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K289,SPTL!K289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L289,SPTL!L289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M289,SPTL!M289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N289,SPTL!N289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O289,SPTL!O289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P289,SPTL!P289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q289,SPTL!Q289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R289,SPTL!R289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S289,SPTL!S289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T289,SPTL!T289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U289,SPTL!U289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V289,SPTL!V289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W289,SPTL!W289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X289,SPTL!X289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y289,SPTL!Y289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z289,SPTL!Z289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA289,SPTL!AA289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB289,SPTL!AB289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC289,SPTL!AC289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD289,SPTL!AD289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE289,SPTL!AE289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF289,SPTL!AF289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG289,SPTL!AG289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH289,SPTL!AH289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI289,SPTL!AI289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ289,SPTL!AJ289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK289,SPTL!AK289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL289,SPTL!AL289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM289,SPTL!AM289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN289,SPTL!AN289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO289,SPTL!AO289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP289,SPTL!AP289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ289,SPTL!AQ289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR289,SPTL!AR289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS289,SPTL!AS289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT289,SPTL!AT289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU289,SPTL!AU289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV289,SPTL!AV289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW289,SPTL!AW289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX289,SPTL!AX289)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY289,SPTL!AY289)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A290,SPTL!A290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B290,SPTL!B290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C290,SPTL!C290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D290,SPTL!D290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E290,SPTL!E290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F290,SPTL!F290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G290,SPTL!G290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H290,SPTL!H290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I290,SPTL!I290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J290,SPTL!J290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K290,SPTL!K290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L290,SPTL!L290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M290,SPTL!M290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N290,SPTL!N290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O290,SPTL!O290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P290,SPTL!P290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q290,SPTL!Q290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R290,SPTL!R290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S290,SPTL!S290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T290,SPTL!T290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U290,SPTL!U290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V290,SPTL!V290)","v":"Non Controllable Opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W290,SPTL!W290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X290,SPTL!X290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y290,SPTL!Y290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z290,SPTL!Z290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA290,SPTL!AA290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB290,SPTL!AB290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC290,SPTL!AC290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD290,SPTL!AD290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE290,SPTL!AE290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF290,SPTL!AF290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG290,SPTL!AG290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH290,SPTL!AH290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI290,SPTL!AI290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ290,SPTL!AJ290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK290,SPTL!AK290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL290,SPTL!AL290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM290,SPTL!AM290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN290,SPTL!AN290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO290,SPTL!AO290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP290,SPTL!AP290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ290,SPTL!AQ290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR290,SPTL!AR290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS290,SPTL!AS290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT290,SPTL!AT290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU290,SPTL!AU290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV290,SPTL!AV290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW290,SPTL!AW290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX290,SPTL!AX290)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY290,SPTL!AY290)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A291,SPTL!A291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B291,SPTL!B291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C291,SPTL!C291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D291,SPTL!D291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E291,SPTL!E291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F291,SPTL!F291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G291,SPTL!G291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H291,SPTL!H291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I291,SPTL!I291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J291,SPTL!J291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K291,SPTL!K291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L291,SPTL!L291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M291,SPTL!M291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N291,SPTL!N291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O291,SPTL!O291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P291,SPTL!P291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q291,SPTL!Q291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R291,SPTL!R291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S291,SPTL!S291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T291,SPTL!T291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U291,SPTL!U291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V291,SPTL!V291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W291,SPTL!W291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X291,SPTL!X291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y291,SPTL!Y291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z291,SPTL!Z291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA291,SPTL!AA291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB291,SPTL!AB291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC291,SPTL!AC291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD291,SPTL!AD291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE291,SPTL!AE291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF291,SPTL!AF291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG291,SPTL!AG291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH291,SPTL!AH291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI291,SPTL!AI291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ291,SPTL!AJ291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK291,SPTL!AK291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL291,SPTL!AL291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM291,SPTL!AM291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN291,SPTL!AN291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO291,SPTL!AO291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP291,SPTL!AP291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ291,SPTL!AQ291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR291,SPTL!AR291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS291,SPTL!AS291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT291,SPTL!AT291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU291,SPTL!AU291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV291,SPTL!AV291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW291,SPTL!AW291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX291,SPTL!AX291)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY291,SPTL!AY291)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A292,SPTL!A292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B292,SPTL!B292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C292,SPTL!C292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D292,SPTL!D292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E292,SPTL!E292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F292,SPTL!F292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G292,SPTL!G292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H292,SPTL!H292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I292,SPTL!I292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J292,SPTL!J292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K292,SPTL!K292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L292,SPTL!L292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M292,SPTL!M292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N292,SPTL!N292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O292,SPTL!O292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P292,SPTL!P292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q292,SPTL!Q292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R292,SPTL!R292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S292,SPTL!S292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T292,SPTL!T292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U292,SPTL!U292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V292,SPTL!V292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W292,SPTL!W292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X292,SPTL!X292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y292,SPTL!Y292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z292,SPTL!Z292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA292,SPTL!AA292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB292,SPTL!AB292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC292,SPTL!AC292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD292,SPTL!AD292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE292,SPTL!AE292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF292,SPTL!AF292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG292,SPTL!AG292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH292,SPTL!AH292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI292,SPTL!AI292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ292,SPTL!AJ292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK292,SPTL!AK292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL292,SPTL!AL292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM292,SPTL!AM292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN292,SPTL!AN292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO292,SPTL!AO292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP292,SPTL!AP292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ292,SPTL!AQ292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR292,SPTL!AR292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS292,SPTL!AS292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT292,SPTL!AT292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU292,SPTL!AU292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV292,SPTL!AV292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW292,SPTL!AW292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX292,SPTL!AX292)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY292,SPTL!AY292)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A293,SPTL!A293)","v":"Total TO capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B293,SPTL!B293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C293,SPTL!C293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D293,SPTL!D293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E293,SPTL!E293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F293,SPTL!F293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G293,SPTL!G293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H293,SPTL!H293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I293,SPTL!I293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J293,SPTL!J293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K293,SPTL!K293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L293,SPTL!L293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M293,SPTL!M293)","v":265.18977840555755},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N293,SPTL!N293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O293,SPTL!O293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P293,SPTL!P293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q293,SPTL!Q293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R293,SPTL!R293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S293,SPTL!S293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T293,SPTL!T293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U293,SPTL!U293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V293,SPTL!V293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W293,SPTL!W293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X293,SPTL!X293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y293,SPTL!Y293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z293,SPTL!Z293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA293,SPTL!AA293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB293,SPTL!AB293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC293,SPTL!AC293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD293,SPTL!AD293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE293,SPTL!AE293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF293,SPTL!AF293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG293,SPTL!AG293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH293,SPTL!AH293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI293,SPTL!AI293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ293,SPTL!AJ293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK293,SPTL!AK293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL293,SPTL!AL293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM293,SPTL!AM293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN293,SPTL!AN293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO293,SPTL!AO293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP293,SPTL!AP293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ293,SPTL!AQ293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR293,SPTL!AR293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS293,SPTL!AS293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT293,SPTL!AT293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU293,SPTL!AU293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV293,SPTL!AV293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW293,SPTL!AW293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX293,SPTL!AX293)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY293,SPTL!AY293)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A294,SPTL!A294)","v":"Total TO opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B294,SPTL!B294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C294,SPTL!C294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D294,SPTL!D294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E294,SPTL!E294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F294,SPTL!F294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G294,SPTL!G294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H294,SPTL!H294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I294,SPTL!I294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J294,SPTL!J294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K294,SPTL!K294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L294,SPTL!L294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M294,SPTL!M294)","v":48.383255437455304},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N294,SPTL!N294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O294,SPTL!O294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P294,SPTL!P294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q294,SPTL!Q294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R294,SPTL!R294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S294,SPTL!S294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T294,SPTL!T294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U294,SPTL!U294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V294,SPTL!V294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W294,SPTL!W294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X294,SPTL!X294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y294,SPTL!Y294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z294,SPTL!Z294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA294,SPTL!AA294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB294,SPTL!AB294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC294,SPTL!AC294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD294,SPTL!AD294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE294,SPTL!AE294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF294,SPTL!AF294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG294,SPTL!AG294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH294,SPTL!AH294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI294,SPTL!AI294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ294,SPTL!AJ294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK294,SPTL!AK294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL294,SPTL!AL294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM294,SPTL!AM294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN294,SPTL!AN294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO294,SPTL!AO294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP294,SPTL!AP294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ294,SPTL!AQ294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR294,SPTL!AR294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS294,SPTL!AS294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT294,SPTL!AT294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU294,SPTL!AU294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV294,SPTL!AV294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW294,SPTL!AW294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX294,SPTL!AX294)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY294,SPTL!AY294)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A295,SPTL!A295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B295,SPTL!B295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C295,SPTL!C295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D295,SPTL!D295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E295,SPTL!E295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F295,SPTL!F295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G295,SPTL!G295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H295,SPTL!H295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I295,SPTL!I295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J295,SPTL!J295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K295,SPTL!K295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L295,SPTL!L295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M295,SPTL!M295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N295,SPTL!N295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O295,SPTL!O295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P295,SPTL!P295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q295,SPTL!Q295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R295,SPTL!R295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S295,SPTL!S295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T295,SPTL!T295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U295,SPTL!U295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V295,SPTL!V295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W295,SPTL!W295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X295,SPTL!X295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y295,SPTL!Y295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z295,SPTL!Z295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA295,SPTL!AA295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB295,SPTL!AB295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC295,SPTL!AC295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD295,SPTL!AD295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE295,SPTL!AE295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF295,SPTL!AF295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG295,SPTL!AG295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH295,SPTL!AH295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI295,SPTL!AI295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ295,SPTL!AJ295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK295,SPTL!AK295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL295,SPTL!AL295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM295,SPTL!AM295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN295,SPTL!AN295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO295,SPTL!AO295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP295,SPTL!AP295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ295,SPTL!AQ295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR295,SPTL!AR295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS295,SPTL!AS295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT295,SPTL!AT295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU295,SPTL!AU295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV295,SPTL!AV295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW295,SPTL!AW295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX295,SPTL!AX295)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY295,SPTL!AY295)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A296,SPTL!A296)","v":"cross check on total controllable expenditure"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B296,SPTL!B296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C296,SPTL!C296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D296,SPTL!D296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E296,SPTL!E296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F296,SPTL!F296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G296,SPTL!G296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H296,SPTL!H296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I296,SPTL!I296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J296,SPTL!J296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K296,SPTL!K296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L296,SPTL!L296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M296,SPTL!M296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N296,SPTL!N296)","v":367.67925158655225},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O296,SPTL!O296)","v":382.12048045076489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P296,SPTL!P296)","v":267.45939782054961},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q296,SPTL!Q296)","v":143.13938736302379},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R296,SPTL!R296)","v":127.54089321548616},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S296,SPTL!S296)","v":132.8064113849768},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T296,SPTL!T296)","v":149.15107505148174},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U296,SPTL!U296)","v":118.79776815619307},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V296,SPTL!V296)","v":1688.6946650290286},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W296,SPTL!W296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X296,SPTL!X296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y296,SPTL!Y296)","v":4.7071656679533378},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z296,SPTL!Z296)","v":25.201408444111749},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA296,SPTL!AA296)","v":59.70191614548466},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB296,SPTL!AB296)","v":101.69368586270886},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC296,SPTL!AC296)","v":116.64014130890949},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD296,SPTL!AD296)","v":111.36512653459785},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE296,SPTL!AE296)","v":83.150295071831806},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF296,SPTL!AF296)","v":10.956699498522774},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG296,SPTL!AG296)","v":513.41643853412052},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH296,SPTL!AH296)","v":5.1000239513510053},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI296,SPTL!AI296)","v":25.810478866317339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ296,SPTL!AJ296)","v":60.849511952758895},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK296,SPTL!AK296)","v":102.50487015584432},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL296,SPTL!AL296)","v":116.31914837435497},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM296,SPTL!AM296)","v":109.84588286132774},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN296,SPTL!AN296)","v":80.69280982542341},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO296,SPTL!AO296)","v":11.483534473448913},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP296,SPTL!AP296)","v":512.60626046082655},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ296,SPTL!AQ296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR296,SPTL!AR296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS296,SPTL!AS296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT296,SPTL!AT296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU296,SPTL!AU296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV296,SPTL!AV296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW296,SPTL!AW296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX296,SPTL!AX296)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY296,SPTL!AY296)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A297,SPTL!A297)","v":"cross check on total controllable expenditure"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B297,SPTL!B297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C297,SPTL!C297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D297,SPTL!D297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E297,SPTL!E297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F297,SPTL!F297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G297,SPTL!G297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H297,SPTL!H297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I297,SPTL!I297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J297,SPTL!J297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K297,SPTL!K297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L297,SPTL!L297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M297,SPTL!M297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N297,SPTL!N297)","v":367.67925158655225},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O297,SPTL!O297)","v":382.12048045076489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P297,SPTL!P297)","v":267.45939782054961},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q297,SPTL!Q297)","v":143.13938736302379},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R297,SPTL!R297)","v":127.54089321548616},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S297,SPTL!S297)","v":132.8064113849768},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T297,SPTL!T297)","v":149.15107505148174},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U297,SPTL!U297)","v":118.79776815619307},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V297,SPTL!V297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W297,SPTL!W297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X297,SPTL!X297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y297,SPTL!Y297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z297,SPTL!Z297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA297,SPTL!AA297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB297,SPTL!AB297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC297,SPTL!AC297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD297,SPTL!AD297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE297,SPTL!AE297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF297,SPTL!AF297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG297,SPTL!AG297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH297,SPTL!AH297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI297,SPTL!AI297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ297,SPTL!AJ297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK297,SPTL!AK297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL297,SPTL!AL297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM297,SPTL!AM297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN297,SPTL!AN297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO297,SPTL!AO297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP297,SPTL!AP297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ297,SPTL!AQ297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR297,SPTL!AR297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS297,SPTL!AS297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT297,SPTL!AT297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU297,SPTL!AU297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV297,SPTL!AV297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW297,SPTL!AW297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX297,SPTL!AX297)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY297,SPTL!AY297)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A298,SPTL!A298)","v":"IQI additional income profiling values - base totex (ex TIRG)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B298,SPTL!B298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C298,SPTL!C298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D298,SPTL!D298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E298,SPTL!E298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F298,SPTL!F298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G298,SPTL!G298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H298,SPTL!H298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I298,SPTL!I298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J298,SPTL!J298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K298,SPTL!K298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L298,SPTL!L298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M298,SPTL!M298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N298,SPTL!N298)","v":323.41423677629342},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O298,SPTL!O298)","v":344.58642051030648},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P298,SPTL!P298)","v":243.07429837696446},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q298,SPTL!Q298)","v":138.99459172589144},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R298,SPTL!R298)","v":127.54089321548616},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S298,SPTL!S298)","v":132.8064113849768},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T298,SPTL!T298)","v":149.15107505148174},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U298,SPTL!U298)","v":118.79776815619307},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V298,SPTL!V298)","v":1578.3656951975938},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W298,SPTL!W298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X298,SPTL!X298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y298,SPTL!Y298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z298,SPTL!Z298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA298,SPTL!AA298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB298,SPTL!AB298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC298,SPTL!AC298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD298,SPTL!AD298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE298,SPTL!AE298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF298,SPTL!AF298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG298,SPTL!AG298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH298,SPTL!AH298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI298,SPTL!AI298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ298,SPTL!AJ298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK298,SPTL!AK298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL298,SPTL!AL298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM298,SPTL!AM298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN298,SPTL!AN298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO298,SPTL!AO298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP298,SPTL!AP298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ298,SPTL!AQ298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR298,SPTL!AR298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS298,SPTL!AS298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT298,SPTL!AT298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU298,SPTL!AU298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV298,SPTL!AV298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW298,SPTL!AW298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX298,SPTL!AX298)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY298,SPTL!AY298)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A299,SPTL!A299)","v":"Inputs as per Ofgem"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B299,SPTL!B299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C299,SPTL!C299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D299,SPTL!D299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E299,SPTL!E299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F299,SPTL!F299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G299,SPTL!G299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H299,SPTL!H299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I299,SPTL!I299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J299,SPTL!J299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K299,SPTL!K299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L299,SPTL!L299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M299,SPTL!M299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N299,SPTL!N299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O299,SPTL!O299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P299,SPTL!P299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q299,SPTL!Q299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R299,SPTL!R299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S299,SPTL!S299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T299,SPTL!T299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U299,SPTL!U299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V299,SPTL!V299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W299,SPTL!W299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X299,SPTL!X299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y299,SPTL!Y299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z299,SPTL!Z299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA299,SPTL!AA299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB299,SPTL!AB299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC299,SPTL!AC299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD299,SPTL!AD299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE299,SPTL!AE299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF299,SPTL!AF299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG299,SPTL!AG299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH299,SPTL!AH299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI299,SPTL!AI299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ299,SPTL!AJ299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK299,SPTL!AK299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL299,SPTL!AL299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM299,SPTL!AM299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN299,SPTL!AN299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO299,SPTL!AO299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP299,SPTL!AP299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ299,SPTL!AQ299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR299,SPTL!AR299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS299,SPTL!AS299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT299,SPTL!AT299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU299,SPTL!AU299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV299,SPTL!AV299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW299,SPTL!AW299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX299,SPTL!AX299)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY299,SPTL!AY299)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A300,SPTL!A300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B300,SPTL!B300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C300,SPTL!C300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D300,SPTL!D300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E300,SPTL!E300)","v":2005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F300,SPTL!F300)","v":2006},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G300,SPTL!G300)","v":2007},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H300,SPTL!H300)","v":2008},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I300,SPTL!I300)","v":2009},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J300,SPTL!J300)","v":2010},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K300,SPTL!K300)","v":2011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L300,SPTL!L300)","v":2012},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M300,SPTL!M300)","v":2013},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N300,SPTL!N300)","v":2014},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O300,SPTL!O300)","v":2015},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P300,SPTL!P300)","v":2016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q300,SPTL!Q300)","v":2017},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R300,SPTL!R300)","v":2018},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S300,SPTL!S300)","v":2019},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T300,SPTL!T300)","v":2020},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U300,SPTL!U300)","v":2021},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V300,SPTL!V300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W300,SPTL!W300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X300,SPTL!X300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y300,SPTL!Y300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z300,SPTL!Z300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA300,SPTL!AA300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB300,SPTL!AB300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC300,SPTL!AC300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD300,SPTL!AD300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE300,SPTL!AE300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF300,SPTL!AF300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG300,SPTL!AG300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH300,SPTL!AH300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI300,SPTL!AI300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ300,SPTL!AJ300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK300,SPTL!AK300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL300,SPTL!AL300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM300,SPTL!AM300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN300,SPTL!AN300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO300,SPTL!AO300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP300,SPTL!AP300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ300,SPTL!AQ300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR300,SPTL!AR300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS300,SPTL!AS300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT300,SPTL!AT300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU300,SPTL!AU300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV300,SPTL!AV300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW300,SPTL!AW300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX300,SPTL!AX300)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY300,SPTL!AY300)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A301,SPTL!A301)","v":"Total costs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B301,SPTL!B301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C301,SPTL!C301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D301,SPTL!D301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E301,SPTL!E301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F301,SPTL!F301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G301,SPTL!G301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H301,SPTL!H301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I301,SPTL!I301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J301,SPTL!J301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K301,SPTL!K301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L301,SPTL!L301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M301,SPTL!M301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N301,SPTL!N301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O301,SPTL!O301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P301,SPTL!P301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q301,SPTL!Q301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R301,SPTL!R301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S301,SPTL!S301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T301,SPTL!T301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U301,SPTL!U301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V301,SPTL!V301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W301,SPTL!W301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X301,SPTL!X301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y301,SPTL!Y301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z301,SPTL!Z301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA301,SPTL!AA301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB301,SPTL!AB301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC301,SPTL!AC301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD301,SPTL!AD301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE301,SPTL!AE301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF301,SPTL!AF301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG301,SPTL!AG301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH301,SPTL!AH301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI301,SPTL!AI301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ301,SPTL!AJ301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK301,SPTL!AK301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL301,SPTL!AL301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM301,SPTL!AM301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN301,SPTL!AN301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO301,SPTL!AO301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP301,SPTL!AP301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ301,SPTL!AQ301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR301,SPTL!AR301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS301,SPTL!AS301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT301,SPTL!AT301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU301,SPTL!AU301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV301,SPTL!AV301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW301,SPTL!AW301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX301,SPTL!AX301)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY301,SPTL!AY301)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A302,SPTL!A302)","v":"Load related investment "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B302,SPTL!B302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C302,SPTL!C302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D302,SPTL!D302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E302,SPTL!E302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F302,SPTL!F302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G302,SPTL!G302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H302,SPTL!H302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I302,SPTL!I302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J302,SPTL!J302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K302,SPTL!K302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L302,SPTL!L302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M302,SPTL!M302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N302,SPTL!N302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O302,SPTL!O302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P302,SPTL!P302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q302,SPTL!Q302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R302,SPTL!R302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S302,SPTL!S302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T302,SPTL!T302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U302,SPTL!U302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V302,SPTL!V302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W302,SPTL!W302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X302,SPTL!X302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y302,SPTL!Y302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z302,SPTL!Z302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA302,SPTL!AA302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB302,SPTL!AB302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC302,SPTL!AC302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD302,SPTL!AD302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE302,SPTL!AE302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF302,SPTL!AF302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG302,SPTL!AG302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH302,SPTL!AH302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI302,SPTL!AI302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ302,SPTL!AJ302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK302,SPTL!AK302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL302,SPTL!AL302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM302,SPTL!AM302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN302,SPTL!AN302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO302,SPTL!AO302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP302,SPTL!AP302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ302,SPTL!AQ302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR302,SPTL!AR302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS302,SPTL!AS302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT302,SPTL!AT302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU302,SPTL!AU302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV302,SPTL!AV302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW302,SPTL!AW302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX302,SPTL!AX302)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY302,SPTL!AY302)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A303,SPTL!A303)","v":"Generation connection - sole-use"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B303,SPTL!B303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C303,SPTL!C303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D303,SPTL!D303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E303,SPTL!E303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F303,SPTL!F303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G303,SPTL!G303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H303,SPTL!H303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I303,SPTL!I303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J303,SPTL!J303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K303,SPTL!K303)","v":21.57667},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L303,SPTL!L303)","v":11.001745218412042},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M303,SPTL!M303)","v":7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N303,SPTL!N303)","v":11.00276313461052},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O303,SPTL!O303)","v":12.904604018664411},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P303,SPTL!P303)","v":12.572863688307786},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q303,SPTL!Q303)","v":11.268864448280095},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R303,SPTL!R303)","v":13.849112329288049},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S303,SPTL!S303)","v":5.9346984861966989},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T303,SPTL!T303)","v":5.2661834058554735},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U303,SPTL!U303)","v":2.3371370998459877},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V303,SPTL!V303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W303,SPTL!W303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X303,SPTL!X303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y303,SPTL!Y303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z303,SPTL!Z303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA303,SPTL!AA303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB303,SPTL!AB303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC303,SPTL!AC303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD303,SPTL!AD303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE303,SPTL!AE303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF303,SPTL!AF303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG303,SPTL!AG303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH303,SPTL!AH303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI303,SPTL!AI303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ303,SPTL!AJ303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK303,SPTL!AK303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL303,SPTL!AL303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM303,SPTL!AM303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN303,SPTL!AN303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO303,SPTL!AO303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP303,SPTL!AP303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ303,SPTL!AQ303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR303,SPTL!AR303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS303,SPTL!AS303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT303,SPTL!AT303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU303,SPTL!AU303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV303,SPTL!AV303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW303,SPTL!AW303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX303,SPTL!AX303)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY303,SPTL!AY303)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A304,SPTL!A304)","v":"Demand connection - sole-use"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B304,SPTL!B304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C304,SPTL!C304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D304,SPTL!D304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E304,SPTL!E304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F304,SPTL!F304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G304,SPTL!G304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H304,SPTL!H304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I304,SPTL!I304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J304,SPTL!J304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K304,SPTL!K304)","v":3.2007775364238409},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L304,SPTL!L304)","v":-2.0592973874055957E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M304,SPTL!M304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N304,SPTL!N304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O304,SPTL!O304)","v":1.2775270245991108},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P304,SPTL!P304)","v":4.813353770922248},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q304,SPTL!Q304)","v":3.2882045387916534},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R304,SPTL!R304)","v":1.8462296149945026},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S304,SPTL!S304)","v":1.8373771783737212},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T304,SPTL!T304)","v":1.850760598098437},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U304,SPTL!U304)","v":1.5316627099992979},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V304,SPTL!V304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W304,SPTL!W304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X304,SPTL!X304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y304,SPTL!Y304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z304,SPTL!Z304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA304,SPTL!AA304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB304,SPTL!AB304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC304,SPTL!AC304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD304,SPTL!AD304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE304,SPTL!AE304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF304,SPTL!AF304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG304,SPTL!AG304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH304,SPTL!AH304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI304,SPTL!AI304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ304,SPTL!AJ304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK304,SPTL!AK304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL304,SPTL!AL304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM304,SPTL!AM304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN304,SPTL!AN304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO304,SPTL!AO304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP304,SPTL!AP304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ304,SPTL!AQ304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR304,SPTL!AR304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS304,SPTL!AS304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT304,SPTL!AT304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU304,SPTL!AU304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV304,SPTL!AV304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW304,SPTL!AW304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX304,SPTL!AX304)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY304,SPTL!AY304)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A305,SPTL!A305)","v":"Infrastructure - local enabling (entry triggered) "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B305,SPTL!B305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C305,SPTL!C305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D305,SPTL!D305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E305,SPTL!E305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F305,SPTL!F305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G305,SPTL!G305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H305,SPTL!H305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I305,SPTL!I305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J305,SPTL!J305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K305,SPTL!K305)","v":11.86955003090508},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L305,SPTL!L305)","v":23.190762449703726},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M305,SPTL!M305)","v":55.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N305,SPTL!N305)","v":63.892744030079378},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O305,SPTL!O305)","v":62.40421153485832},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P305,SPTL!P305)","v":32.716809463771149},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q305,SPTL!Q305)","v":2.9418796108980345},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R305,SPTL!R305)","v":4.5687612111703304},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S305,SPTL!S305)","v":5.4516061692453244},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T305,SPTL!T305)","v":5.9137244522768881},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U305,SPTL!U305)","v":2.7966359128457774},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V305,SPTL!V305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W305,SPTL!W305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X305,SPTL!X305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y305,SPTL!Y305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z305,SPTL!Z305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA305,SPTL!AA305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB305,SPTL!AB305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC305,SPTL!AC305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD305,SPTL!AD305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE305,SPTL!AE305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF305,SPTL!AF305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG305,SPTL!AG305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH305,SPTL!AH305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI305,SPTL!AI305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ305,SPTL!AJ305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK305,SPTL!AK305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL305,SPTL!AL305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM305,SPTL!AM305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN305,SPTL!AN305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO305,SPTL!AO305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP305,SPTL!AP305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ305,SPTL!AQ305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR305,SPTL!AR305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS305,SPTL!AS305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT305,SPTL!AT305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU305,SPTL!AU305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV305,SPTL!AV305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW305,SPTL!AW305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX305,SPTL!AX305)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY305,SPTL!AY305)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A306,SPTL!A306)","v":"Infrastructure - local enabling (exit triggered) "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B306,SPTL!B306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C306,SPTL!C306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D306,SPTL!D306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E306,SPTL!E306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F306,SPTL!F306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G306,SPTL!G306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H306,SPTL!H306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I306,SPTL!I306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J306,SPTL!J306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K306,SPTL!K306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L306,SPTL!L306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M306,SPTL!M306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N306,SPTL!N306)","v":6.4059089348057618},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O306,SPTL!O306)","v":10.604739893408748},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P306,SPTL!P306)","v":9.0537980163385878},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q306,SPTL!Q306)","v":4.19709791710528},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R306,SPTL!R306)","v":0.126037531607326},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S306,SPTL!S306)","v":3.0337092331981661},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T306,SPTL!T306)","v":10.882647168088351},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U306,SPTL!U306)","v":9.4422501181133196},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V306,SPTL!V306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W306,SPTL!W306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X306,SPTL!X306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y306,SPTL!Y306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z306,SPTL!Z306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA306,SPTL!AA306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB306,SPTL!AB306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC306,SPTL!AC306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD306,SPTL!AD306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE306,SPTL!AE306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF306,SPTL!AF306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG306,SPTL!AG306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH306,SPTL!AH306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI306,SPTL!AI306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ306,SPTL!AJ306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK306,SPTL!AK306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL306,SPTL!AL306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM306,SPTL!AM306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN306,SPTL!AN306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO306,SPTL!AO306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP306,SPTL!AP306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ306,SPTL!AQ306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR306,SPTL!AR306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS306,SPTL!AS306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT306,SPTL!AT306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU306,SPTL!AU306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV306,SPTL!AV306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW306,SPTL!AW306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX306,SPTL!AX306)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY306,SPTL!AY306)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A307,SPTL!A307)","v":"Infrastructure - wider works - reactive schemes (excl TIRG /TSS)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B307,SPTL!B307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C307,SPTL!C307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D307,SPTL!D307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E307,SPTL!E307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F307,SPTL!F307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G307,SPTL!G307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H307,SPTL!H307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I307,SPTL!I307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J307,SPTL!J307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K307,SPTL!K307)","v":12.250594975717441},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L307,SPTL!L307)","v":14.191736951571585},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M307,SPTL!M307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N307,SPTL!N307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O307,SPTL!O307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P307,SPTL!P307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q307,SPTL!Q307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R307,SPTL!R307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S307,SPTL!S307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T307,SPTL!T307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U307,SPTL!U307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V307,SPTL!V307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W307,SPTL!W307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X307,SPTL!X307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y307,SPTL!Y307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z307,SPTL!Z307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA307,SPTL!AA307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB307,SPTL!AB307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC307,SPTL!AC307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD307,SPTL!AD307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE307,SPTL!AE307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF307,SPTL!AF307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG307,SPTL!AG307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH307,SPTL!AH307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI307,SPTL!AI307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ307,SPTL!AJ307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK307,SPTL!AK307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL307,SPTL!AL307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM307,SPTL!AM307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN307,SPTL!AN307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO307,SPTL!AO307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP307,SPTL!AP307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ307,SPTL!AQ307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR307,SPTL!AR307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS307,SPTL!AS307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT307,SPTL!AT307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU307,SPTL!AU307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV307,SPTL!AV307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW307,SPTL!AW307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX307,SPTL!AX307)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY307,SPTL!AY307)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A308,SPTL!A308)","v":"Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B308,SPTL!B308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C308,SPTL!C308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D308,SPTL!D308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E308,SPTL!E308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F308,SPTL!F308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G308,SPTL!G308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H308,SPTL!H308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I308,SPTL!I308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J308,SPTL!J308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K308,SPTL!K308)","v":1.5432320264900663},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L308,SPTL!L308)","v":12.384977941540731},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M308,SPTL!M308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N308,SPTL!N308)","v":166.06659702243874},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O308,SPTL!O308)","v":197.52004077582191},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P308,SPTL!P308)","v":160.19213806037854},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q308,SPTL!Q308)","v":116.82488607785335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R308,SPTL!R308)","v":99.298979427751036},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S308,SPTL!S308)","v":92.927976277373716},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T308,SPTL!T308)","v":70.99063915172205},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U308,SPTL!U308)","v":1.7218871903798545},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V308,SPTL!V308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W308,SPTL!W308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X308,SPTL!X308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y308,SPTL!Y308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z308,SPTL!Z308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA308,SPTL!AA308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB308,SPTL!AB308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC308,SPTL!AC308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD308,SPTL!AD308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE308,SPTL!AE308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF308,SPTL!AF308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG308,SPTL!AG308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH308,SPTL!AH308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI308,SPTL!AI308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ308,SPTL!AJ308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK308,SPTL!AK308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL308,SPTL!AL308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM308,SPTL!AM308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN308,SPTL!AN308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO308,SPTL!AO308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP308,SPTL!AP308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ308,SPTL!AQ308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR308,SPTL!AR308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS308,SPTL!AS308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT308,SPTL!AT308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU308,SPTL!AU308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV308,SPTL!AV308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW308,SPTL!AW308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX308,SPTL!AX308)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY308,SPTL!AY308)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A309,SPTL!A309)","v":"Infrastructure - TSS"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B309,SPTL!B309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C309,SPTL!C309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D309,SPTL!D309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E309,SPTL!E309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F309,SPTL!F309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G309,SPTL!G309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H309,SPTL!H309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I309,SPTL!I309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J309,SPTL!J309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K309,SPTL!K309)","v":0.29530983222958057},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L309,SPTL!L309)","v":0.43010496574120166},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M309,SPTL!M309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N309,SPTL!N309)","v":-4.7164725595879951},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O309,SPTL!O309)","v":-24.147398324965895},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P309,SPTL!P309)","v":-57.809523809523796},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q309,SPTL!Q309)","v":-94.476190476190467},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R309,SPTL!R309)","v":-97.333333333333329},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S309,SPTL!S309)","v":-86.476190476190467},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T309,SPTL!T309)","v":-65.333333333333329},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U309,SPTL!U309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V309,SPTL!V309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W309,SPTL!W309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X309,SPTL!X309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y309,SPTL!Y309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z309,SPTL!Z309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA309,SPTL!AA309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB309,SPTL!AB309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC309,SPTL!AC309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD309,SPTL!AD309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE309,SPTL!AE309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF309,SPTL!AF309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG309,SPTL!AG309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH309,SPTL!AH309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI309,SPTL!AI309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ309,SPTL!AJ309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK309,SPTL!AK309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL309,SPTL!AL309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM309,SPTL!AM309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN309,SPTL!AN309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO309,SPTL!AO309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP309,SPTL!AP309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ309,SPTL!AQ309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR309,SPTL!AR309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS309,SPTL!AS309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT309,SPTL!AT309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU309,SPTL!AU309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV309,SPTL!AV309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW309,SPTL!AW309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX309,SPTL!AX309)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY309,SPTL!AY309)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A310,SPTL!A310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B310,SPTL!B310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C310,SPTL!C310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D310,SPTL!D310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E310,SPTL!E310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F310,SPTL!F310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G310,SPTL!G310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H310,SPTL!H310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I310,SPTL!I310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J310,SPTL!J310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K310,SPTL!K310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L310,SPTL!L310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M310,SPTL!M310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N310,SPTL!N310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O310,SPTL!O310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P310,SPTL!P310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q310,SPTL!Q310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R310,SPTL!R310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S310,SPTL!S310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T310,SPTL!T310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U310,SPTL!U310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V310,SPTL!V310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W310,SPTL!W310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X310,SPTL!X310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y310,SPTL!Y310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z310,SPTL!Z310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA310,SPTL!AA310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB310,SPTL!AB310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC310,SPTL!AC310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD310,SPTL!AD310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE310,SPTL!AE310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF310,SPTL!AF310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG310,SPTL!AG310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH310,SPTL!AH310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI310,SPTL!AI310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ310,SPTL!AJ310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK310,SPTL!AK310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL310,SPTL!AL310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM310,SPTL!AM310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN310,SPTL!AN310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO310,SPTL!AO310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP310,SPTL!AP310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ310,SPTL!AQ310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR310,SPTL!AR310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS310,SPTL!AS310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT310,SPTL!AT310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU310,SPTL!AU310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV310,SPTL!AV310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW310,SPTL!AW310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX310,SPTL!AX310)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY310,SPTL!AY310)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A311,SPTL!A311)","v":"Total Load Related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B311,SPTL!B311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C311,SPTL!C311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D311,SPTL!D311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E311,SPTL!E311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F311,SPTL!F311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G311,SPTL!G311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H311,SPTL!H311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I311,SPTL!I311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J311,SPTL!J311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K311,SPTL!K311)","v":50.736134401766009},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L311,SPTL!L311)","v":61.178734553095232},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M311,SPTL!M311)","v":62.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N311,SPTL!N311)","v":242.65154056234641},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O311,SPTL!O311)","v":260.5637249223866},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P311,SPTL!P311)","v":161.53943919019451},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q311,SPTL!Q311)","v":44.044742116737936},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R311,SPTL!R311)","v":22.355786781477917},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S311,SPTL!S311)","v":22.709176868197162},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T311,SPTL!T311)","v":29.570621442707875},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U311,SPTL!U311)","v":17.829573031184236},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V311,SPTL!V311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W311,SPTL!W311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X311,SPTL!X311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y311,SPTL!Y311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z311,SPTL!Z311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA311,SPTL!AA311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB311,SPTL!AB311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC311,SPTL!AC311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD311,SPTL!AD311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE311,SPTL!AE311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF311,SPTL!AF311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG311,SPTL!AG311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH311,SPTL!AH311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI311,SPTL!AI311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ311,SPTL!AJ311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK311,SPTL!AK311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL311,SPTL!AL311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM311,SPTL!AM311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN311,SPTL!AN311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO311,SPTL!AO311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP311,SPTL!AP311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ311,SPTL!AQ311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR311,SPTL!AR311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS311,SPTL!AS311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT311,SPTL!AT311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU311,SPTL!AU311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV311,SPTL!AV311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW311,SPTL!AW311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX311,SPTL!AX311)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY311,SPTL!AY311)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A312,SPTL!A312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B312,SPTL!B312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C312,SPTL!C312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D312,SPTL!D312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E312,SPTL!E312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F312,SPTL!F312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G312,SPTL!G312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H312,SPTL!H312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I312,SPTL!I312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J312,SPTL!J312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K312,SPTL!K312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L312,SPTL!L312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M312,SPTL!M312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N312,SPTL!N312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O312,SPTL!O312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P312,SPTL!P312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q312,SPTL!Q312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R312,SPTL!R312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S312,SPTL!S312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T312,SPTL!T312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U312,SPTL!U312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V312,SPTL!V312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W312,SPTL!W312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X312,SPTL!X312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y312,SPTL!Y312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z312,SPTL!Z312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA312,SPTL!AA312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB312,SPTL!AB312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC312,SPTL!AC312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD312,SPTL!AD312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE312,SPTL!AE312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF312,SPTL!AF312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG312,SPTL!AG312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH312,SPTL!AH312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI312,SPTL!AI312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ312,SPTL!AJ312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK312,SPTL!AK312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL312,SPTL!AL312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM312,SPTL!AM312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN312,SPTL!AN312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO312,SPTL!AO312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP312,SPTL!AP312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ312,SPTL!AQ312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR312,SPTL!AR312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS312,SPTL!AS312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT312,SPTL!AT312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU312,SPTL!AU312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV312,SPTL!AV312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW312,SPTL!AW312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX312,SPTL!AX312)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY312,SPTL!AY312)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A313,SPTL!A313)","v":"NON-LOAD RELATED EXPENDITURE"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B313,SPTL!B313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C313,SPTL!C313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D313,SPTL!D313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E313,SPTL!E313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F313,SPTL!F313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G313,SPTL!G313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H313,SPTL!H313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I313,SPTL!I313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J313,SPTL!J313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K313,SPTL!K313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L313,SPTL!L313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M313,SPTL!M313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N313,SPTL!N313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O313,SPTL!O313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P313,SPTL!P313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q313,SPTL!Q313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R313,SPTL!R313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S313,SPTL!S313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T313,SPTL!T313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U313,SPTL!U313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V313,SPTL!V313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W313,SPTL!W313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X313,SPTL!X313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y313,SPTL!Y313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z313,SPTL!Z313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA313,SPTL!AA313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB313,SPTL!AB313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC313,SPTL!AC313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD313,SPTL!AD313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE313,SPTL!AE313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF313,SPTL!AF313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG313,SPTL!AG313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH313,SPTL!AH313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI313,SPTL!AI313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ313,SPTL!AJ313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK313,SPTL!AK313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL313,SPTL!AL313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM313,SPTL!AM313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN313,SPTL!AN313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO313,SPTL!AO313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP313,SPTL!AP313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ313,SPTL!AQ313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR313,SPTL!AR313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS313,SPTL!AS313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT313,SPTL!AT313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU313,SPTL!AU313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV313,SPTL!AV313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW313,SPTL!AW313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX313,SPTL!AX313)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY313,SPTL!AY313)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A314,SPTL!A314)","v":"Assets - Replacement and Refurbishment"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B314,SPTL!B314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C314,SPTL!C314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D314,SPTL!D314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E314,SPTL!E314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F314,SPTL!F314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G314,SPTL!G314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H314,SPTL!H314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I314,SPTL!I314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J314,SPTL!J314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K314,SPTL!K314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L314,SPTL!L314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M314,SPTL!M314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N314,SPTL!N314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O314,SPTL!O314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P314,SPTL!P314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q314,SPTL!Q314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R314,SPTL!R314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S314,SPTL!S314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T314,SPTL!T314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U314,SPTL!U314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V314,SPTL!V314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W314,SPTL!W314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X314,SPTL!X314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y314,SPTL!Y314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z314,SPTL!Z314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA314,SPTL!AA314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB314,SPTL!AB314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC314,SPTL!AC314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD314,SPTL!AD314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE314,SPTL!AE314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF314,SPTL!AF314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG314,SPTL!AG314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH314,SPTL!AH314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI314,SPTL!AI314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ314,SPTL!AJ314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK314,SPTL!AK314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL314,SPTL!AL314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM314,SPTL!AM314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN314,SPTL!AN314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO314,SPTL!AO314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP314,SPTL!AP314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ314,SPTL!AQ314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR314,SPTL!AR314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS314,SPTL!AS314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT314,SPTL!AT314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU314,SPTL!AU314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV314,SPTL!AV314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW314,SPTL!AW314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX314,SPTL!AX314)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY314,SPTL!AY314)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A315,SPTL!A315)","v":"Transformers "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B315,SPTL!B315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C315,SPTL!C315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D315,SPTL!D315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E315,SPTL!E315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F315,SPTL!F315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G315,SPTL!G315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H315,SPTL!H315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I315,SPTL!I315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J315,SPTL!J315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K315,SPTL!K315)","v":13.95577110375276},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L315,SPTL!L315)","v":12.627987678563022},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M315,SPTL!M315)","v":12.335398058961999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N315,SPTL!N315)","v":5.2579080425606231},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O315,SPTL!O315)","v":5.7317601619903291},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P315,SPTL!P315)","v":5.2473512923042742},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q315,SPTL!Q315)","v":8.6434349518521074},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R315,SPTL!R315)","v":7.1242309343114814},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S315,SPTL!S315)","v":2.3856288950994622},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T315,SPTL!T315)","v":7.5432878128115721},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U315,SPTL!U315)","v":9.9227181119425047},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V315,SPTL!V315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W315,SPTL!W315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X315,SPTL!X315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y315,SPTL!Y315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z315,SPTL!Z315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA315,SPTL!AA315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB315,SPTL!AB315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC315,SPTL!AC315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD315,SPTL!AD315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE315,SPTL!AE315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF315,SPTL!AF315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG315,SPTL!AG315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH315,SPTL!AH315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI315,SPTL!AI315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ315,SPTL!AJ315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK315,SPTL!AK315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL315,SPTL!AL315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM315,SPTL!AM315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN315,SPTL!AN315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO315,SPTL!AO315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP315,SPTL!AP315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ315,SPTL!AQ315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR315,SPTL!AR315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS315,SPTL!AS315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT315,SPTL!AT315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU315,SPTL!AU315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV315,SPTL!AV315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW315,SPTL!AW315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX315,SPTL!AX315)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY315,SPTL!AY315)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A316,SPTL!A316)","v":"Reactors"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B316,SPTL!B316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C316,SPTL!C316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D316,SPTL!D316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E316,SPTL!E316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F316,SPTL!F316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G316,SPTL!G316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H316,SPTL!H316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I316,SPTL!I316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J316,SPTL!J316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K316,SPTL!K316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L316,SPTL!L316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M316,SPTL!M316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N316,SPTL!N316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O316,SPTL!O316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P316,SPTL!P316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q316,SPTL!Q316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R316,SPTL!R316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S316,SPTL!S316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T316,SPTL!T316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U316,SPTL!U316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V316,SPTL!V316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W316,SPTL!W316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X316,SPTL!X316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y316,SPTL!Y316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z316,SPTL!Z316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA316,SPTL!AA316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB316,SPTL!AB316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC316,SPTL!AC316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD316,SPTL!AD316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE316,SPTL!AE316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF316,SPTL!AF316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG316,SPTL!AG316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH316,SPTL!AH316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI316,SPTL!AI316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ316,SPTL!AJ316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK316,SPTL!AK316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL316,SPTL!AL316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM316,SPTL!AM316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN316,SPTL!AN316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO316,SPTL!AO316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP316,SPTL!AP316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ316,SPTL!AQ316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR316,SPTL!AR316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS316,SPTL!AS316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT316,SPTL!AT316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU316,SPTL!AU316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV316,SPTL!AV316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW316,SPTL!AW316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX316,SPTL!AX316)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY316,SPTL!AY316)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A317,SPTL!A317)","v":"Switchgear"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B317,SPTL!B317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C317,SPTL!C317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D317,SPTL!D317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E317,SPTL!E317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F317,SPTL!F317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G317,SPTL!G317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H317,SPTL!H317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I317,SPTL!I317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J317,SPTL!J317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K317,SPTL!K317)","v":10.44063148785872},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L317,SPTL!L317)","v":20.4801131732786},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M317,SPTL!M317)","v":15},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N317,SPTL!N317)","v":13.81041538614588},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O317,SPTL!O317)","v":15.616182908860194},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P317,SPTL!P317)","v":15.304559702506136},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q317,SPTL!Q317)","v":12.900182054483381},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R317,SPTL!R317)","v":12.438659329846496},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S317,SPTL!S317)","v":17.853586280328145},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T317,SPTL!T317)","v":16.742556453962418},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U317,SPTL!U317)","v":8.0866623212209952},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V317,SPTL!V317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W317,SPTL!W317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X317,SPTL!X317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y317,SPTL!Y317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z317,SPTL!Z317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA317,SPTL!AA317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB317,SPTL!AB317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC317,SPTL!AC317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD317,SPTL!AD317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE317,SPTL!AE317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF317,SPTL!AF317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG317,SPTL!AG317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH317,SPTL!AH317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI317,SPTL!AI317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ317,SPTL!AJ317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK317,SPTL!AK317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL317,SPTL!AL317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM317,SPTL!AM317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN317,SPTL!AN317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO317,SPTL!AO317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP317,SPTL!AP317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ317,SPTL!AQ317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR317,SPTL!AR317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS317,SPTL!AS317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT317,SPTL!AT317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU317,SPTL!AU317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV317,SPTL!AV317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW317,SPTL!AW317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX317,SPTL!AX317)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY317,SPTL!AY317)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A318,SPTL!A318)","v":"Metering"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B318,SPTL!B318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C318,SPTL!C318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D318,SPTL!D318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E318,SPTL!E318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F318,SPTL!F318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G318,SPTL!G318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H318,SPTL!H318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I318,SPTL!I318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J318,SPTL!J318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K318,SPTL!K318)","v":9.5451758675496681},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L318,SPTL!L318)","v":21.835070611020022},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M318,SPTL!M318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N318,SPTL!N318)","v":4.3283168478417303E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O318,SPTL!O318)","v":0.17124298414839145},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P318,SPTL!P318)","v":0.16502927214590565},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q318,SPTL!Q318)","v":0.16579182548529348},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R318,SPTL!R318)","v":0.12217695981581264},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S318,SPTL!S318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T318,SPTL!T318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U318,SPTL!U318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V318,SPTL!V318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W318,SPTL!W318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X318,SPTL!X318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y318,SPTL!Y318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z318,SPTL!Z318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA318,SPTL!AA318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB318,SPTL!AB318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC318,SPTL!AC318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD318,SPTL!AD318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE318,SPTL!AE318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF318,SPTL!AF318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG318,SPTL!AG318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH318,SPTL!AH318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI318,SPTL!AI318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ318,SPTL!AJ318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK318,SPTL!AK318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL318,SPTL!AL318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM318,SPTL!AM318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN318,SPTL!AN318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO318,SPTL!AO318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP318,SPTL!AP318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ318,SPTL!AQ318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR318,SPTL!AR318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS318,SPTL!AS318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT318,SPTL!AT318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU318,SPTL!AU318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV318,SPTL!AV318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW318,SPTL!AW318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX318,SPTL!AX318)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY318,SPTL!AY318)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A319,SPTL!A319)","v":"Protection & control"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B319,SPTL!B319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C319,SPTL!C319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D319,SPTL!D319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E319,SPTL!E319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F319,SPTL!F319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G319,SPTL!G319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H319,SPTL!H319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I319,SPTL!I319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J319,SPTL!J319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K319,SPTL!K319)","v":13.527095540838854},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L319,SPTL!L319)","v":13.087936533328898},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M319,SPTL!M319)","v":4.5794001750274997},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N319,SPTL!N319)","v":11.756384858245614},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O319,SPTL!O319)","v":11.552833176649575},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P319,SPTL!P319)","v":10.59790480842315},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q319,SPTL!Q319)","v":10.421466910223691},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R319,SPTL!R319)","v":11.2274856603185},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S319,SPTL!S319)","v":6.4711816266638458},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T319,SPTL!T319)","v":7.0395924756752626},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U319,SPTL!U319)","v":7.4641152362997669},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V319,SPTL!V319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W319,SPTL!W319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X319,SPTL!X319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y319,SPTL!Y319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z319,SPTL!Z319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA319,SPTL!AA319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB319,SPTL!AB319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC319,SPTL!AC319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD319,SPTL!AD319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE319,SPTL!AE319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF319,SPTL!AF319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG319,SPTL!AG319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH319,SPTL!AH319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI319,SPTL!AI319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ319,SPTL!AJ319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK319,SPTL!AK319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL319,SPTL!AL319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM319,SPTL!AM319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN319,SPTL!AN319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO319,SPTL!AO319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP319,SPTL!AP319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ319,SPTL!AQ319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR319,SPTL!AR319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS319,SPTL!AS319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT319,SPTL!AT319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU319,SPTL!AU319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV319,SPTL!AV319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW319,SPTL!AW319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX319,SPTL!AX319)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY319,SPTL!AY319)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A320,SPTL!A320)","v":"Substation Other"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B320,SPTL!B320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C320,SPTL!C320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D320,SPTL!D320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E320,SPTL!E320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F320,SPTL!F320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G320,SPTL!G320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H320,SPTL!H320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I320,SPTL!I320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J320,SPTL!J320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K320,SPTL!K320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L320,SPTL!L320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M320,SPTL!M320)","v":2.4999727075981757},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N320,SPTL!N320)","v":6.2378537720330636},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O320,SPTL!O320)","v":6.988177309148849},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P320,SPTL!P320)","v":6.1398721114959756},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q320,SPTL!Q320)","v":6.1682427146087138},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R320,SPTL!R320)","v":5.7892459467941189},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S320,SPTL!S320)","v":4.9508796687431067},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T320,SPTL!T320)","v":4.9869417802100626},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U320,SPTL!U320)","v":5.2025018568963581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V320,SPTL!V320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W320,SPTL!W320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X320,SPTL!X320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y320,SPTL!Y320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z320,SPTL!Z320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA320,SPTL!AA320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB320,SPTL!AB320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC320,SPTL!AC320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD320,SPTL!AD320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE320,SPTL!AE320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF320,SPTL!AF320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG320,SPTL!AG320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH320,SPTL!AH320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI320,SPTL!AI320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ320,SPTL!AJ320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK320,SPTL!AK320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL320,SPTL!AL320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM320,SPTL!AM320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN320,SPTL!AN320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO320,SPTL!AO320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP320,SPTL!AP320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ320,SPTL!AQ320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR320,SPTL!AR320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS320,SPTL!AS320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT320,SPTL!AT320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU320,SPTL!AU320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV320,SPTL!AV320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW320,SPTL!AW320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX320,SPTL!AX320)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY320,SPTL!AY320)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A321,SPTL!A321)","v":"Overhead Lines"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B321,SPTL!B321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C321,SPTL!C321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D321,SPTL!D321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E321,SPTL!E321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F321,SPTL!F321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G321,SPTL!G321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H321,SPTL!H321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I321,SPTL!I321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J321,SPTL!J321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K321,SPTL!K321)","v":1.4289185430463576},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L321,SPTL!L321)","v":3.470204068475597},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M321,SPTL!M321)","v":28.094628509261025},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N321,SPTL!N321)","v":20.771924997872482},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O321,SPTL!O321)","v":19.912435671443262},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P321,SPTL!P321)","v":20.966053722140675},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q321,SPTL!Q321)","v":28.101310483006145},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R321,SPTL!R321)","v":36.336199446504494},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S321,SPTL!S321)","v":38.876175500872833},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T321,SPTL!T321)","v":40.332503499026814},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U321,SPTL!U321)","v":31.411932949392796},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V321,SPTL!V321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W321,SPTL!W321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X321,SPTL!X321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y321,SPTL!Y321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z321,SPTL!Z321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA321,SPTL!AA321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB321,SPTL!AB321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC321,SPTL!AC321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD321,SPTL!AD321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE321,SPTL!AE321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF321,SPTL!AF321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG321,SPTL!AG321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH321,SPTL!AH321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI321,SPTL!AI321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ321,SPTL!AJ321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK321,SPTL!AK321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL321,SPTL!AL321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM321,SPTL!AM321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN321,SPTL!AN321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO321,SPTL!AO321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP321,SPTL!AP321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ321,SPTL!AQ321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR321,SPTL!AR321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS321,SPTL!AS321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT321,SPTL!AT321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU321,SPTL!AU321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV321,SPTL!AV321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW321,SPTL!AW321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX321,SPTL!AX321)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY321,SPTL!AY321)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A322,SPTL!A322)","v":"Underground Cables"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B322,SPTL!B322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C322,SPTL!C322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D322,SPTL!D322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E322,SPTL!E322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F322,SPTL!F322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G322,SPTL!G322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H322,SPTL!H322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I322,SPTL!I322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J322,SPTL!J322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K322,SPTL!K322)","v":6.8016522649006612},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L322,SPTL!L322)","v":3.5694418612388743},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M322,SPTL!M322)","v":5.6973722313431399},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N322,SPTL!N322)","v":1.5636044612828253},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O322,SPTL!O322)","v":0.45990972885567988},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P322,SPTL!P322)","v":1.4231024234715262},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q322,SPTL!Q322)","v":1.7340811773494842},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R322,SPTL!R322)","v":2.3910121537406255},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S322,SPTL!S322)","v":2.3795475540079591},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T322,SPTL!T322)","v":2.3968801322314439},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U322,SPTL!U322)","v":2.6448311198102914},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V322,SPTL!V322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W322,SPTL!W322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X322,SPTL!X322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y322,SPTL!Y322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z322,SPTL!Z322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA322,SPTL!AA322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB322,SPTL!AB322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC322,SPTL!AC322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD322,SPTL!AD322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE322,SPTL!AE322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF322,SPTL!AF322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG322,SPTL!AG322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH322,SPTL!AH322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI322,SPTL!AI322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ322,SPTL!AJ322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK322,SPTL!AK322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL322,SPTL!AL322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM322,SPTL!AM322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN322,SPTL!AN322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO322,SPTL!AO322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP322,SPTL!AP322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ322,SPTL!AQ322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR322,SPTL!AR322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS322,SPTL!AS322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT322,SPTL!AT322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU322,SPTL!AU322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV322,SPTL!AV322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW322,SPTL!AW322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX322,SPTL!AX322)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY322,SPTL!AY322)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A323,SPTL!A323)","v":"Reactive Compensation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B323,SPTL!B323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C323,SPTL!C323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D323,SPTL!D323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E323,SPTL!E323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F323,SPTL!F323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G323,SPTL!G323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H323,SPTL!H323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I323,SPTL!I323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J323,SPTL!J323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K323,SPTL!K323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L323,SPTL!L323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M323,SPTL!M323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N323,SPTL!N323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O323,SPTL!O323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P323,SPTL!P323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q323,SPTL!Q323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R323,SPTL!R323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S323,SPTL!S323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T323,SPTL!T323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U323,SPTL!U323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V323,SPTL!V323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W323,SPTL!W323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X323,SPTL!X323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y323,SPTL!Y323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z323,SPTL!Z323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA323,SPTL!AA323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB323,SPTL!AB323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC323,SPTL!AC323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD323,SPTL!AD323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE323,SPTL!AE323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF323,SPTL!AF323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG323,SPTL!AG323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH323,SPTL!AH323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI323,SPTL!AI323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ323,SPTL!AJ323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK323,SPTL!AK323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL323,SPTL!AL323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM323,SPTL!AM323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN323,SPTL!AN323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO323,SPTL!AO323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP323,SPTL!AP323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ323,SPTL!AQ323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR323,SPTL!AR323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS323,SPTL!AS323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT323,SPTL!AT323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU323,SPTL!AU323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV323,SPTL!AV323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW323,SPTL!AW323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX323,SPTL!AX323)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY323,SPTL!AY323)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A324,SPTL!A324)","v":"HVDC"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B324,SPTL!B324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C324,SPTL!C324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D324,SPTL!D324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E324,SPTL!E324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F324,SPTL!F324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G324,SPTL!G324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H324,SPTL!H324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I324,SPTL!I324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J324,SPTL!J324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K324,SPTL!K324)","v":0.87640337306843263},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L324,SPTL!L324)","v":3.7068229324599882},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M324,SPTL!M324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N324,SPTL!N324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O324,SPTL!O324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P324,SPTL!P324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q324,SPTL!Q324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R324,SPTL!R324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S324,SPTL!S324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T324,SPTL!T324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U324,SPTL!U324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V324,SPTL!V324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W324,SPTL!W324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X324,SPTL!X324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y324,SPTL!Y324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z324,SPTL!Z324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA324,SPTL!AA324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB324,SPTL!AB324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC324,SPTL!AC324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD324,SPTL!AD324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE324,SPTL!AE324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF324,SPTL!AF324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG324,SPTL!AG324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH324,SPTL!AH324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI324,SPTL!AI324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ324,SPTL!AJ324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK324,SPTL!AK324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL324,SPTL!AL324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM324,SPTL!AM324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN324,SPTL!AN324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO324,SPTL!AO324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP324,SPTL!AP324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ324,SPTL!AQ324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR324,SPTL!AR324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS324,SPTL!AS324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT324,SPTL!AT324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU324,SPTL!AU324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV324,SPTL!AV324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW324,SPTL!AW324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX324,SPTL!AX324)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY324,SPTL!AY324)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A325,SPTL!A325)","v":"Cable Tunnels"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B325,SPTL!B325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C325,SPTL!C325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D325,SPTL!D325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E325,SPTL!E325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F325,SPTL!F325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G325,SPTL!G325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H325,SPTL!H325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I325,SPTL!I325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J325,SPTL!J325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K325,SPTL!K325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L325,SPTL!L325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M325,SPTL!M325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N325,SPTL!N325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O325,SPTL!O325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P325,SPTL!P325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q325,SPTL!Q325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R325,SPTL!R325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S325,SPTL!S325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T325,SPTL!T325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U325,SPTL!U325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V325,SPTL!V325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W325,SPTL!W325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X325,SPTL!X325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y325,SPTL!Y325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z325,SPTL!Z325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA325,SPTL!AA325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB325,SPTL!AB325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC325,SPTL!AC325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD325,SPTL!AD325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE325,SPTL!AE325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF325,SPTL!AF325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG325,SPTL!AG325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH325,SPTL!AH325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI325,SPTL!AI325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ325,SPTL!AJ325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK325,SPTL!AK325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL325,SPTL!AL325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM325,SPTL!AM325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN325,SPTL!AN325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO325,SPTL!AO325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP325,SPTL!AP325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ325,SPTL!AQ325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR325,SPTL!AR325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS325,SPTL!AS325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT325,SPTL!AT325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU325,SPTL!AU325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV325,SPTL!AV325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW325,SPTL!AW325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX325,SPTL!AX325)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY325,SPTL!AY325)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A326,SPTL!A326)","v":"Other NLRE"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B326,SPTL!B326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C326,SPTL!C326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D326,SPTL!D326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E326,SPTL!E326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F326,SPTL!F326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G326,SPTL!G326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H326,SPTL!H326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I326,SPTL!I326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J326,SPTL!J326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K326,SPTL!K326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L326,SPTL!L326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M326,SPTL!M326)","v":-13.25504673038016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N326,SPTL!N326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O326,SPTL!O326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P326,SPTL!P326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q326,SPTL!Q326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R326,SPTL!R326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S326,SPTL!S326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T326,SPTL!T326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U326,SPTL!U326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V326,SPTL!V326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W326,SPTL!W326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X326,SPTL!X326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y326,SPTL!Y326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z326,SPTL!Z326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA326,SPTL!AA326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB326,SPTL!AB326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC326,SPTL!AC326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD326,SPTL!AD326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE326,SPTL!AE326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF326,SPTL!AF326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG326,SPTL!AG326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH326,SPTL!AH326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI326,SPTL!AI326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ326,SPTL!AJ326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK326,SPTL!AK326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL326,SPTL!AL326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM326,SPTL!AM326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN326,SPTL!AN326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO326,SPTL!AO326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP326,SPTL!AP326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ326,SPTL!AQ326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR326,SPTL!AR326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS326,SPTL!AS326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT326,SPTL!AT326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU326,SPTL!AU326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV326,SPTL!AV326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW326,SPTL!AW326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX326,SPTL!AX326)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY326,SPTL!AY326)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A327,SPTL!A327)","v":"NOMS (Not requiring asset replacement)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B327,SPTL!B327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C327,SPTL!C327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D327,SPTL!D327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E327,SPTL!E327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F327,SPTL!F327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G327,SPTL!G327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H327,SPTL!H327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I327,SPTL!I327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J327,SPTL!J327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K327,SPTL!K327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L327,SPTL!L327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M327,SPTL!M327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N327,SPTL!N327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O327,SPTL!O327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P327,SPTL!P327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q327,SPTL!Q327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R327,SPTL!R327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S327,SPTL!S327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T327,SPTL!T327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U327,SPTL!U327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V327,SPTL!V327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W327,SPTL!W327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X327,SPTL!X327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y327,SPTL!Y327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z327,SPTL!Z327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA327,SPTL!AA327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB327,SPTL!AB327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC327,SPTL!AC327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD327,SPTL!AD327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE327,SPTL!AE327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF327,SPTL!AF327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG327,SPTL!AG327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH327,SPTL!AH327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI327,SPTL!AI327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ327,SPTL!AJ327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK327,SPTL!AK327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL327,SPTL!AL327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM327,SPTL!AM327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN327,SPTL!AN327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO327,SPTL!AO327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP327,SPTL!AP327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ327,SPTL!AQ327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR327,SPTL!AR327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS327,SPTL!AS327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT327,SPTL!AT327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU327,SPTL!AU327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV327,SPTL!AV327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW327,SPTL!AW327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX327,SPTL!AX327)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY327,SPTL!AY327)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A328,SPTL!A328)","v":"Weather Related Resilience"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B328,SPTL!B328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C328,SPTL!C328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D328,SPTL!D328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E328,SPTL!E328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F328,SPTL!F328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G328,SPTL!G328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H328,SPTL!H328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I328,SPTL!I328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J328,SPTL!J328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K328,SPTL!K328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L328,SPTL!L328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M328,SPTL!M328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N328,SPTL!N328)","v":6.7629950747527048E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O328,SPTL!O328)","v":0.27181426055300228},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P328,SPTL!P328)","v":1.0635302185822069},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q328,SPTL!Q328)","v":4.1110618711174798},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R328,SPTL!R328)","v":6.2069454722355033},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S328,SPTL!S328)","v":7.1066806469183268},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T328,SPTL!T328)","v":7.1780887481473981},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U328,SPTL!U328)","v":3.5768829168807135},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V328,SPTL!V328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W328,SPTL!W328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X328,SPTL!X328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y328,SPTL!Y328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z328,SPTL!Z328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA328,SPTL!AA328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB328,SPTL!AB328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC328,SPTL!AC328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD328,SPTL!AD328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE328,SPTL!AE328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF328,SPTL!AF328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG328,SPTL!AG328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH328,SPTL!AH328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI328,SPTL!AI328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ328,SPTL!AJ328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK328,SPTL!AK328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL328,SPTL!AL328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM328,SPTL!AM328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN328,SPTL!AN328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO328,SPTL!AO328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP328,SPTL!AP328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ328,SPTL!AQ328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR328,SPTL!AR328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS328,SPTL!AS328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT328,SPTL!AT328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU328,SPTL!AU328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV328,SPTL!AV328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW328,SPTL!AW328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX328,SPTL!AX328)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY328,SPTL!AY328)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A329,SPTL!A329)","v":"Security Resilience (Excl. BT21CN)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B329,SPTL!B329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C329,SPTL!C329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D329,SPTL!D329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E329,SPTL!E329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F329,SPTL!F329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G329,SPTL!G329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H329,SPTL!H329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I329,SPTL!I329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J329,SPTL!J329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K329,SPTL!K329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L329,SPTL!L329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M329,SPTL!M329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N329,SPTL!N329)","v":1.6231188179406488},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O329,SPTL!O329)","v":1.6308855633180137},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P329,SPTL!P329)","v":1.6502927214590564},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q329,SPTL!Q329)","v":1.6579182548529348},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R329,SPTL!R329)","v":1.6290261308775023},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S329,SPTL!S329)","v":1.351012631157148},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T329,SPTL!T329)","v":0.54434135238189318},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U329,SPTL!U329)","v":0.60065204313697962},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V329,SPTL!V329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W329,SPTL!W329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X329,SPTL!X329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y329,SPTL!Y329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z329,SPTL!Z329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA329,SPTL!AA329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB329,SPTL!AB329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC329,SPTL!AC329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD329,SPTL!AD329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE329,SPTL!AE329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF329,SPTL!AF329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG329,SPTL!AG329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH329,SPTL!AH329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI329,SPTL!AI329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ329,SPTL!AJ329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK329,SPTL!AK329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL329,SPTL!AL329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM329,SPTL!AM329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN329,SPTL!AN329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO329,SPTL!AO329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP329,SPTL!AP329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ329,SPTL!AQ329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR329,SPTL!AR329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS329,SPTL!AS329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT329,SPTL!AT329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU329,SPTL!AU329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV329,SPTL!AV329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW329,SPTL!AW329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX329,SPTL!AX329)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY329,SPTL!AY329)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A330,SPTL!A330)","v":"BT21CN"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B330,SPTL!B330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C330,SPTL!C330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D330,SPTL!D330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E330,SPTL!E330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F330,SPTL!F330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G330,SPTL!G330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H330,SPTL!H330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I330,SPTL!I330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J330,SPTL!J330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K330,SPTL!K330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L330,SPTL!L330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M330,SPTL!M330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N330,SPTL!N330)","v":4.1936757603960171},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O330,SPTL!O330)","v":4.2182617257742434},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P330,SPTL!P330)","v":4.9858093603147191},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q330,SPTL!Q330)","v":3.3845710373549802},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R330,SPTL!R330)","v":0.67910026830955872},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S330,SPTL!S330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T330,SPTL!T330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U330,SPTL!U330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V330,SPTL!V330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W330,SPTL!W330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X330,SPTL!X330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y330,SPTL!Y330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z330,SPTL!Z330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA330,SPTL!AA330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB330,SPTL!AB330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC330,SPTL!AC330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD330,SPTL!AD330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE330,SPTL!AE330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF330,SPTL!AF330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG330,SPTL!AG330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH330,SPTL!AH330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI330,SPTL!AI330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ330,SPTL!AJ330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK330,SPTL!AK330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL330,SPTL!AL330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM330,SPTL!AM330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN330,SPTL!AN330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO330,SPTL!AO330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP330,SPTL!AP330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ330,SPTL!AQ330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR330,SPTL!AR330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS330,SPTL!AS330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT330,SPTL!AT330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU330,SPTL!AU330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV330,SPTL!AV330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW330,SPTL!AW330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX330,SPTL!AX330)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY330,SPTL!AY330)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A331,SPTL!A331)","v":"Cyber Resilience"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B331,SPTL!B331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C331,SPTL!C331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D331,SPTL!D331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E331,SPTL!E331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F331,SPTL!F331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G331,SPTL!G331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H331,SPTL!H331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I331,SPTL!I331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J331,SPTL!J331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K331,SPTL!K331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L331,SPTL!L331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M331,SPTL!M331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N331,SPTL!N331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O331,SPTL!O331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P331,SPTL!P331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q331,SPTL!Q331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R331,SPTL!R331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S331,SPTL!S331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T331,SPTL!T331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U331,SPTL!U331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V331,SPTL!V331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W331,SPTL!W331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X331,SPTL!X331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y331,SPTL!Y331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z331,SPTL!Z331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA331,SPTL!AA331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB331,SPTL!AB331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC331,SPTL!AC331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD331,SPTL!AD331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE331,SPTL!AE331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF331,SPTL!AF331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG331,SPTL!AG331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH331,SPTL!AH331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI331,SPTL!AI331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ331,SPTL!AJ331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK331,SPTL!AK331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL331,SPTL!AL331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM331,SPTL!AM331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN331,SPTL!AN331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO331,SPTL!AO331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP331,SPTL!AP331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ331,SPTL!AQ331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR331,SPTL!AR331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS331,SPTL!AS331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT331,SPTL!AT331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU331,SPTL!AU331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV331,SPTL!AV331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW331,SPTL!AW331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX331,SPTL!AX331)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY331,SPTL!AY331)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A332,SPTL!A332)","v":"Proximity Resilience"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B332,SPTL!B332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C332,SPTL!C332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D332,SPTL!D332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E332,SPTL!E332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F332,SPTL!F332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G332,SPTL!G332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H332,SPTL!H332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I332,SPTL!I332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J332,SPTL!J332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K332,SPTL!K332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L332,SPTL!L332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M332,SPTL!M332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N332,SPTL!N332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O332,SPTL!O332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P332,SPTL!P332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q332,SPTL!Q332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R332,SPTL!R332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S332,SPTL!S332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T332,SPTL!T332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U332,SPTL!U332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V332,SPTL!V332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W332,SPTL!W332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X332,SPTL!X332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y332,SPTL!Y332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z332,SPTL!Z332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA332,SPTL!AA332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB332,SPTL!AB332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC332,SPTL!AC332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD332,SPTL!AD332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE332,SPTL!AE332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF332,SPTL!AF332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG332,SPTL!AG332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH332,SPTL!AH332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI332,SPTL!AI332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ332,SPTL!AJ332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK332,SPTL!AK332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL332,SPTL!AL332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM332,SPTL!AM332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN332,SPTL!AN332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO332,SPTL!AO332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP332,SPTL!AP332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ332,SPTL!AQ332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR332,SPTL!AR332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS332,SPTL!AS332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT332,SPTL!AT332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU332,SPTL!AU332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV332,SPTL!AV332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW332,SPTL!AW332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX332,SPTL!AX332)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY332,SPTL!AY332)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A333,SPTL!A333)","v":"Cable Tunnels (Not requiring asset replacement)   "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B333,SPTL!B333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C333,SPTL!C333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D333,SPTL!D333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E333,SPTL!E333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F333,SPTL!F333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G333,SPTL!G333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H333,SPTL!H333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I333,SPTL!I333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J333,SPTL!J333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K333,SPTL!K333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L333,SPTL!L333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M333,SPTL!M333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N333,SPTL!N333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O333,SPTL!O333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P333,SPTL!P333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q333,SPTL!Q333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R333,SPTL!R333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S333,SPTL!S333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T333,SPTL!T333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U333,SPTL!U333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V333,SPTL!V333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W333,SPTL!W333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X333,SPTL!X333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y333,SPTL!Y333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z333,SPTL!Z333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA333,SPTL!AA333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB333,SPTL!AB333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC333,SPTL!AC333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD333,SPTL!AD333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE333,SPTL!AE333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF333,SPTL!AF333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG333,SPTL!AG333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH333,SPTL!AH333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI333,SPTL!AI333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ333,SPTL!AJ333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK333,SPTL!AK333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL333,SPTL!AL333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM333,SPTL!AM333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN333,SPTL!AN333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO333,SPTL!AO333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP333,SPTL!AP333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ333,SPTL!AQ333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR333,SPTL!AR333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS333,SPTL!AS333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT333,SPTL!AT333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU333,SPTL!AU333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV333,SPTL!AV333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW333,SPTL!AW333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX333,SPTL!AX333)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY333,SPTL!AY333)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A334,SPTL!A334)","v":"Substation Other (Not requiring asset replacement)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B334,SPTL!B334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C334,SPTL!C334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D334,SPTL!D334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E334,SPTL!E334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F334,SPTL!F334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G334,SPTL!G334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H334,SPTL!H334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I334,SPTL!I334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J334,SPTL!J334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K334,SPTL!K334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L334,SPTL!L334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M334,SPTL!M334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N334,SPTL!N334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O334,SPTL!O334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P334,SPTL!P334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q334,SPTL!Q334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R334,SPTL!R334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S334,SPTL!S334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T334,SPTL!T334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U334,SPTL!U334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V334,SPTL!V334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W334,SPTL!W334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X334,SPTL!X334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y334,SPTL!Y334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z334,SPTL!Z334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA334,SPTL!AA334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB334,SPTL!AB334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC334,SPTL!AC334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD334,SPTL!AD334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE334,SPTL!AE334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF334,SPTL!AF334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG334,SPTL!AG334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH334,SPTL!AH334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI334,SPTL!AI334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ334,SPTL!AJ334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK334,SPTL!AK334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL334,SPTL!AL334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM334,SPTL!AM334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN334,SPTL!AN334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO334,SPTL!AO334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP334,SPTL!AP334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ334,SPTL!AQ334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR334,SPTL!AR334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS334,SPTL!AS334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT334,SPTL!AT334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU334,SPTL!AU334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV334,SPTL!AV334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW334,SPTL!AW334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX334,SPTL!AX334)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY334,SPTL!AY334)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A335,SPTL!A335)","v":"Other TO"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B335,SPTL!B335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C335,SPTL!C335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D335,SPTL!D335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E335,SPTL!E335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F335,SPTL!F335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G335,SPTL!G335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H335,SPTL!H335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I335,SPTL!I335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J335,SPTL!J335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K335,SPTL!K335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L335,SPTL!L335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M335,SPTL!M335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N335,SPTL!N335)","v":1.4202029733897334},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O335,SPTL!O335)","v":1.3590451860815307},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P335,SPTL!P335)","v":1.1689309169009037},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q335,SPTL!Q335)","v":1.0879889425624387},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R335,SPTL!R335)","v":0.81451306543875113},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S335,SPTL!S335)","v":0.79709745238271734},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T335,SPTL!T335)","v":0.76207789333465048},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U335,SPTL!U335)","v":0.84091286039177149},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V335,SPTL!V335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W335,SPTL!W335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X335,SPTL!X335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y335,SPTL!Y335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z335,SPTL!Z335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA335,SPTL!AA335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB335,SPTL!AB335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC335,SPTL!AC335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD335,SPTL!AD335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE335,SPTL!AE335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF335,SPTL!AF335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG335,SPTL!AG335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH335,SPTL!AH335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI335,SPTL!AI335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ335,SPTL!AJ335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK335,SPTL!AK335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL335,SPTL!AL335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM335,SPTL!AM335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN335,SPTL!AN335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO335,SPTL!AO335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP335,SPTL!AP335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ335,SPTL!AQ335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR335,SPTL!AR335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS335,SPTL!AS335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT335,SPTL!AT335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU335,SPTL!AU335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV335,SPTL!AV335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW335,SPTL!AW335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX335,SPTL!AX335)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY335,SPTL!AY335)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A336,SPTL!A336)","v":"Total non-load related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B336,SPTL!B336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C336,SPTL!C336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D336,SPTL!D336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E336,SPTL!E336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F336,SPTL!F336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G336,SPTL!G336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H336,SPTL!H336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I336,SPTL!I336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J336,SPTL!J336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K336,SPTL!K336)","v":56.57564818101546},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L336,SPTL!L336)","v":78.777576858364995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M336,SPTL!M336)","v":54.951724951811684},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N336,SPTL!N336)","v":66.74600218909282},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O336,SPTL!O336)","v":67.91254867682305},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P336,SPTL!P336)","v":68.712436549744524},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q336,SPTL!Q336)","v":78.376050222896637},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R336,SPTL!R336)","v":84.758595368192857},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S336,SPTL!S336)","v":82.171790256173523},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T336,SPTL!T336)","v":87.526270147781517},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U336,SPTL!U336)","v":69.751209415972184},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V336,SPTL!V336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W336,SPTL!W336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X336,SPTL!X336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y336,SPTL!Y336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z336,SPTL!Z336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA336,SPTL!AA336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB336,SPTL!AB336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC336,SPTL!AC336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD336,SPTL!AD336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE336,SPTL!AE336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF336,SPTL!AF336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG336,SPTL!AG336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH336,SPTL!AH336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI336,SPTL!AI336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ336,SPTL!AJ336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK336,SPTL!AK336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL336,SPTL!AL336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM336,SPTL!AM336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN336,SPTL!AN336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO336,SPTL!AO336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP336,SPTL!AP336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ336,SPTL!AQ336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR336,SPTL!AR336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS336,SPTL!AS336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT336,SPTL!AT336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU336,SPTL!AU336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV336,SPTL!AV336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW336,SPTL!AW336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX336,SPTL!AX336)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY336,SPTL!AY336)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A337,SPTL!A337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B337,SPTL!B337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C337,SPTL!C337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D337,SPTL!D337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E337,SPTL!E337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F337,SPTL!F337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G337,SPTL!G337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H337,SPTL!H337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I337,SPTL!I337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J337,SPTL!J337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K337,SPTL!K337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L337,SPTL!L337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M337,SPTL!M337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N337,SPTL!N337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O337,SPTL!O337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P337,SPTL!P337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q337,SPTL!Q337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R337,SPTL!R337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S337,SPTL!S337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T337,SPTL!T337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U337,SPTL!U337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V337,SPTL!V337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W337,SPTL!W337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X337,SPTL!X337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y337,SPTL!Y337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z337,SPTL!Z337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA337,SPTL!AA337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB337,SPTL!AB337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC337,SPTL!AC337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD337,SPTL!AD337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE337,SPTL!AE337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF337,SPTL!AF337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG337,SPTL!AG337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH337,SPTL!AH337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI337,SPTL!AI337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ337,SPTL!AJ337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK337,SPTL!AK337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL337,SPTL!AL337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM337,SPTL!AM337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN337,SPTL!AN337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO337,SPTL!AO337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP337,SPTL!AP337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ337,SPTL!AQ337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR337,SPTL!AR337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS337,SPTL!AS337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT337,SPTL!AT337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU337,SPTL!AU337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV337,SPTL!AV337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW337,SPTL!AW337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX337,SPTL!AX337)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY337,SPTL!AY337)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A338,SPTL!A338)","v":"Contributions (-ve)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B338,SPTL!B338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C338,SPTL!C338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D338,SPTL!D338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E338,SPTL!E338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F338,SPTL!F338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G338,SPTL!G338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H338,SPTL!H338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I338,SPTL!I338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J338,SPTL!J338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K338,SPTL!K338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L338,SPTL!L338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M338,SPTL!M338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N338,SPTL!N338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O338,SPTL!O338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P338,SPTL!P338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q338,SPTL!Q338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R338,SPTL!R338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S338,SPTL!S338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T338,SPTL!T338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U338,SPTL!U338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V338,SPTL!V338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W338,SPTL!W338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X338,SPTL!X338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y338,SPTL!Y338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z338,SPTL!Z338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA338,SPTL!AA338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB338,SPTL!AB338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC338,SPTL!AC338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD338,SPTL!AD338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE338,SPTL!AE338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF338,SPTL!AF338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG338,SPTL!AG338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH338,SPTL!AH338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI338,SPTL!AI338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ338,SPTL!AJ338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK338,SPTL!AK338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL338,SPTL!AL338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM338,SPTL!AM338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN338,SPTL!AN338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO338,SPTL!AO338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP338,SPTL!AP338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ338,SPTL!AQ338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR338,SPTL!AR338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS338,SPTL!AS338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT338,SPTL!AT338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU338,SPTL!AU338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV338,SPTL!AV338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW338,SPTL!AW338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX338,SPTL!AX338)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY338,SPTL!AY338)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A339,SPTL!A339)","v":"Load related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B339,SPTL!B339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C339,SPTL!C339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D339,SPTL!D339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E339,SPTL!E339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F339,SPTL!F339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G339,SPTL!G339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H339,SPTL!H339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I339,SPTL!I339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J339,SPTL!J339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K339,SPTL!K339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L339,SPTL!L339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M339,SPTL!M339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N339,SPTL!N339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O339,SPTL!O339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P339,SPTL!P339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q339,SPTL!Q339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R339,SPTL!R339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S339,SPTL!S339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T339,SPTL!T339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U339,SPTL!U339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V339,SPTL!V339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W339,SPTL!W339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X339,SPTL!X339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y339,SPTL!Y339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z339,SPTL!Z339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA339,SPTL!AA339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB339,SPTL!AB339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC339,SPTL!AC339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD339,SPTL!AD339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE339,SPTL!AE339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF339,SPTL!AF339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG339,SPTL!AG339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH339,SPTL!AH339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI339,SPTL!AI339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ339,SPTL!AJ339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK339,SPTL!AK339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL339,SPTL!AL339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM339,SPTL!AM339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN339,SPTL!AN339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO339,SPTL!AO339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP339,SPTL!AP339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ339,SPTL!AQ339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR339,SPTL!AR339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS339,SPTL!AS339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT339,SPTL!AT339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU339,SPTL!AU339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV339,SPTL!AV339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW339,SPTL!AW339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX339,SPTL!AX339)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY339,SPTL!AY339)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A340,SPTL!A340)","v":"     - Generation connection sole-use capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B340,SPTL!B340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C340,SPTL!C340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D340,SPTL!D340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E340,SPTL!E340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F340,SPTL!F340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G340,SPTL!G340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H340,SPTL!H340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I340,SPTL!I340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J340,SPTL!J340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K340,SPTL!K340)","v":-7.2493800750551873},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L340,SPTL!L340)","v":-6.137819708352608},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M340,SPTL!M340)","v":-3.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N340,SPTL!N340)","v":-4.7302370254354251},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O340,SPTL!O340)","v":-5.5155642040791548},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P340,SPTL!P340)","v":-6.9332173190898594},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q340,SPTL!Q340)","v":-5.8697193764818847},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R340,SPTL!R340)","v":-5.5364401005289512},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S340,SPTL!S340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T340,SPTL!T340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U340,SPTL!U340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V340,SPTL!V340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W340,SPTL!W340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X340,SPTL!X340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y340,SPTL!Y340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z340,SPTL!Z340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA340,SPTL!AA340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB340,SPTL!AB340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC340,SPTL!AC340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD340,SPTL!AD340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE340,SPTL!AE340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF340,SPTL!AF340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG340,SPTL!AG340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH340,SPTL!AH340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI340,SPTL!AI340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ340,SPTL!AJ340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK340,SPTL!AK340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL340,SPTL!AL340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM340,SPTL!AM340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN340,SPTL!AN340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO340,SPTL!AO340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP340,SPTL!AP340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ340,SPTL!AQ340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR340,SPTL!AR340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS340,SPTL!AS340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT340,SPTL!AT340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU340,SPTL!AU340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV340,SPTL!AV340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW340,SPTL!AW340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX340,SPTL!AX340)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY340,SPTL!AY340)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A341,SPTL!A341)","v":"     - Demand connection sole-use capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B341,SPTL!B341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C341,SPTL!C341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D341,SPTL!D341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E341,SPTL!E341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F341,SPTL!F341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G341,SPTL!G341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H341,SPTL!H341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I341,SPTL!I341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J341,SPTL!J341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K341,SPTL!K341)","v":-2.90546770419426},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L341,SPTL!L341)","v":2.0592973874055957E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M341,SPTL!M341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N341,SPTL!N341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O341,SPTL!O341)","v":-1.2775270245991108},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P341,SPTL!P341)","v":-4.813353770922248},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q341,SPTL!Q341)","v":-3.2882045387916534},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R341,SPTL!R341)","v":-1.8462296149945026},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S341,SPTL!S341)","v":-1.8373771783737212},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T341,SPTL!T341)","v":-1.850760598098437},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U341,SPTL!U341)","v":-1.5316627099992979},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V341,SPTL!V341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W341,SPTL!W341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X341,SPTL!X341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y341,SPTL!Y341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z341,SPTL!Z341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA341,SPTL!AA341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB341,SPTL!AB341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC341,SPTL!AC341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD341,SPTL!AD341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE341,SPTL!AE341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF341,SPTL!AF341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG341,SPTL!AG341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH341,SPTL!AH341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI341,SPTL!AI341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ341,SPTL!AJ341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK341,SPTL!AK341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL341,SPTL!AL341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM341,SPTL!AM341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN341,SPTL!AN341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO341,SPTL!AO341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP341,SPTL!AP341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ341,SPTL!AQ341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR341,SPTL!AR341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS341,SPTL!AS341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT341,SPTL!AT341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU341,SPTL!AU341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV341,SPTL!AV341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW341,SPTL!AW341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX341,SPTL!AX341)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY341,SPTL!AY341)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A342,SPTL!A342)","v":"     - Infrastructure - local enabling (entry triggered) capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B342,SPTL!B342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C342,SPTL!C342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D342,SPTL!D342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E342,SPTL!E342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F342,SPTL!F342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G342,SPTL!G342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H342,SPTL!H342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I342,SPTL!I342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J342,SPTL!J342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K342,SPTL!K342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L342,SPTL!L342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M342,SPTL!M342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N342,SPTL!N342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O342,SPTL!O342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P342,SPTL!P342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q342,SPTL!Q342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R342,SPTL!R342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S342,SPTL!S342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T342,SPTL!T342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U342,SPTL!U342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V342,SPTL!V342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W342,SPTL!W342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X342,SPTL!X342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y342,SPTL!Y342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z342,SPTL!Z342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA342,SPTL!AA342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB342,SPTL!AB342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC342,SPTL!AC342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD342,SPTL!AD342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE342,SPTL!AE342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF342,SPTL!AF342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG342,SPTL!AG342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH342,SPTL!AH342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI342,SPTL!AI342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ342,SPTL!AJ342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK342,SPTL!AK342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL342,SPTL!AL342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM342,SPTL!AM342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN342,SPTL!AN342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO342,SPTL!AO342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP342,SPTL!AP342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ342,SPTL!AQ342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR342,SPTL!AR342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS342,SPTL!AS342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT342,SPTL!AT342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU342,SPTL!AU342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV342,SPTL!AV342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW342,SPTL!AW342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX342,SPTL!AX342)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY342,SPTL!AY342)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A343,SPTL!A343)","v":"     - Infrastructure - local enabling (exit triggered) capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B343,SPTL!B343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C343,SPTL!C343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D343,SPTL!D343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E343,SPTL!E343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F343,SPTL!F343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G343,SPTL!G343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H343,SPTL!H343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I343,SPTL!I343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J343,SPTL!J343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K343,SPTL!K343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L343,SPTL!L343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M343,SPTL!M343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N343,SPTL!N343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O343,SPTL!O343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P343,SPTL!P343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q343,SPTL!Q343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R343,SPTL!R343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S343,SPTL!S343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T343,SPTL!T343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U343,SPTL!U343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V343,SPTL!V343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W343,SPTL!W343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X343,SPTL!X343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y343,SPTL!Y343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z343,SPTL!Z343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA343,SPTL!AA343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB343,SPTL!AB343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC343,SPTL!AC343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD343,SPTL!AD343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE343,SPTL!AE343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF343,SPTL!AF343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG343,SPTL!AG343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH343,SPTL!AH343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI343,SPTL!AI343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ343,SPTL!AJ343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK343,SPTL!AK343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL343,SPTL!AL343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM343,SPTL!AM343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN343,SPTL!AN343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO343,SPTL!AO343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP343,SPTL!AP343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ343,SPTL!AQ343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR343,SPTL!AR343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS343,SPTL!AS343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT343,SPTL!AT343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU343,SPTL!AU343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV343,SPTL!AV343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW343,SPTL!AW343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX343,SPTL!AX343)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY343,SPTL!AY343)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A344,SPTL!A344)","v":"     - Infrastructure - wider works - capital contributions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B344,SPTL!B344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C344,SPTL!C344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D344,SPTL!D344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E344,SPTL!E344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F344,SPTL!F344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G344,SPTL!G344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H344,SPTL!H344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I344,SPTL!I344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J344,SPTL!J344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K344,SPTL!K344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L344,SPTL!L344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M344,SPTL!M344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N344,SPTL!N344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O344,SPTL!O344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P344,SPTL!P344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q344,SPTL!Q344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R344,SPTL!R344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S344,SPTL!S344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T344,SPTL!T344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U344,SPTL!U344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V344,SPTL!V344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W344,SPTL!W344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X344,SPTL!X344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y344,SPTL!Y344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z344,SPTL!Z344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA344,SPTL!AA344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB344,SPTL!AB344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC344,SPTL!AC344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD344,SPTL!AD344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE344,SPTL!AE344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF344,SPTL!AF344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG344,SPTL!AG344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH344,SPTL!AH344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI344,SPTL!AI344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ344,SPTL!AJ344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK344,SPTL!AK344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL344,SPTL!AL344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM344,SPTL!AM344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN344,SPTL!AN344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO344,SPTL!AO344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP344,SPTL!AP344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ344,SPTL!AQ344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR344,SPTL!AR344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS344,SPTL!AS344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT344,SPTL!AT344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU344,SPTL!AU344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV344,SPTL!AV344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW344,SPTL!AW344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX344,SPTL!AX344)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY344,SPTL!AY344)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A345,SPTL!A345)","v":"Non Load Related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B345,SPTL!B345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C345,SPTL!C345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D345,SPTL!D345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E345,SPTL!E345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F345,SPTL!F345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G345,SPTL!G345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H345,SPTL!H345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I345,SPTL!I345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J345,SPTL!J345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K345,SPTL!K345)","v":-0.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L345,SPTL!L345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M345,SPTL!M345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N345,SPTL!N345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O345,SPTL!O345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P345,SPTL!P345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q345,SPTL!Q345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R345,SPTL!R345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S345,SPTL!S345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T345,SPTL!T345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U345,SPTL!U345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V345,SPTL!V345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W345,SPTL!W345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X345,SPTL!X345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y345,SPTL!Y345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z345,SPTL!Z345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA345,SPTL!AA345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB345,SPTL!AB345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC345,SPTL!AC345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD345,SPTL!AD345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE345,SPTL!AE345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF345,SPTL!AF345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG345,SPTL!AG345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH345,SPTL!AH345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI345,SPTL!AI345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ345,SPTL!AJ345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK345,SPTL!AK345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL345,SPTL!AL345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM345,SPTL!AM345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN345,SPTL!AN345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO345,SPTL!AO345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP345,SPTL!AP345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ345,SPTL!AQ345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR345,SPTL!AR345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS345,SPTL!AS345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT345,SPTL!AT345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU345,SPTL!AU345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV345,SPTL!AV345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW345,SPTL!AW345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX345,SPTL!AX345)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY345,SPTL!AY345)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A346,SPTL!A346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B346,SPTL!B346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C346,SPTL!C346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D346,SPTL!D346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E346,SPTL!E346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F346,SPTL!F346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G346,SPTL!G346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H346,SPTL!H346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I346,SPTL!I346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J346,SPTL!J346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K346,SPTL!K346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L346,SPTL!L346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M346,SPTL!M346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N346,SPTL!N346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O346,SPTL!O346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P346,SPTL!P346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q346,SPTL!Q346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R346,SPTL!R346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S346,SPTL!S346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T346,SPTL!T346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U346,SPTL!U346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V346,SPTL!V346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W346,SPTL!W346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X346,SPTL!X346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y346,SPTL!Y346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z346,SPTL!Z346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA346,SPTL!AA346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB346,SPTL!AB346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC346,SPTL!AC346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD346,SPTL!AD346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE346,SPTL!AE346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF346,SPTL!AF346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG346,SPTL!AG346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH346,SPTL!AH346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI346,SPTL!AI346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ346,SPTL!AJ346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK346,SPTL!AK346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL346,SPTL!AL346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM346,SPTL!AM346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN346,SPTL!AN346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO346,SPTL!AO346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP346,SPTL!AP346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ346,SPTL!AQ346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR346,SPTL!AR346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS346,SPTL!AS346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT346,SPTL!AT346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU346,SPTL!AU346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV346,SPTL!AV346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW346,SPTL!AW346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX346,SPTL!AX346)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY346,SPTL!AY346)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A347,SPTL!A347)","v":"Non Operational Capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B347,SPTL!B347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C347,SPTL!C347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D347,SPTL!D347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E347,SPTL!E347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F347,SPTL!F347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G347,SPTL!G347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H347,SPTL!H347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I347,SPTL!I347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J347,SPTL!J347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K347,SPTL!K347)","v":0.30000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L347,SPTL!L347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M347,SPTL!M347)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N347,SPTL!N347)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O347,SPTL!O347)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P347,SPTL!P347)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q347,SPTL!Q347)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R347,SPTL!R347)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S347,SPTL!S347)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T347,SPTL!T347)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U347,SPTL!U347)","v":0.89999999999999991},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V347,SPTL!V347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W347,SPTL!W347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X347,SPTL!X347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y347,SPTL!Y347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z347,SPTL!Z347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA347,SPTL!AA347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB347,SPTL!AB347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC347,SPTL!AC347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD347,SPTL!AD347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE347,SPTL!AE347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF347,SPTL!AF347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG347,SPTL!AG347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH347,SPTL!AH347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI347,SPTL!AI347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ347,SPTL!AJ347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK347,SPTL!AK347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL347,SPTL!AL347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM347,SPTL!AM347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN347,SPTL!AN347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO347,SPTL!AO347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP347,SPTL!AP347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ347,SPTL!AQ347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR347,SPTL!AR347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS347,SPTL!AS347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT347,SPTL!AT347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU347,SPTL!AU347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV347,SPTL!AV347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW347,SPTL!AW347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX347,SPTL!AX347)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY347,SPTL!AY347)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A348,SPTL!A348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B348,SPTL!B348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C348,SPTL!C348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D348,SPTL!D348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E348,SPTL!E348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F348,SPTL!F348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G348,SPTL!G348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H348,SPTL!H348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I348,SPTL!I348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J348,SPTL!J348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K348,SPTL!K348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L348,SPTL!L348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M348,SPTL!M348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N348,SPTL!N348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O348,SPTL!O348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P348,SPTL!P348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q348,SPTL!Q348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R348,SPTL!R348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S348,SPTL!S348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T348,SPTL!T348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U348,SPTL!U348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V348,SPTL!V348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W348,SPTL!W348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X348,SPTL!X348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y348,SPTL!Y348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z348,SPTL!Z348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA348,SPTL!AA348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB348,SPTL!AB348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC348,SPTL!AC348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD348,SPTL!AD348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE348,SPTL!AE348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF348,SPTL!AF348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG348,SPTL!AG348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH348,SPTL!AH348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI348,SPTL!AI348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ348,SPTL!AJ348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK348,SPTL!AK348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL348,SPTL!AL348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM348,SPTL!AM348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN348,SPTL!AN348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO348,SPTL!AO348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP348,SPTL!AP348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ348,SPTL!AQ348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR348,SPTL!AR348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS348,SPTL!AS348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT348,SPTL!AT348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU348,SPTL!AU348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV348,SPTL!AV348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW348,SPTL!AW348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX348,SPTL!AX348)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY348,SPTL!AY348)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A349,SPTL!A349)","v":"RPEs (LR Capex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B349,SPTL!B349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C349,SPTL!C349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D349,SPTL!D349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E349,SPTL!E349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F349,SPTL!F349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G349,SPTL!G349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H349,SPTL!H349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I349,SPTL!I349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J349,SPTL!J349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K349,SPTL!K349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L349,SPTL!L349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M349,SPTL!M349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N349,SPTL!N349)","v":0.37110400022899515},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O349,SPTL!O349)","v":3.5482153284908104},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P349,SPTL!P349)","v":3.944283034665018},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q349,SPTL!Q349)","v":1.7663234678481015},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R349,SPTL!R349)","v":1.2476156706560433},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S349,SPTL!S349)","v":1.6366572075687102},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T349,SPTL!T349)","v":2.6410141353756034},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U349,SPTL!U349)","v":1.874134304400962},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V349,SPTL!V349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W349,SPTL!W349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X349,SPTL!X349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y349,SPTL!Y349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z349,SPTL!Z349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA349,SPTL!AA349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB349,SPTL!AB349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC349,SPTL!AC349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD349,SPTL!AD349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE349,SPTL!AE349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF349,SPTL!AF349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG349,SPTL!AG349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH349,SPTL!AH349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI349,SPTL!AI349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ349,SPTL!AJ349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK349,SPTL!AK349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL349,SPTL!AL349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM349,SPTL!AM349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN349,SPTL!AN349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO349,SPTL!AO349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP349,SPTL!AP349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ349,SPTL!AQ349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR349,SPTL!AR349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS349,SPTL!AS349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT349,SPTL!AT349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU349,SPTL!AU349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV349,SPTL!AV349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW349,SPTL!AW349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX349,SPTL!AX349)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY349,SPTL!AY349)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A350,SPTL!A350)","v":"RPEs (NLR Capex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B350,SPTL!B350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C350,SPTL!C350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D350,SPTL!D350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E350,SPTL!E350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F350,SPTL!F350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G350,SPTL!G350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H350,SPTL!H350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I350,SPTL!I350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J350,SPTL!J350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K350,SPTL!K350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L350,SPTL!L350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M350,SPTL!M350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N350,SPTL!N350)","v":5.9625435855318709E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O350,SPTL!O350)","v":0.99291764337310229},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P350,SPTL!P350)","v":1.7874663213207824},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q350,SPTL!Q350)","v":3.4348439150394809},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R350,SPTL!R350)","v":5.8318271792767007},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S350,SPTL!S350)","v":7.7049855333556838},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T350,SPTL!T350)","v":9.3309803411066277},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U350,SPTL!U350)","v":8.5719235092178678},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V350,SPTL!V350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W350,SPTL!W350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X350,SPTL!X350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y350,SPTL!Y350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z350,SPTL!Z350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA350,SPTL!AA350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB350,SPTL!AB350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC350,SPTL!AC350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD350,SPTL!AD350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE350,SPTL!AE350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF350,SPTL!AF350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG350,SPTL!AG350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH350,SPTL!AH350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI350,SPTL!AI350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ350,SPTL!AJ350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK350,SPTL!AK350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL350,SPTL!AL350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM350,SPTL!AM350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN350,SPTL!AN350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO350,SPTL!AO350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP350,SPTL!AP350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ350,SPTL!AQ350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR350,SPTL!AR350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS350,SPTL!AS350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT350,SPTL!AT350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU350,SPTL!AU350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV350,SPTL!AV350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW350,SPTL!AW350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX350,SPTL!AX350)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY350,SPTL!AY350)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A351,SPTL!A351)","v":"RPEs (Non Op Capex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B351,SPTL!B351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C351,SPTL!C351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D351,SPTL!D351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E351,SPTL!E351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F351,SPTL!F351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G351,SPTL!G351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H351,SPTL!H351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I351,SPTL!I351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J351,SPTL!J351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K351,SPTL!K351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L351,SPTL!L351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M351,SPTL!M351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N351,SPTL!N351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O351,SPTL!O351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P351,SPTL!P351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q351,SPTL!Q351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R351,SPTL!R351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S351,SPTL!S351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T351,SPTL!T351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U351,SPTL!U351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V351,SPTL!V351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W351,SPTL!W351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X351,SPTL!X351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y351,SPTL!Y351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z351,SPTL!Z351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA351,SPTL!AA351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB351,SPTL!AB351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC351,SPTL!AC351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD351,SPTL!AD351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE351,SPTL!AE351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF351,SPTL!AF351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG351,SPTL!AG351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH351,SPTL!AH351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI351,SPTL!AI351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ351,SPTL!AJ351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK351,SPTL!AK351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL351,SPTL!AL351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM351,SPTL!AM351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN351,SPTL!AN351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO351,SPTL!AO351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP351,SPTL!AP351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ351,SPTL!AQ351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR351,SPTL!AR351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS351,SPTL!AS351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT351,SPTL!AT351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU351,SPTL!AU351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV351,SPTL!AV351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW351,SPTL!AW351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX351,SPTL!AX351)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY351,SPTL!AY351)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A352,SPTL!A352)","v":"Total TO Capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B352,SPTL!B352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C352,SPTL!C352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D352,SPTL!D352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E352,SPTL!E352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F352,SPTL!F352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G352,SPTL!G352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H352,SPTL!H352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I352,SPTL!I352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J352,SPTL!J352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K352,SPTL!K352)","v":97.056934803532016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L352,SPTL!L352)","v":133.83908467698168},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M352,SPTL!M352)","v":114.55172495181169},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N352,SPTL!N352)","v":305.99803516208817},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O352,SPTL!O352)","v":327.12431534239528},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P352,SPTL!P352)","v":225.13705400591274},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q352,SPTL!Q352)","v":119.36403580724863},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R352,SPTL!R352)","v":107.71115528408008},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S352,SPTL!S352)","v":113.28523268692136},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T352,SPTL!T352)","v":128.11812546887319},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U352,SPTL!U352)","v":97.395177550775941},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V352,SPTL!V352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W352,SPTL!W352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X352,SPTL!X352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y352,SPTL!Y352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z352,SPTL!Z352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA352,SPTL!AA352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB352,SPTL!AB352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC352,SPTL!AC352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD352,SPTL!AD352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE352,SPTL!AE352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF352,SPTL!AF352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG352,SPTL!AG352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH352,SPTL!AH352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI352,SPTL!AI352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ352,SPTL!AJ352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK352,SPTL!AK352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL352,SPTL!AL352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM352,SPTL!AM352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN352,SPTL!AN352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO352,SPTL!AO352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP352,SPTL!AP352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ352,SPTL!AQ352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR352,SPTL!AR352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS352,SPTL!AS352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT352,SPTL!AT352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU352,SPTL!AU352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV352,SPTL!AV352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW352,SPTL!AW352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX352,SPTL!AX352)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY352,SPTL!AY352)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A353,SPTL!A353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B353,SPTL!B353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C353,SPTL!C353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D353,SPTL!D353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E353,SPTL!E353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F353,SPTL!F353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G353,SPTL!G353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H353,SPTL!H353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I353,SPTL!I353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J353,SPTL!J353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K353,SPTL!K353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L353,SPTL!L353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M353,SPTL!M353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N353,SPTL!N353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O353,SPTL!O353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P353,SPTL!P353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q353,SPTL!Q353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R353,SPTL!R353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S353,SPTL!S353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T353,SPTL!T353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U353,SPTL!U353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V353,SPTL!V353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W353,SPTL!W353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X353,SPTL!X353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y353,SPTL!Y353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z353,SPTL!Z353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA353,SPTL!AA353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB353,SPTL!AB353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC353,SPTL!AC353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD353,SPTL!AD353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE353,SPTL!AE353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF353,SPTL!AF353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG353,SPTL!AG353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH353,SPTL!AH353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI353,SPTL!AI353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ353,SPTL!AJ353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK353,SPTL!AK353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL353,SPTL!AL353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM353,SPTL!AM353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN353,SPTL!AN353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO353,SPTL!AO353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP353,SPTL!AP353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ353,SPTL!AQ353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR353,SPTL!AR353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS353,SPTL!AS353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT353,SPTL!AT353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU353,SPTL!AU353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV353,SPTL!AV353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW353,SPTL!AW353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX353,SPTL!AX353)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY353,SPTL!AY353)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A354,SPTL!A354)","v":"Logged up"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B354,SPTL!B354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C354,SPTL!C354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D354,SPTL!D354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E354,SPTL!E354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F354,SPTL!F354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G354,SPTL!G354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H354,SPTL!H354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I354,SPTL!I354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J354,SPTL!J354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K354,SPTL!K354)","v":2.7530497262693157},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L354,SPTL!L354)","v":5.9951150315980621},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M354,SPTL!M354)","v":3.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N354,SPTL!N354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O354,SPTL!O354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P354,SPTL!P354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q354,SPTL!Q354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R354,SPTL!R354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S354,SPTL!S354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T354,SPTL!T354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U354,SPTL!U354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V354,SPTL!V354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W354,SPTL!W354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X354,SPTL!X354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y354,SPTL!Y354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z354,SPTL!Z354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA354,SPTL!AA354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB354,SPTL!AB354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC354,SPTL!AC354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD354,SPTL!AD354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE354,SPTL!AE354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF354,SPTL!AF354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG354,SPTL!AG354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH354,SPTL!AH354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI354,SPTL!AI354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ354,SPTL!AJ354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK354,SPTL!AK354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL354,SPTL!AL354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM354,SPTL!AM354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN354,SPTL!AN354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO354,SPTL!AO354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP354,SPTL!AP354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ354,SPTL!AQ354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR354,SPTL!AR354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS354,SPTL!AS354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT354,SPTL!AT354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU354,SPTL!AU354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV354,SPTL!AV354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW354,SPTL!AW354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX354,SPTL!AX354)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY354,SPTL!AY354)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A355,SPTL!A355)","v":"TIRG"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B355,SPTL!B355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C355,SPTL!C355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D355,SPTL!D355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E355,SPTL!E355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F355,SPTL!F355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G355,SPTL!G355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H355,SPTL!H355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I355,SPTL!I355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J355,SPTL!J355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K355,SPTL!K355)","v":12.698322785871966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L355,SPTL!L355)","v":9.2284862914634562},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M355,SPTL!M355)","v":45.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N355,SPTL!N355)","v":44.265014810258812},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O355,SPTL!O355)","v":37.534059940458384},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P355,SPTL!P355)","v":24.385099443585155},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q355,SPTL!Q355)","v":4.1447956371323365},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R355,SPTL!R355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S355,SPTL!S355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T355,SPTL!T355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U355,SPTL!U355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V355,SPTL!V355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W355,SPTL!W355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X355,SPTL!X355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y355,SPTL!Y355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z355,SPTL!Z355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA355,SPTL!AA355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB355,SPTL!AB355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC355,SPTL!AC355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD355,SPTL!AD355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE355,SPTL!AE355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF355,SPTL!AF355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG355,SPTL!AG355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH355,SPTL!AH355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI355,SPTL!AI355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ355,SPTL!AJ355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK355,SPTL!AK355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL355,SPTL!AL355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM355,SPTL!AM355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN355,SPTL!AN355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO355,SPTL!AO355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP355,SPTL!AP355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ355,SPTL!AQ355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR355,SPTL!AR355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS355,SPTL!AS355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT355,SPTL!AT355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU355,SPTL!AU355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV355,SPTL!AV355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW355,SPTL!AW355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX355,SPTL!AX355)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY355,SPTL!AY355)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A356,SPTL!A356)","v":"TII"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B356,SPTL!B356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C356,SPTL!C356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D356,SPTL!D356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E356,SPTL!E356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F356,SPTL!F356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G356,SPTL!G356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H356,SPTL!H356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I356,SPTL!I356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J356,SPTL!J356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K356,SPTL!K356)","v":5.3251031037527596},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L356,SPTL!L356)","v":31.548223922965065},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M356,SPTL!M356)","v":84.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N356,SPTL!N356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O356,SPTL!O356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P356,SPTL!P356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q356,SPTL!Q356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R356,SPTL!R356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S356,SPTL!S356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T356,SPTL!T356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U356,SPTL!U356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V356,SPTL!V356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W356,SPTL!W356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X356,SPTL!X356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y356,SPTL!Y356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z356,SPTL!Z356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA356,SPTL!AA356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB356,SPTL!AB356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC356,SPTL!AC356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD356,SPTL!AD356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE356,SPTL!AE356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF356,SPTL!AF356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG356,SPTL!AG356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH356,SPTL!AH356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI356,SPTL!AI356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ356,SPTL!AJ356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK356,SPTL!AK356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL356,SPTL!AL356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM356,SPTL!AM356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN356,SPTL!AN356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO356,SPTL!AO356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP356,SPTL!AP356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ356,SPTL!AQ356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR356,SPTL!AR356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS356,SPTL!AS356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT356,SPTL!AT356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU356,SPTL!AU356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV356,SPTL!AV356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW356,SPTL!AW356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX356,SPTL!AX356)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY356,SPTL!AY356)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A357,SPTL!A357)","v":"Security"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B357,SPTL!B357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C357,SPTL!C357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D357,SPTL!D357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E357,SPTL!E357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F357,SPTL!F357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G357,SPTL!G357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H357,SPTL!H357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I357,SPTL!I357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J357,SPTL!J357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K357,SPTL!K357)","v":0.28578370860927149},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L357,SPTL!L357)","v":5.1296653001427772E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M357,SPTL!M357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N357,SPTL!N357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O357,SPTL!O357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P357,SPTL!P357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q357,SPTL!Q357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R357,SPTL!R357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S357,SPTL!S357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T357,SPTL!T357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U357,SPTL!U357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V357,SPTL!V357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W357,SPTL!W357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X357,SPTL!X357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y357,SPTL!Y357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z357,SPTL!Z357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA357,SPTL!AA357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB357,SPTL!AB357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC357,SPTL!AC357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD357,SPTL!AD357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE357,SPTL!AE357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF357,SPTL!AF357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG357,SPTL!AG357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH357,SPTL!AH357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI357,SPTL!AI357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ357,SPTL!AJ357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK357,SPTL!AK357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL357,SPTL!AL357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM357,SPTL!AM357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN357,SPTL!AN357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO357,SPTL!AO357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP357,SPTL!AP357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ357,SPTL!AQ357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR357,SPTL!AR357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS357,SPTL!AS357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT357,SPTL!AT357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU357,SPTL!AU357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV357,SPTL!AV357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW357,SPTL!AW357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX357,SPTL!AX357)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY357,SPTL!AY357)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A358,SPTL!A358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B358,SPTL!B358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C358,SPTL!C358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D358,SPTL!D358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E358,SPTL!E358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F358,SPTL!F358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G358,SPTL!G358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H358,SPTL!H358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I358,SPTL!I358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J358,SPTL!J358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K358,SPTL!K358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L358,SPTL!L358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M358,SPTL!M358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N358,SPTL!N358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O358,SPTL!O358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P358,SPTL!P358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q358,SPTL!Q358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R358,SPTL!R358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S358,SPTL!S358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T358,SPTL!T358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U358,SPTL!U358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V358,SPTL!V358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W358,SPTL!W358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X358,SPTL!X358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y358,SPTL!Y358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z358,SPTL!Z358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA358,SPTL!AA358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB358,SPTL!AB358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC358,SPTL!AC358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD358,SPTL!AD358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE358,SPTL!AE358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF358,SPTL!AF358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG358,SPTL!AG358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH358,SPTL!AH358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI358,SPTL!AI358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ358,SPTL!AJ358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK358,SPTL!AK358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL358,SPTL!AL358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM358,SPTL!AM358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN358,SPTL!AN358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO358,SPTL!AO358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP358,SPTL!AP358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ358,SPTL!AQ358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR358,SPTL!AR358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS358,SPTL!AS358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT358,SPTL!AT358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU358,SPTL!AU358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV358,SPTL!AV358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW358,SPTL!AW358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX358,SPTL!AX358)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY358,SPTL!AY358)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A359,SPTL!A359)","v":"Direct Opex (Excl. Pensions)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B359,SPTL!B359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C359,SPTL!C359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D359,SPTL!D359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E359,SPTL!E359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F359,SPTL!F359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G359,SPTL!G359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H359,SPTL!H359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I359,SPTL!I359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J359,SPTL!J359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K359,SPTL!K359)","v":16.10420589765581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L359,SPTL!L359)","v":24.150852594800647},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M359,SPTL!M359)","v":23.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N359,SPTL!N359)","v":17.440137852954187},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O359,SPTL!O359)","v":17.462259711444823},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P359,SPTL!P359)","v":17.859819638535974},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q359,SPTL!Q359)","v":19.394816944099436},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R359,SPTL!R359)","v":19.444218971651942},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S359,SPTL!S359)","v":18.979389839533184},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T359,SPTL!T359)","v":20.229273854893069},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U359,SPTL!U359)","v":20.279360111826769},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V359,SPTL!V359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W359,SPTL!W359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X359,SPTL!X359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y359,SPTL!Y359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z359,SPTL!Z359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA359,SPTL!AA359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB359,SPTL!AB359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC359,SPTL!AC359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD359,SPTL!AD359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE359,SPTL!AE359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF359,SPTL!AF359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG359,SPTL!AG359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH359,SPTL!AH359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI359,SPTL!AI359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ359,SPTL!AJ359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK359,SPTL!AK359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL359,SPTL!AL359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM359,SPTL!AM359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN359,SPTL!AN359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO359,SPTL!AO359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP359,SPTL!AP359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ359,SPTL!AQ359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR359,SPTL!AR359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS359,SPTL!AS359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT359,SPTL!AT359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU359,SPTL!AU359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV359,SPTL!AV359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW359,SPTL!AW359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX359,SPTL!AX359)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY359,SPTL!AY359)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A360,SPTL!A360)","v":"Business Support and Closely Associated Indirects Opex (Incl. Pensions)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B360,SPTL!B360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C360,SPTL!C360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D360,SPTL!D360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E360,SPTL!E360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F360,SPTL!F360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G360,SPTL!G360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H360,SPTL!H360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I360,SPTL!I360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J360,SPTL!J360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K360,SPTL!K360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L360,SPTL!L360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M360,SPTL!M360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N360,SPTL!N360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O360,SPTL!O360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P360,SPTL!P360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q360,SPTL!Q360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R360,SPTL!R360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S360,SPTL!S360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T360,SPTL!T360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U360,SPTL!U360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V360,SPTL!V360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W360,SPTL!W360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X360,SPTL!X360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y360,SPTL!Y360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z360,SPTL!Z360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA360,SPTL!AA360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB360,SPTL!AB360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC360,SPTL!AC360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD360,SPTL!AD360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE360,SPTL!AE360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF360,SPTL!AF360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG360,SPTL!AG360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH360,SPTL!AH360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI360,SPTL!AI360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ360,SPTL!AJ360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK360,SPTL!AK360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL360,SPTL!AL360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM360,SPTL!AM360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN360,SPTL!AN360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO360,SPTL!AO360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP360,SPTL!AP360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ360,SPTL!AQ360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR360,SPTL!AR360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS360,SPTL!AS360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT360,SPTL!AT360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU360,SPTL!AU360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV360,SPTL!AV360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW360,SPTL!AW360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX360,SPTL!AX360)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY360,SPTL!AY360)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A361,SPTL!A361)","v":"RPEs (Opex)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B361,SPTL!B361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C361,SPTL!C361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D361,SPTL!D361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E361,SPTL!E361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F361,SPTL!F361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G361,SPTL!G361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H361,SPTL!H361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I361,SPTL!I361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J361,SPTL!J361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K361,SPTL!K361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L361,SPTL!L361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M361,SPTL!M361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N361,SPTL!N361)","v":-2.3936238748917718E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O361,SPTL!O361)","v":-1.5454353362555524E-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P361,SPTL!P361)","v":7.7424732515767467E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q361,SPTL!Q361)","v":0.23573897454338139},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R361,SPTL!R361)","v":0.38551895975415157},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S361,SPTL!S361)","v":0.54178885852223935},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T361,SPTL!T361)","v":0.80367572771547502},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U361,SPTL!U361)","v":1.1232304935903661},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V361,SPTL!V361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W361,SPTL!W361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X361,SPTL!X361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y361,SPTL!Y361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z361,SPTL!Z361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA361,SPTL!AA361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB361,SPTL!AB361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC361,SPTL!AC361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD361,SPTL!AD361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE361,SPTL!AE361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF361,SPTL!AF361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG361,SPTL!AG361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH361,SPTL!AH361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI361,SPTL!AI361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ361,SPTL!AJ361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK361,SPTL!AK361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL361,SPTL!AL361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM361,SPTL!AM361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN361,SPTL!AN361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO361,SPTL!AO361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP361,SPTL!AP361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ361,SPTL!AQ361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR361,SPTL!AR361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS361,SPTL!AS361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT361,SPTL!AT361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU361,SPTL!AU361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV361,SPTL!AV361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW361,SPTL!AW361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX361,SPTL!AX361)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY361,SPTL!AY361)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A362,SPTL!A362)","v":"TOTAL TO CONTROLLABLE OPEX"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B362,SPTL!B362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C362,SPTL!C362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D362,SPTL!D362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E362,SPTL!E362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F362,SPTL!F362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G362,SPTL!G362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H362,SPTL!H362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I362,SPTL!I362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J362,SPTL!J362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K362,SPTL!K362)","v":16.10420589765581},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L362,SPTL!L362)","v":24.150852594800647},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M362,SPTL!M362)","v":23.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N362,SPTL!N362)","v":17.416201614205271},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O362,SPTL!O362)","v":17.462105167911197},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P362,SPTL!P362)","v":17.93724437105174},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q362,SPTL!Q362)","v":19.630555918642816},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R362,SPTL!R362)","v":19.829737931406093},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S362,SPTL!S362)","v":19.521178698055422},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T362,SPTL!T362)","v":21.032949582608545},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U362,SPTL!U362)","v":21.402590605417135},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V362,SPTL!V362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W362,SPTL!W362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X362,SPTL!X362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y362,SPTL!Y362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z362,SPTL!Z362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA362,SPTL!AA362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB362,SPTL!AB362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC362,SPTL!AC362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD362,SPTL!AD362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE362,SPTL!AE362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF362,SPTL!AF362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG362,SPTL!AG362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH362,SPTL!AH362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI362,SPTL!AI362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ362,SPTL!AJ362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK362,SPTL!AK362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL362,SPTL!AL362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM362,SPTL!AM362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN362,SPTL!AN362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO362,SPTL!AO362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP362,SPTL!AP362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ362,SPTL!AQ362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR362,SPTL!AR362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS362,SPTL!AS362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT362,SPTL!AT362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU362,SPTL!AU362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV362,SPTL!AV362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW362,SPTL!AW362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX362,SPTL!AX362)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY362,SPTL!AY362)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A363,SPTL!A363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B363,SPTL!B363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C363,SPTL!C363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D363,SPTL!D363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E363,SPTL!E363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F363,SPTL!F363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G363,SPTL!G363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H363,SPTL!H363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I363,SPTL!I363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J363,SPTL!J363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K363,SPTL!K363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L363,SPTL!L363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M363,SPTL!M363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N363,SPTL!N363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O363,SPTL!O363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P363,SPTL!P363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q363,SPTL!Q363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R363,SPTL!R363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S363,SPTL!S363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T363,SPTL!T363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U363,SPTL!U363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V363,SPTL!V363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W363,SPTL!W363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X363,SPTL!X363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y363,SPTL!Y363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z363,SPTL!Z363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA363,SPTL!AA363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB363,SPTL!AB363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC363,SPTL!AC363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD363,SPTL!AD363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE363,SPTL!AE363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF363,SPTL!AF363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG363,SPTL!AG363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH363,SPTL!AH363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI363,SPTL!AI363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ363,SPTL!AJ363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK363,SPTL!AK363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL363,SPTL!AL363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM363,SPTL!AM363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN363,SPTL!AN363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO363,SPTL!AO363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP363,SPTL!AP363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ363,SPTL!AQ363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR363,SPTL!AR363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS363,SPTL!AS363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT363,SPTL!AT363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU363,SPTL!AU363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV363,SPTL!AV363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW363,SPTL!AW363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX363,SPTL!AX363)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY363,SPTL!AY363)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A364,SPTL!A364)","v":"Non Controllable Opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B364,SPTL!B364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C364,SPTL!C364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D364,SPTL!D364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E364,SPTL!E364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F364,SPTL!F364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G364,SPTL!G364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H364,SPTL!H364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I364,SPTL!I364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J364,SPTL!J364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K364,SPTL!K364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L364,SPTL!L364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M364,SPTL!M364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N364,SPTL!N364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O364,SPTL!O364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P364,SPTL!P364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q364,SPTL!Q364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R364,SPTL!R364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S364,SPTL!S364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T364,SPTL!T364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U364,SPTL!U364)","v":24.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V364,SPTL!V364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W364,SPTL!W364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X364,SPTL!X364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y364,SPTL!Y364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z364,SPTL!Z364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA364,SPTL!AA364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB364,SPTL!AB364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC364,SPTL!AC364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD364,SPTL!AD364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE364,SPTL!AE364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF364,SPTL!AF364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG364,SPTL!AG364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH364,SPTL!AH364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI364,SPTL!AI364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ364,SPTL!AJ364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK364,SPTL!AK364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL364,SPTL!AL364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM364,SPTL!AM364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN364,SPTL!AN364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO364,SPTL!AO364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP364,SPTL!AP364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ364,SPTL!AQ364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR364,SPTL!AR364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS364,SPTL!AS364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT364,SPTL!AT364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU364,SPTL!AU364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV364,SPTL!AV364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW364,SPTL!AW364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX364,SPTL!AX364)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY364,SPTL!AY364)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A365,SPTL!A365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B365,SPTL!B365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C365,SPTL!C365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D365,SPTL!D365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E365,SPTL!E365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F365,SPTL!F365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G365,SPTL!G365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H365,SPTL!H365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I365,SPTL!I365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J365,SPTL!J365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K365,SPTL!K365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L365,SPTL!L365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M365,SPTL!M365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N365,SPTL!N365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O365,SPTL!O365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P365,SPTL!P365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q365,SPTL!Q365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R365,SPTL!R365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S365,SPTL!S365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T365,SPTL!T365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U365,SPTL!U365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V365,SPTL!V365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W365,SPTL!W365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X365,SPTL!X365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y365,SPTL!Y365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z365,SPTL!Z365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA365,SPTL!AA365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB365,SPTL!AB365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC365,SPTL!AC365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD365,SPTL!AD365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE365,SPTL!AE365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF365,SPTL!AF365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG365,SPTL!AG365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH365,SPTL!AH365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI365,SPTL!AI365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ365,SPTL!AJ365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK365,SPTL!AK365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL365,SPTL!AL365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM365,SPTL!AM365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN365,SPTL!AN365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO365,SPTL!AO365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP365,SPTL!AP365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ365,SPTL!AQ365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR365,SPTL!AR365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS365,SPTL!AS365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT365,SPTL!AT365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU365,SPTL!AU365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV365,SPTL!AV365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW365,SPTL!AW365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX365,SPTL!AX365)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY365,SPTL!AY365)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A366,SPTL!A366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B366,SPTL!B366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C366,SPTL!C366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D366,SPTL!D366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E366,SPTL!E366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F366,SPTL!F366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G366,SPTL!G366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H366,SPTL!H366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I366,SPTL!I366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J366,SPTL!J366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K366,SPTL!K366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L366,SPTL!L366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M366,SPTL!M366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N366,SPTL!N366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O366,SPTL!O366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P366,SPTL!P366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q366,SPTL!Q366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R366,SPTL!R366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S366,SPTL!S366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T366,SPTL!T366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U366,SPTL!U366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V366,SPTL!V366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W366,SPTL!W366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X366,SPTL!X366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y366,SPTL!Y366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z366,SPTL!Z366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA366,SPTL!AA366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB366,SPTL!AB366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC366,SPTL!AC366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD366,SPTL!AD366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE366,SPTL!AE366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF366,SPTL!AF366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG366,SPTL!AG366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH366,SPTL!AH366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI366,SPTL!AI366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ366,SPTL!AJ366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK366,SPTL!AK366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL366,SPTL!AL366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM366,SPTL!AM366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN366,SPTL!AN366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO366,SPTL!AO366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP366,SPTL!AP366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ366,SPTL!AQ366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR366,SPTL!AR366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS366,SPTL!AS366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT366,SPTL!AT366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU366,SPTL!AU366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV366,SPTL!AV366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW366,SPTL!AW366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX366,SPTL!AX366)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY366,SPTL!AY366)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A367,SPTL!A367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B367,SPTL!B367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C367,SPTL!C367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D367,SPTL!D367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E367,SPTL!E367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F367,SPTL!F367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G367,SPTL!G367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H367,SPTL!H367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I367,SPTL!I367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J367,SPTL!J367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K367,SPTL!K367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L367,SPTL!L367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M367,SPTL!M367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N367,SPTL!N367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O367,SPTL!O367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P367,SPTL!P367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q367,SPTL!Q367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R367,SPTL!R367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S367,SPTL!S367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T367,SPTL!T367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U367,SPTL!U367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V367,SPTL!V367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W367,SPTL!W367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X367,SPTL!X367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y367,SPTL!Y367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z367,SPTL!Z367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA367,SPTL!AA367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB367,SPTL!AB367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC367,SPTL!AC367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD367,SPTL!AD367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE367,SPTL!AE367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF367,SPTL!AF367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG367,SPTL!AG367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH367,SPTL!AH367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI367,SPTL!AI367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ367,SPTL!AJ367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK367,SPTL!AK367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL367,SPTL!AL367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM367,SPTL!AM367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN367,SPTL!AN367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO367,SPTL!AO367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP367,SPTL!AP367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ367,SPTL!AQ367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR367,SPTL!AR367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS367,SPTL!AS367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT367,SPTL!AT367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU367,SPTL!AU367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV367,SPTL!AV367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW367,SPTL!AW367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX367,SPTL!AX367)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY367,SPTL!AY367)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A368,SPTL!A368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B368,SPTL!B368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C368,SPTL!C368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D368,SPTL!D368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E368,SPTL!E368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F368,SPTL!F368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G368,SPTL!G368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H368,SPTL!H368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I368,SPTL!I368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J368,SPTL!J368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K368,SPTL!K368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L368,SPTL!L368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M368,SPTL!M368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N368,SPTL!N368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O368,SPTL!O368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P368,SPTL!P368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q368,SPTL!Q368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R368,SPTL!R368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S368,SPTL!S368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T368,SPTL!T368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U368,SPTL!U368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V368,SPTL!V368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W368,SPTL!W368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X368,SPTL!X368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y368,SPTL!Y368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z368,SPTL!Z368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA368,SPTL!AA368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB368,SPTL!AB368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC368,SPTL!AC368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD368,SPTL!AD368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE368,SPTL!AE368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF368,SPTL!AF368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG368,SPTL!AG368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH368,SPTL!AH368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI368,SPTL!AI368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ368,SPTL!AJ368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK368,SPTL!AK368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL368,SPTL!AL368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM368,SPTL!AM368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN368,SPTL!AN368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO368,SPTL!AO368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP368,SPTL!AP368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ368,SPTL!AQ368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR368,SPTL!AR368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS368,SPTL!AS368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT368,SPTL!AT368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU368,SPTL!AU368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV368,SPTL!AV368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW368,SPTL!AW368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX368,SPTL!AX368)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY368,SPTL!AY368)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A369,SPTL!A369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B369,SPTL!B369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C369,SPTL!C369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D369,SPTL!D369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E369,SPTL!E369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F369,SPTL!F369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G369,SPTL!G369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H369,SPTL!H369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I369,SPTL!I369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J369,SPTL!J369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K369,SPTL!K369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L369,SPTL!L369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M369,SPTL!M369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N369,SPTL!N369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O369,SPTL!O369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P369,SPTL!P369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q369,SPTL!Q369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R369,SPTL!R369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S369,SPTL!S369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T369,SPTL!T369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U369,SPTL!U369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V369,SPTL!V369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W369,SPTL!W369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X369,SPTL!X369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y369,SPTL!Y369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z369,SPTL!Z369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA369,SPTL!AA369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB369,SPTL!AB369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC369,SPTL!AC369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD369,SPTL!AD369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE369,SPTL!AE369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF369,SPTL!AF369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG369,SPTL!AG369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH369,SPTL!AH369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI369,SPTL!AI369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ369,SPTL!AJ369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK369,SPTL!AK369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL369,SPTL!AL369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM369,SPTL!AM369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN369,SPTL!AN369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO369,SPTL!AO369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP369,SPTL!AP369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ369,SPTL!AQ369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR369,SPTL!AR369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS369,SPTL!AS369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT369,SPTL!AT369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU369,SPTL!AU369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV369,SPTL!AV369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW369,SPTL!AW369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX369,SPTL!AX369)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY369,SPTL!AY369)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A370,SPTL!A370)","v":"Total TO capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B370,SPTL!B370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C370,SPTL!C370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D370,SPTL!D370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E370,SPTL!E370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F370,SPTL!F370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G370,SPTL!G370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H370,SPTL!H370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I370,SPTL!I370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J370,SPTL!J370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K370,SPTL!K370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L370,SPTL!L370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M370,SPTL!M370)","v":248.05172495181168},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N370,SPTL!N370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O370,SPTL!O370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P370,SPTL!P370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q370,SPTL!Q370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R370,SPTL!R370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S370,SPTL!S370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T370,SPTL!T370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U370,SPTL!U370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V370,SPTL!V370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W370,SPTL!W370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X370,SPTL!X370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y370,SPTL!Y370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z370,SPTL!Z370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA370,SPTL!AA370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB370,SPTL!AB370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC370,SPTL!AC370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD370,SPTL!AD370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE370,SPTL!AE370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF370,SPTL!AF370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG370,SPTL!AG370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH370,SPTL!AH370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI370,SPTL!AI370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ370,SPTL!AJ370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK370,SPTL!AK370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL370,SPTL!AL370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM370,SPTL!AM370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN370,SPTL!AN370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO370,SPTL!AO370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP370,SPTL!AP370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ370,SPTL!AQ370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR370,SPTL!AR370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS370,SPTL!AS370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT370,SPTL!AT370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU370,SPTL!AU370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV370,SPTL!AV370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW370,SPTL!AW370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX370,SPTL!AX370)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY370,SPTL!AY370)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A371,SPTL!A371)","v":"Total TO opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B371,SPTL!B371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C371,SPTL!C371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D371,SPTL!D371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E371,SPTL!E371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F371,SPTL!F371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G371,SPTL!G371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H371,SPTL!H371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I371,SPTL!I371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J371,SPTL!J371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K371,SPTL!K371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L371,SPTL!L371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M371,SPTL!M371)","v":47.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N371,SPTL!N371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O371,SPTL!O371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P371,SPTL!P371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q371,SPTL!Q371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R371,SPTL!R371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S371,SPTL!S371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T371,SPTL!T371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U371,SPTL!U371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V371,SPTL!V371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W371,SPTL!W371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X371,SPTL!X371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y371,SPTL!Y371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z371,SPTL!Z371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA371,SPTL!AA371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB371,SPTL!AB371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC371,SPTL!AC371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD371,SPTL!AD371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE371,SPTL!AE371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF371,SPTL!AF371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG371,SPTL!AG371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH371,SPTL!AH371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI371,SPTL!AI371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ371,SPTL!AJ371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK371,SPTL!AK371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL371,SPTL!AL371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM371,SPTL!AM371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN371,SPTL!AN371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO371,SPTL!AO371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP371,SPTL!AP371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ371,SPTL!AQ371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR371,SPTL!AR371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS371,SPTL!AS371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT371,SPTL!AT371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU371,SPTL!AU371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV371,SPTL!AV371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW371,SPTL!AW371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX371,SPTL!AX371)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY371,SPTL!AY371)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A372,SPTL!A372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B372,SPTL!B372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C372,SPTL!C372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D372,SPTL!D372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E372,SPTL!E372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F372,SPTL!F372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G372,SPTL!G372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H372,SPTL!H372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I372,SPTL!I372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J372,SPTL!J372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K372,SPTL!K372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L372,SPTL!L372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M372,SPTL!M372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N372,SPTL!N372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O372,SPTL!O372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P372,SPTL!P372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q372,SPTL!Q372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R372,SPTL!R372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S372,SPTL!S372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T372,SPTL!T372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U372,SPTL!U372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V372,SPTL!V372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W372,SPTL!W372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X372,SPTL!X372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y372,SPTL!Y372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z372,SPTL!Z372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA372,SPTL!AA372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB372,SPTL!AB372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC372,SPTL!AC372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD372,SPTL!AD372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE372,SPTL!AE372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF372,SPTL!AF372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG372,SPTL!AG372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH372,SPTL!AH372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI372,SPTL!AI372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ372,SPTL!AJ372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK372,SPTL!AK372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL372,SPTL!AL372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM372,SPTL!AM372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN372,SPTL!AN372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO372,SPTL!AO372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP372,SPTL!AP372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ372,SPTL!AQ372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR372,SPTL!AR372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS372,SPTL!AS372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT372,SPTL!AT372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU372,SPTL!AU372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV372,SPTL!AV372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW372,SPTL!AW372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX372,SPTL!AX372)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY372,SPTL!AY372)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A373,SPTL!A373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B373,SPTL!B373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C373,SPTL!C373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D373,SPTL!D373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E373,SPTL!E373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F373,SPTL!F373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G373,SPTL!G373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H373,SPTL!H373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I373,SPTL!I373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J373,SPTL!J373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K373,SPTL!K373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L373,SPTL!L373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M373,SPTL!M373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N373,SPTL!N373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O373,SPTL!O373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P373,SPTL!P373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q373,SPTL!Q373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R373,SPTL!R373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S373,SPTL!S373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T373,SPTL!T373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U373,SPTL!U373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V373,SPTL!V373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W373,SPTL!W373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X373,SPTL!X373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y373,SPTL!Y373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z373,SPTL!Z373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA373,SPTL!AA373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB373,SPTL!AB373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC373,SPTL!AC373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD373,SPTL!AD373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE373,SPTL!AE373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF373,SPTL!AF373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG373,SPTL!AG373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH373,SPTL!AH373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI373,SPTL!AI373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ373,SPTL!AJ373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK373,SPTL!AK373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL373,SPTL!AL373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM373,SPTL!AM373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN373,SPTL!AN373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO373,SPTL!AO373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP373,SPTL!AP373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ373,SPTL!AQ373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR373,SPTL!AR373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS373,SPTL!AS373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT373,SPTL!AT373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU373,SPTL!AU373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV373,SPTL!AV373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW373,SPTL!AW373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX373,SPTL!AX373)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY373,SPTL!AY373)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A374,SPTL!A374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B374,SPTL!B374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C374,SPTL!C374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D374,SPTL!D374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E374,SPTL!E374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F374,SPTL!F374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G374,SPTL!G374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H374,SPTL!H374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I374,SPTL!I374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J374,SPTL!J374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K374,SPTL!K374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L374,SPTL!L374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M374,SPTL!M374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N374,SPTL!N374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O374,SPTL!O374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P374,SPTL!P374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q374,SPTL!Q374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R374,SPTL!R374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S374,SPTL!S374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T374,SPTL!T374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U374,SPTL!U374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V374,SPTL!V374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W374,SPTL!W374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X374,SPTL!X374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y374,SPTL!Y374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z374,SPTL!Z374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA374,SPTL!AA374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB374,SPTL!AB374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC374,SPTL!AC374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD374,SPTL!AD374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE374,SPTL!AE374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF374,SPTL!AF374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG374,SPTL!AG374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH374,SPTL!AH374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI374,SPTL!AI374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ374,SPTL!AJ374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK374,SPTL!AK374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL374,SPTL!AL374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM374,SPTL!AM374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN374,SPTL!AN374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO374,SPTL!AO374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP374,SPTL!AP374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ374,SPTL!AQ374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR374,SPTL!AR374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS374,SPTL!AS374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT374,SPTL!AT374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU374,SPTL!AU374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV374,SPTL!AV374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW374,SPTL!AW374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX374,SPTL!AX374)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY374,SPTL!AY374)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A375,SPTL!A375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B375,SPTL!B375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C375,SPTL!C375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D375,SPTL!D375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E375,SPTL!E375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F375,SPTL!F375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G375,SPTL!G375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H375,SPTL!H375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I375,SPTL!I375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J375,SPTL!J375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K375,SPTL!K375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L375,SPTL!L375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M375,SPTL!M375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N375,SPTL!N375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O375,SPTL!O375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P375,SPTL!P375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q375,SPTL!Q375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R375,SPTL!R375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S375,SPTL!S375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T375,SPTL!T375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U375,SPTL!U375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V375,SPTL!V375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W375,SPTL!W375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X375,SPTL!X375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y375,SPTL!Y375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z375,SPTL!Z375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA375,SPTL!AA375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB375,SPTL!AB375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC375,SPTL!AC375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD375,SPTL!AD375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE375,SPTL!AE375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF375,SPTL!AF375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG375,SPTL!AG375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH375,SPTL!AH375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI375,SPTL!AI375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ375,SPTL!AJ375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK375,SPTL!AK375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL375,SPTL!AL375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM375,SPTL!AM375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN375,SPTL!AN375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO375,SPTL!AO375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP375,SPTL!AP375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ375,SPTL!AQ375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR375,SPTL!AR375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS375,SPTL!AS375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT375,SPTL!AT375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU375,SPTL!AU375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV375,SPTL!AV375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW375,SPTL!AW375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX375,SPTL!AX375)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY375,SPTL!AY375)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A376,SPTL!A376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B376,SPTL!B376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C376,SPTL!C376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D376,SPTL!D376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E376,SPTL!E376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F376,SPTL!F376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G376,SPTL!G376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H376,SPTL!H376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I376,SPTL!I376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J376,SPTL!J376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K376,SPTL!K376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L376,SPTL!L376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M376,SPTL!M376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N376,SPTL!N376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O376,SPTL!O376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P376,SPTL!P376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q376,SPTL!Q376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R376,SPTL!R376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S376,SPTL!S376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T376,SPTL!T376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U376,SPTL!U376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V376,SPTL!V376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W376,SPTL!W376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X376,SPTL!X376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y376,SPTL!Y376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z376,SPTL!Z376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA376,SPTL!AA376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB376,SPTL!AB376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC376,SPTL!AC376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD376,SPTL!AD376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE376,SPTL!AE376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF376,SPTL!AF376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG376,SPTL!AG376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH376,SPTL!AH376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI376,SPTL!AI376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ376,SPTL!AJ376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK376,SPTL!AK376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL376,SPTL!AL376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM376,SPTL!AM376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN376,SPTL!AN376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO376,SPTL!AO376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP376,SPTL!AP376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ376,SPTL!AQ376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR376,SPTL!AR376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS376,SPTL!AS376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT376,SPTL!AT376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU376,SPTL!AU376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV376,SPTL!AV376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW376,SPTL!AW376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX376,SPTL!AX376)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY376,SPTL!AY376)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A377,SPTL!A377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B377,SPTL!B377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C377,SPTL!C377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D377,SPTL!D377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E377,SPTL!E377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F377,SPTL!F377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G377,SPTL!G377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H377,SPTL!H377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I377,SPTL!I377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J377,SPTL!J377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K377,SPTL!K377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L377,SPTL!L377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M377,SPTL!M377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N377,SPTL!N377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O377,SPTL!O377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P377,SPTL!P377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q377,SPTL!Q377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R377,SPTL!R377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S377,SPTL!S377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T377,SPTL!T377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U377,SPTL!U377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V377,SPTL!V377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W377,SPTL!W377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X377,SPTL!X377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y377,SPTL!Y377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z377,SPTL!Z377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA377,SPTL!AA377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB377,SPTL!AB377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC377,SPTL!AC377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD377,SPTL!AD377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE377,SPTL!AE377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF377,SPTL!AF377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG377,SPTL!AG377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH377,SPTL!AH377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI377,SPTL!AI377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ377,SPTL!AJ377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK377,SPTL!AK377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL377,SPTL!AL377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM377,SPTL!AM377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN377,SPTL!AN377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO377,SPTL!AO377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP377,SPTL!AP377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ377,SPTL!AQ377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR377,SPTL!AR377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS377,SPTL!AS377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT377,SPTL!AT377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU377,SPTL!AU377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV377,SPTL!AV377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW377,SPTL!AW377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX377,SPTL!AX377)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY377,SPTL!AY377)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A378,SPTL!A378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B378,SPTL!B378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C378,SPTL!C378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D378,SPTL!D378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E378,SPTL!E378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F378,SPTL!F378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G378,SPTL!G378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H378,SPTL!H378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I378,SPTL!I378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J378,SPTL!J378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K378,SPTL!K378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L378,SPTL!L378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M378,SPTL!M378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N378,SPTL!N378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O378,SPTL!O378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P378,SPTL!P378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q378,SPTL!Q378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R378,SPTL!R378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S378,SPTL!S378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T378,SPTL!T378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U378,SPTL!U378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V378,SPTL!V378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W378,SPTL!W378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X378,SPTL!X378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y378,SPTL!Y378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z378,SPTL!Z378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA378,SPTL!AA378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB378,SPTL!AB378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC378,SPTL!AC378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD378,SPTL!AD378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE378,SPTL!AE378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF378,SPTL!AF378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG378,SPTL!AG378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH378,SPTL!AH378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI378,SPTL!AI378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ378,SPTL!AJ378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK378,SPTL!AK378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL378,SPTL!AL378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM378,SPTL!AM378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN378,SPTL!AN378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO378,SPTL!AO378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP378,SPTL!AP378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ378,SPTL!AQ378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR378,SPTL!AR378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS378,SPTL!AS378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT378,SPTL!AT378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU378,SPTL!AU378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV378,SPTL!AV378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW378,SPTL!AW378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX378,SPTL!AX378)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY378,SPTL!AY378)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A379,SPTL!A379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B379,SPTL!B379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C379,SPTL!C379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D379,SPTL!D379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E379,SPTL!E379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F379,SPTL!F379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G379,SPTL!G379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H379,SPTL!H379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I379,SPTL!I379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J379,SPTL!J379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K379,SPTL!K379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L379,SPTL!L379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M379,SPTL!M379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N379,SPTL!N379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O379,SPTL!O379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P379,SPTL!P379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q379,SPTL!Q379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R379,SPTL!R379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S379,SPTL!S379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T379,SPTL!T379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U379,SPTL!U379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V379,SPTL!V379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W379,SPTL!W379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X379,SPTL!X379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y379,SPTL!Y379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z379,SPTL!Z379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA379,SPTL!AA379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB379,SPTL!AB379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC379,SPTL!AC379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD379,SPTL!AD379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE379,SPTL!AE379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF379,SPTL!AF379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG379,SPTL!AG379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH379,SPTL!AH379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI379,SPTL!AI379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ379,SPTL!AJ379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK379,SPTL!AK379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL379,SPTL!AL379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM379,SPTL!AM379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN379,SPTL!AN379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO379,SPTL!AO379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP379,SPTL!AP379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ379,SPTL!AQ379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR379,SPTL!AR379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS379,SPTL!AS379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT379,SPTL!AT379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU379,SPTL!AU379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV379,SPTL!AV379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW379,SPTL!AW379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX379,SPTL!AX379)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY379,SPTL!AY379)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A380,SPTL!A380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B380,SPTL!B380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C380,SPTL!C380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D380,SPTL!D380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E380,SPTL!E380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F380,SPTL!F380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G380,SPTL!G380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H380,SPTL!H380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I380,SPTL!I380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J380,SPTL!J380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K380,SPTL!K380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L380,SPTL!L380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M380,SPTL!M380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N380,SPTL!N380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O380,SPTL!O380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P380,SPTL!P380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q380,SPTL!Q380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R380,SPTL!R380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S380,SPTL!S380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T380,SPTL!T380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U380,SPTL!U380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V380,SPTL!V380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W380,SPTL!W380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X380,SPTL!X380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y380,SPTL!Y380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z380,SPTL!Z380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA380,SPTL!AA380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB380,SPTL!AB380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC380,SPTL!AC380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD380,SPTL!AD380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE380,SPTL!AE380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF380,SPTL!AF380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG380,SPTL!AG380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH380,SPTL!AH380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI380,SPTL!AI380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ380,SPTL!AJ380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK380,SPTL!AK380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL380,SPTL!AL380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM380,SPTL!AM380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN380,SPTL!AN380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO380,SPTL!AO380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP380,SPTL!AP380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ380,SPTL!AQ380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR380,SPTL!AR380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS380,SPTL!AS380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT380,SPTL!AT380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU380,SPTL!AU380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV380,SPTL!AV380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW380,SPTL!AW380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX380,SPTL!AX380)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY380,SPTL!AY380)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A381,SPTL!A381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B381,SPTL!B381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C381,SPTL!C381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D381,SPTL!D381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E381,SPTL!E381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F381,SPTL!F381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G381,SPTL!G381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H381,SPTL!H381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I381,SPTL!I381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J381,SPTL!J381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K381,SPTL!K381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L381,SPTL!L381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M381,SPTL!M381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N381,SPTL!N381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O381,SPTL!O381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P381,SPTL!P381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q381,SPTL!Q381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R381,SPTL!R381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S381,SPTL!S381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T381,SPTL!T381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U381,SPTL!U381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V381,SPTL!V381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W381,SPTL!W381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X381,SPTL!X381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y381,SPTL!Y381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z381,SPTL!Z381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA381,SPTL!AA381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB381,SPTL!AB381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC381,SPTL!AC381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD381,SPTL!AD381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE381,SPTL!AE381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF381,SPTL!AF381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG381,SPTL!AG381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH381,SPTL!AH381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI381,SPTL!AI381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ381,SPTL!AJ381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK381,SPTL!AK381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL381,SPTL!AL381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM381,SPTL!AM381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN381,SPTL!AN381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO381,SPTL!AO381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP381,SPTL!AP381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ381,SPTL!AQ381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR381,SPTL!AR381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS381,SPTL!AS381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT381,SPTL!AT381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU381,SPTL!AU381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV381,SPTL!AV381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW381,SPTL!AW381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX381,SPTL!AX381)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY381,SPTL!AY381)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A382,SPTL!A382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B382,SPTL!B382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C382,SPTL!C382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D382,SPTL!D382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E382,SPTL!E382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F382,SPTL!F382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G382,SPTL!G382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H382,SPTL!H382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I382,SPTL!I382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J382,SPTL!J382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K382,SPTL!K382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L382,SPTL!L382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M382,SPTL!M382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N382,SPTL!N382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O382,SPTL!O382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P382,SPTL!P382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q382,SPTL!Q382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R382,SPTL!R382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S382,SPTL!S382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T382,SPTL!T382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U382,SPTL!U382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V382,SPTL!V382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W382,SPTL!W382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X382,SPTL!X382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y382,SPTL!Y382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z382,SPTL!Z382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA382,SPTL!AA382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB382,SPTL!AB382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC382,SPTL!AC382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD382,SPTL!AD382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE382,SPTL!AE382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF382,SPTL!AF382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG382,SPTL!AG382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH382,SPTL!AH382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI382,SPTL!AI382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ382,SPTL!AJ382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK382,SPTL!AK382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL382,SPTL!AL382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM382,SPTL!AM382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN382,SPTL!AN382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO382,SPTL!AO382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP382,SPTL!AP382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ382,SPTL!AQ382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR382,SPTL!AR382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS382,SPTL!AS382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT382,SPTL!AT382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU382,SPTL!AU382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV382,SPTL!AV382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW382,SPTL!AW382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX382,SPTL!AX382)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY382,SPTL!AY382)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A383,SPTL!A383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B383,SPTL!B383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C383,SPTL!C383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D383,SPTL!D383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E383,SPTL!E383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F383,SPTL!F383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G383,SPTL!G383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H383,SPTL!H383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I383,SPTL!I383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J383,SPTL!J383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K383,SPTL!K383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L383,SPTL!L383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M383,SPTL!M383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N383,SPTL!N383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O383,SPTL!O383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P383,SPTL!P383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q383,SPTL!Q383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R383,SPTL!R383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S383,SPTL!S383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T383,SPTL!T383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U383,SPTL!U383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V383,SPTL!V383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W383,SPTL!W383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X383,SPTL!X383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y383,SPTL!Y383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z383,SPTL!Z383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA383,SPTL!AA383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB383,SPTL!AB383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC383,SPTL!AC383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD383,SPTL!AD383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE383,SPTL!AE383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF383,SPTL!AF383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG383,SPTL!AG383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH383,SPTL!AH383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI383,SPTL!AI383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ383,SPTL!AJ383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK383,SPTL!AK383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL383,SPTL!AL383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM383,SPTL!AM383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN383,SPTL!AN383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO383,SPTL!AO383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP383,SPTL!AP383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ383,SPTL!AQ383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR383,SPTL!AR383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS383,SPTL!AS383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT383,SPTL!AT383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU383,SPTL!AU383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV383,SPTL!AV383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW383,SPTL!AW383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX383,SPTL!AX383)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY383,SPTL!AY383)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A384,SPTL!A384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B384,SPTL!B384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C384,SPTL!C384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D384,SPTL!D384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E384,SPTL!E384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F384,SPTL!F384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G384,SPTL!G384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H384,SPTL!H384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I384,SPTL!I384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J384,SPTL!J384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K384,SPTL!K384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L384,SPTL!L384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M384,SPTL!M384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N384,SPTL!N384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O384,SPTL!O384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P384,SPTL!P384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q384,SPTL!Q384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R384,SPTL!R384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S384,SPTL!S384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T384,SPTL!T384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U384,SPTL!U384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V384,SPTL!V384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W384,SPTL!W384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X384,SPTL!X384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y384,SPTL!Y384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z384,SPTL!Z384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA384,SPTL!AA384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB384,SPTL!AB384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC384,SPTL!AC384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD384,SPTL!AD384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE384,SPTL!AE384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF384,SPTL!AF384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG384,SPTL!AG384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH384,SPTL!AH384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI384,SPTL!AI384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ384,SPTL!AJ384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK384,SPTL!AK384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL384,SPTL!AL384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM384,SPTL!AM384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN384,SPTL!AN384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO384,SPTL!AO384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP384,SPTL!AP384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ384,SPTL!AQ384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR384,SPTL!AR384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS384,SPTL!AS384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT384,SPTL!AT384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU384,SPTL!AU384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV384,SPTL!AV384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW384,SPTL!AW384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX384,SPTL!AX384)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY384,SPTL!AY384)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A385,SPTL!A385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B385,SPTL!B385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C385,SPTL!C385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D385,SPTL!D385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E385,SPTL!E385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F385,SPTL!F385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G385,SPTL!G385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H385,SPTL!H385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I385,SPTL!I385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J385,SPTL!J385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K385,SPTL!K385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L385,SPTL!L385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M385,SPTL!M385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N385,SPTL!N385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O385,SPTL!O385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P385,SPTL!P385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q385,SPTL!Q385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R385,SPTL!R385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S385,SPTL!S385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T385,SPTL!T385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U385,SPTL!U385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V385,SPTL!V385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W385,SPTL!W385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X385,SPTL!X385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y385,SPTL!Y385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z385,SPTL!Z385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA385,SPTL!AA385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB385,SPTL!AB385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC385,SPTL!AC385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD385,SPTL!AD385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE385,SPTL!AE385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF385,SPTL!AF385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG385,SPTL!AG385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH385,SPTL!AH385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI385,SPTL!AI385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ385,SPTL!AJ385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK385,SPTL!AK385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL385,SPTL!AL385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM385,SPTL!AM385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN385,SPTL!AN385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO385,SPTL!AO385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP385,SPTL!AP385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ385,SPTL!AQ385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR385,SPTL!AR385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS385,SPTL!AS385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT385,SPTL!AT385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU385,SPTL!AU385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV385,SPTL!AV385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW385,SPTL!AW385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX385,SPTL!AX385)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY385,SPTL!AY385)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A386,SPTL!A386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B386,SPTL!B386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C386,SPTL!C386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D386,SPTL!D386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E386,SPTL!E386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F386,SPTL!F386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G386,SPTL!G386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H386,SPTL!H386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I386,SPTL!I386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J386,SPTL!J386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K386,SPTL!K386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L386,SPTL!L386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M386,SPTL!M386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N386,SPTL!N386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O386,SPTL!O386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P386,SPTL!P386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q386,SPTL!Q386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R386,SPTL!R386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S386,SPTL!S386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T386,SPTL!T386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U386,SPTL!U386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V386,SPTL!V386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W386,SPTL!W386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X386,SPTL!X386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y386,SPTL!Y386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z386,SPTL!Z386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA386,SPTL!AA386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB386,SPTL!AB386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC386,SPTL!AC386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD386,SPTL!AD386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE386,SPTL!AE386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF386,SPTL!AF386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG386,SPTL!AG386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH386,SPTL!AH386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI386,SPTL!AI386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ386,SPTL!AJ386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK386,SPTL!AK386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL386,SPTL!AL386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM386,SPTL!AM386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN386,SPTL!AN386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO386,SPTL!AO386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP386,SPTL!AP386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ386,SPTL!AQ386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR386,SPTL!AR386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS386,SPTL!AS386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT386,SPTL!AT386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU386,SPTL!AU386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV386,SPTL!AV386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW386,SPTL!AW386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX386,SPTL!AX386)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY386,SPTL!AY386)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A387,SPTL!A387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B387,SPTL!B387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C387,SPTL!C387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D387,SPTL!D387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E387,SPTL!E387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F387,SPTL!F387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G387,SPTL!G387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H387,SPTL!H387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I387,SPTL!I387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J387,SPTL!J387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K387,SPTL!K387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L387,SPTL!L387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M387,SPTL!M387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N387,SPTL!N387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O387,SPTL!O387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P387,SPTL!P387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q387,SPTL!Q387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R387,SPTL!R387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S387,SPTL!S387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T387,SPTL!T387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U387,SPTL!U387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V387,SPTL!V387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W387,SPTL!W387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X387,SPTL!X387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y387,SPTL!Y387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z387,SPTL!Z387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA387,SPTL!AA387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB387,SPTL!AB387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC387,SPTL!AC387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD387,SPTL!AD387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE387,SPTL!AE387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF387,SPTL!AF387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG387,SPTL!AG387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH387,SPTL!AH387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI387,SPTL!AI387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ387,SPTL!AJ387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK387,SPTL!AK387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL387,SPTL!AL387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM387,SPTL!AM387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN387,SPTL!AN387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO387,SPTL!AO387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP387,SPTL!AP387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ387,SPTL!AQ387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR387,SPTL!AR387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS387,SPTL!AS387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT387,SPTL!AT387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU387,SPTL!AU387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV387,SPTL!AV387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW387,SPTL!AW387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX387,SPTL!AX387)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY387,SPTL!AY387)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A388,SPTL!A388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B388,SPTL!B388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C388,SPTL!C388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D388,SPTL!D388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E388,SPTL!E388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F388,SPTL!F388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G388,SPTL!G388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H388,SPTL!H388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I388,SPTL!I388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J388,SPTL!J388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K388,SPTL!K388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L388,SPTL!L388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M388,SPTL!M388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N388,SPTL!N388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O388,SPTL!O388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P388,SPTL!P388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q388,SPTL!Q388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R388,SPTL!R388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S388,SPTL!S388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T388,SPTL!T388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U388,SPTL!U388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V388,SPTL!V388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W388,SPTL!W388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X388,SPTL!X388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y388,SPTL!Y388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z388,SPTL!Z388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA388,SPTL!AA388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB388,SPTL!AB388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC388,SPTL!AC388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD388,SPTL!AD388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE388,SPTL!AE388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF388,SPTL!AF388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG388,SPTL!AG388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH388,SPTL!AH388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI388,SPTL!AI388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ388,SPTL!AJ388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK388,SPTL!AK388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL388,SPTL!AL388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM388,SPTL!AM388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN388,SPTL!AN388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO388,SPTL!AO388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP388,SPTL!AP388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ388,SPTL!AQ388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR388,SPTL!AR388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS388,SPTL!AS388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT388,SPTL!AT388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU388,SPTL!AU388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV388,SPTL!AV388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW388,SPTL!AW388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX388,SPTL!AX388)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY388,SPTL!AY388)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A389,SPTL!A389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B389,SPTL!B389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C389,SPTL!C389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D389,SPTL!D389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E389,SPTL!E389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F389,SPTL!F389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G389,SPTL!G389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H389,SPTL!H389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I389,SPTL!I389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J389,SPTL!J389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K389,SPTL!K389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L389,SPTL!L389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M389,SPTL!M389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N389,SPTL!N389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O389,SPTL!O389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P389,SPTL!P389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q389,SPTL!Q389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R389,SPTL!R389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S389,SPTL!S389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T389,SPTL!T389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U389,SPTL!U389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V389,SPTL!V389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W389,SPTL!W389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X389,SPTL!X389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y389,SPTL!Y389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z389,SPTL!Z389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA389,SPTL!AA389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB389,SPTL!AB389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC389,SPTL!AC389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD389,SPTL!AD389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE389,SPTL!AE389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF389,SPTL!AF389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG389,SPTL!AG389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH389,SPTL!AH389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI389,SPTL!AI389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ389,SPTL!AJ389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK389,SPTL!AK389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL389,SPTL!AL389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM389,SPTL!AM389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN389,SPTL!AN389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO389,SPTL!AO389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP389,SPTL!AP389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ389,SPTL!AQ389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR389,SPTL!AR389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS389,SPTL!AS389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT389,SPTL!AT389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU389,SPTL!AU389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV389,SPTL!AV389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW389,SPTL!AW389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX389,SPTL!AX389)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY389,SPTL!AY389)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A390,SPTL!A390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B390,SPTL!B390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C390,SPTL!C390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D390,SPTL!D390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E390,SPTL!E390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F390,SPTL!F390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G390,SPTL!G390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H390,SPTL!H390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I390,SPTL!I390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J390,SPTL!J390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K390,SPTL!K390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L390,SPTL!L390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M390,SPTL!M390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N390,SPTL!N390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O390,SPTL!O390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P390,SPTL!P390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q390,SPTL!Q390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R390,SPTL!R390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S390,SPTL!S390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T390,SPTL!T390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U390,SPTL!U390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V390,SPTL!V390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W390,SPTL!W390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X390,SPTL!X390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y390,SPTL!Y390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z390,SPTL!Z390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA390,SPTL!AA390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB390,SPTL!AB390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC390,SPTL!AC390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD390,SPTL!AD390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE390,SPTL!AE390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF390,SPTL!AF390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG390,SPTL!AG390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH390,SPTL!AH390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI390,SPTL!AI390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ390,SPTL!AJ390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK390,SPTL!AK390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL390,SPTL!AL390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM390,SPTL!AM390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN390,SPTL!AN390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO390,SPTL!AO390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP390,SPTL!AP390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ390,SPTL!AQ390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR390,SPTL!AR390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS390,SPTL!AS390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT390,SPTL!AT390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU390,SPTL!AU390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV390,SPTL!AV390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW390,SPTL!AW390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX390,SPTL!AX390)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY390,SPTL!AY390)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A391,SPTL!A391)","v":"Smoothing period"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B391,SPTL!B391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C391,SPTL!C391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D391,SPTL!D391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E391,SPTL!E391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F391,SPTL!F391)","v":15},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G391,SPTL!G391)","v":"Smooth"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H391,SPTL!H391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I391,SPTL!I391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J391,SPTL!J391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K391,SPTL!K391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L391,SPTL!L391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M391,SPTL!M391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N391,SPTL!N391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O391,SPTL!O391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P391,SPTL!P391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q391,SPTL!Q391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R391,SPTL!R391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S391,SPTL!S391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T391,SPTL!T391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U391,SPTL!U391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V391,SPTL!V391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W391,SPTL!W391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X391,SPTL!X391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y391,SPTL!Y391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z391,SPTL!Z391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA391,SPTL!AA391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB391,SPTL!AB391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC391,SPTL!AC391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD391,SPTL!AD391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE391,SPTL!AE391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF391,SPTL!AF391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG391,SPTL!AG391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH391,SPTL!AH391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI391,SPTL!AI391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ391,SPTL!AJ391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK391,SPTL!AK391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL391,SPTL!AL391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM391,SPTL!AM391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN391,SPTL!AN391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO391,SPTL!AO391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP391,SPTL!AP391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ391,SPTL!AQ391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR391,SPTL!AR391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS391,SPTL!AS391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT391,SPTL!AT391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU391,SPTL!AU391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV391,SPTL!AV391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW391,SPTL!AW391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX391,SPTL!AX391)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY391,SPTL!AY391)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A392,SPTL!A392)","v":"Accelerated depreciation life"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B392,SPTL!B392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C392,SPTL!C392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D392,SPTL!D392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E392,SPTL!E392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F392,SPTL!F392)","v":20},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G392,SPTL!G392)","v":"AccLife"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H392,SPTL!H392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I392,SPTL!I392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J392,SPTL!J392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K392,SPTL!K392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L392,SPTL!L392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M392,SPTL!M392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N392,SPTL!N392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O392,SPTL!O392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P392,SPTL!P392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q392,SPTL!Q392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R392,SPTL!R392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S392,SPTL!S392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T392,SPTL!T392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U392,SPTL!U392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V392,SPTL!V392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W392,SPTL!W392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X392,SPTL!X392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y392,SPTL!Y392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z392,SPTL!Z392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA392,SPTL!AA392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB392,SPTL!AB392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC392,SPTL!AC392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD392,SPTL!AD392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE392,SPTL!AE392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF392,SPTL!AF392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG392,SPTL!AG392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH392,SPTL!AH392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI392,SPTL!AI392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ392,SPTL!AJ392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK392,SPTL!AK392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL392,SPTL!AL392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM392,SPTL!AM392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN392,SPTL!AN392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO392,SPTL!AO392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP392,SPTL!AP392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ392,SPTL!AQ392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR392,SPTL!AR392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS392,SPTL!AS392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT392,SPTL!AT392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU392,SPTL!AU392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV392,SPTL!AV392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW392,SPTL!AW392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX392,SPTL!AX392)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY392,SPTL!AY392)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A393,SPTL!A393)","v":"Pre-vesting asset life"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B393,SPTL!B393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C393,SPTL!C393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D393,SPTL!D393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E393,SPTL!E393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F393,SPTL!F393)","v":20},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G393,SPTL!G393)","v":"PreVestLife"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H393,SPTL!H393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I393,SPTL!I393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J393,SPTL!J393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K393,SPTL!K393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L393,SPTL!L393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M393,SPTL!M393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N393,SPTL!N393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O393,SPTL!O393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P393,SPTL!P393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q393,SPTL!Q393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R393,SPTL!R393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S393,SPTL!S393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T393,SPTL!T393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U393,SPTL!U393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V393,SPTL!V393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W393,SPTL!W393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X393,SPTL!X393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y393,SPTL!Y393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z393,SPTL!Z393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA393,SPTL!AA393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB393,SPTL!AB393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC393,SPTL!AC393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD393,SPTL!AD393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE393,SPTL!AE393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF393,SPTL!AF393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG393,SPTL!AG393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH393,SPTL!AH393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI393,SPTL!AI393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ393,SPTL!AJ393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK393,SPTL!AK393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL393,SPTL!AL393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM393,SPTL!AM393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN393,SPTL!AN393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO393,SPTL!AO393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP393,SPTL!AP393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ393,SPTL!AQ393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR393,SPTL!AR393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS393,SPTL!AS393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT393,SPTL!AT393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU393,SPTL!AU393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV393,SPTL!AV393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW393,SPTL!AW393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX393,SPTL!AX393)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY393,SPTL!AY393)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A394,SPTL!A394)","v":"Post-vesting asset lives"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B394,SPTL!B394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C394,SPTL!C394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D394,SPTL!D394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E394,SPTL!E394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F394,SPTL!F394)","v":40},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G394,SPTL!G394)","v":"PostVestLife"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H394,SPTL!H394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I394,SPTL!I394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J394,SPTL!J394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K394,SPTL!K394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L394,SPTL!L394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M394,SPTL!M394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N394,SPTL!N394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O394,SPTL!O394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P394,SPTL!P394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q394,SPTL!Q394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R394,SPTL!R394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S394,SPTL!S394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T394,SPTL!T394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U394,SPTL!U394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V394,SPTL!V394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W394,SPTL!W394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X394,SPTL!X394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y394,SPTL!Y394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z394,SPTL!Z394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA394,SPTL!AA394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB394,SPTL!AB394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC394,SPTL!AC394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD394,SPTL!AD394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE394,SPTL!AE394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF394,SPTL!AF394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG394,SPTL!AG394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH394,SPTL!AH394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI394,SPTL!AI394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ394,SPTL!AJ394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK394,SPTL!AK394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL394,SPTL!AL394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM394,SPTL!AM394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN394,SPTL!AN394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO394,SPTL!AO394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP394,SPTL!AP394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ394,SPTL!AQ394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR394,SPTL!AR394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS394,SPTL!AS394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT394,SPTL!AT394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU394,SPTL!AU394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV394,SPTL!AV394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW394,SPTL!AW394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX394,SPTL!AX394)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY394,SPTL!AY394)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A395,SPTL!A395)","v":"Interconnector asset life (yrs)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B395,SPTL!B395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C395,SPTL!C395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D395,SPTL!D395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E395,SPTL!E395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F395,SPTL!F395)","v":29},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G395,SPTL!G395)","v":"IntLife"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H395,SPTL!H395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I395,SPTL!I395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J395,SPTL!J395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K395,SPTL!K395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L395,SPTL!L395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M395,SPTL!M395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N395,SPTL!N395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O395,SPTL!O395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P395,SPTL!P395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q395,SPTL!Q395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R395,SPTL!R395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S395,SPTL!S395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T395,SPTL!T395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U395,SPTL!U395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V395,SPTL!V395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W395,SPTL!W395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X395,SPTL!X395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y395,SPTL!Y395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z395,SPTL!Z395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA395,SPTL!AA395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB395,SPTL!AB395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC395,SPTL!AC395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD395,SPTL!AD395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE395,SPTL!AE395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF395,SPTL!AF395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG395,SPTL!AG395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH395,SPTL!AH395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI395,SPTL!AI395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ395,SPTL!AJ395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK395,SPTL!AK395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL395,SPTL!AL395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM395,SPTL!AM395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN395,SPTL!AN395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO395,SPTL!AO395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP395,SPTL!AP395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ395,SPTL!AQ395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR395,SPTL!AR395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS395,SPTL!AS395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT395,SPTL!AT395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU395,SPTL!AU395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV395,SPTL!AV395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW395,SPTL!AW395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX395,SPTL!AX395)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY395,SPTL!AY395)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A396,SPTL!A396)","v":"Pre-BETTA connections life (yrs)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B396,SPTL!B396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C396,SPTL!C396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D396,SPTL!D396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E396,SPTL!E396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F396,SPTL!F396)","v":30},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G396,SPTL!G396)","v":"ConLife"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H396,SPTL!H396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I396,SPTL!I396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J396,SPTL!J396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K396,SPTL!K396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L396,SPTL!L396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M396,SPTL!M396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N396,SPTL!N396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O396,SPTL!O396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P396,SPTL!P396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q396,SPTL!Q396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R396,SPTL!R396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S396,SPTL!S396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T396,SPTL!T396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U396,SPTL!U396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V396,SPTL!V396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W396,SPTL!W396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X396,SPTL!X396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y396,SPTL!Y396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z396,SPTL!Z396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA396,SPTL!AA396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB396,SPTL!AB396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC396,SPTL!AC396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD396,SPTL!AD396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE396,SPTL!AE396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF396,SPTL!AF396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG396,SPTL!AG396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH396,SPTL!AH396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI396,SPTL!AI396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ396,SPTL!AJ396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK396,SPTL!AK396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL396,SPTL!AL396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM396,SPTL!AM396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN396,SPTL!AN396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO396,SPTL!AO396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP396,SPTL!AP396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ396,SPTL!AQ396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR396,SPTL!AR396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS396,SPTL!AS396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT396,SPTL!AT396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU396,SPTL!AU396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV396,SPTL!AV396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW396,SPTL!AW396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX396,SPTL!AX396)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY396,SPTL!AY396)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A397,SPTL!A397)","v":"Number of Years since vesting started and model start point"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B397,SPTL!B397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C397,SPTL!C397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D397,SPTL!D397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E397,SPTL!E397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F397,SPTL!F397)","v":19},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G397,SPTL!G397)","v":"YearsSinceVesting"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H397,SPTL!H397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I397,SPTL!I397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J397,SPTL!J397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K397,SPTL!K397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L397,SPTL!L397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M397,SPTL!M397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N397,SPTL!N397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O397,SPTL!O397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P397,SPTL!P397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q397,SPTL!Q397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R397,SPTL!R397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S397,SPTL!S397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T397,SPTL!T397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U397,SPTL!U397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V397,SPTL!V397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W397,SPTL!W397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X397,SPTL!X397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y397,SPTL!Y397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z397,SPTL!Z397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA397,SPTL!AA397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB397,SPTL!AB397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC397,SPTL!AC397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD397,SPTL!AD397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE397,SPTL!AE397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF397,SPTL!AF397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG397,SPTL!AG397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH397,SPTL!AH397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI397,SPTL!AI397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ397,SPTL!AJ397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK397,SPTL!AK397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL397,SPTL!AL397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM397,SPTL!AM397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN397,SPTL!AN397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO397,SPTL!AO397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP397,SPTL!AP397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ397,SPTL!AQ397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR397,SPTL!AR397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS397,SPTL!AS397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT397,SPTL!AT397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU397,SPTL!AU397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV397,SPTL!AV397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW397,SPTL!AW397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX397,SPTL!AX397)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY397,SPTL!AY397)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A398,SPTL!A398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B398,SPTL!B398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C398,SPTL!C398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D398,SPTL!D398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E398,SPTL!E398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F398,SPTL!F398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G398,SPTL!G398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H398,SPTL!H398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I398,SPTL!I398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J398,SPTL!J398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K398,SPTL!K398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L398,SPTL!L398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M398,SPTL!M398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N398,SPTL!N398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O398,SPTL!O398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P398,SPTL!P398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q398,SPTL!Q398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R398,SPTL!R398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S398,SPTL!S398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T398,SPTL!T398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U398,SPTL!U398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V398,SPTL!V398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W398,SPTL!W398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X398,SPTL!X398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y398,SPTL!Y398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z398,SPTL!Z398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA398,SPTL!AA398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB398,SPTL!AB398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC398,SPTL!AC398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD398,SPTL!AD398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE398,SPTL!AE398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF398,SPTL!AF398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG398,SPTL!AG398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH398,SPTL!AH398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI398,SPTL!AI398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ398,SPTL!AJ398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK398,SPTL!AK398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL398,SPTL!AL398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM398,SPTL!AM398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN398,SPTL!AN398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO398,SPTL!AO398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP398,SPTL!AP398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ398,SPTL!AQ398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR398,SPTL!AR398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS398,SPTL!AS398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT398,SPTL!AT398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU398,SPTL!AU398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV398,SPTL!AV398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW398,SPTL!AW398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX398,SPTL!AX398)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY398,SPTL!AY398)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A399,SPTL!A399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B399,SPTL!B399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C399,SPTL!C399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D399,SPTL!D399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E399,SPTL!E399)","v":"90/91"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F399,SPTL!F399)","v":"91/92"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G399,SPTL!G399)","v":"92/93"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H399,SPTL!H399)","v":"93/94"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I399,SPTL!I399)","v":"94/95"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J399,SPTL!J399)","v":"95/96"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K399,SPTL!K399)","v":"96/97"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L399,SPTL!L399)","v":"97/98"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M399,SPTL!M399)","v":"98/99"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N399,SPTL!N399)","v":"99/00"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O399,SPTL!O399)","v":"00/01"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P399,SPTL!P399)","v":"01/02"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q399,SPTL!Q399)","v":"02/03"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R399,SPTL!R399)","v":"03/04"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S399,SPTL!S399)","v":"04/05"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T399,SPTL!T399)","v":"05/06"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U399,SPTL!U399)","v":"06/07"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V399,SPTL!V399)","v":"07/08"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W399,SPTL!W399)","v":"08/09"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X399,SPTL!X399)","v":"09/10"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y399,SPTL!Y399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z399,SPTL!Z399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA399,SPTL!AA399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB399,SPTL!AB399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC399,SPTL!AC399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD399,SPTL!AD399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE399,SPTL!AE399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF399,SPTL!AF399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG399,SPTL!AG399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH399,SPTL!AH399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI399,SPTL!AI399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ399,SPTL!AJ399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK399,SPTL!AK399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL399,SPTL!AL399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM399,SPTL!AM399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN399,SPTL!AN399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO399,SPTL!AO399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP399,SPTL!AP399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ399,SPTL!AQ399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR399,SPTL!AR399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS399,SPTL!AS399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT399,SPTL!AT399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU399,SPTL!AU399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV399,SPTL!AV399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW399,SPTL!AW399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX399,SPTL!AX399)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY399,SPTL!AY399)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A400,SPTL!A400)","v":"RPI from Vesting(1990/91) onwards"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B400,SPTL!B400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C400,SPTL!C400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D400,SPTL!D400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E400,SPTL!E400)","v":128.74},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F400,SPTL!F400)","v":134.85},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G400,SPTL!G400)","v":139.11000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H400,SPTL!H400)","v":141.47999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I400,SPTL!I400)","v":145.35},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J400,SPTL!J400)","v":150.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K400,SPTL!K400)","v":153.69999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L400,SPTL!L400)","v":158.80000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M400,SPTL!M400)","v":163.80000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N400,SPTL!N400)","v":166.35},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O400,SPTL!O400)","v":171.31666666666666},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P400,SPTL!P400)","v":173.875},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q400,SPTL!Q400)","v":177.51666666666668},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R400,SPTL!R400)","v":182.47499999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S400,SPTL!S400)","v":188.15},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T400,SPTL!T400)","v":193.10833333333332},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U400,SPTL!U400)","v":200.31666666666669},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V400,SPTL!V400)","v":208.5916666666667},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W400,SPTL!W400)","v":214.78333333333339},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X400,SPTL!X400)","v":215.76666666666662},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y400,SPTL!Y400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z400,SPTL!Z400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA400,SPTL!AA400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB400,SPTL!AB400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC400,SPTL!AC400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD400,SPTL!AD400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE400,SPTL!AE400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF400,SPTL!AF400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG400,SPTL!AG400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH400,SPTL!AH400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI400,SPTL!AI400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ400,SPTL!AJ400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK400,SPTL!AK400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL400,SPTL!AL400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM400,SPTL!AM400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN400,SPTL!AN400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO400,SPTL!AO400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP400,SPTL!AP400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ400,SPTL!AQ400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR400,SPTL!AR400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS400,SPTL!AS400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT400,SPTL!AT400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU400,SPTL!AU400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV400,SPTL!AV400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW400,SPTL!AW400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX400,SPTL!AX400)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY400,SPTL!AY400)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A401,SPTL!A401)","v":"Net capex from Vesting(1990/91) to 2003/04 (£m, Nominal)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B401,SPTL!B401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C401,SPTL!C401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D401,SPTL!D401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E401,SPTL!E401)","v":10.233587923003656},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F401,SPTL!F401)","v":32.447010968161848},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G401,SPTL!G401)","v":20.455131485020786},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H401,SPTL!H401)","v":22.866792278219595},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I401,SPTL!I401)","v":10.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J401,SPTL!J401)","v":13},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K401,SPTL!K401)","v":11.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L401,SPTL!L401)","v":19.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M401,SPTL!M401)","v":35.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N401,SPTL!N401)","v":19.113999999999997},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O401,SPTL!O401)","v":22.532601764760706},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P401,SPTL!P401)","v":14.2755610245282},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q401,SPTL!Q401)","v":34.357710785182036},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R401,SPTL!R401)","v":45.09899999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S401,SPTL!S401)","v":32.923999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T401,SPTL!T401)","v":46.391159535831335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U401,SPTL!U401)","v":80.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V401,SPTL!V401)","v":76.704243418619441},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W401,SPTL!W401)","v":104.1965998646639},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X401,SPTL!X401)","v":67.69585988680285},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y401,SPTL!Y401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z401,SPTL!Z401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA401,SPTL!AA401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB401,SPTL!AB401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC401,SPTL!AC401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD401,SPTL!AD401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE401,SPTL!AE401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF401,SPTL!AF401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG401,SPTL!AG401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH401,SPTL!AH401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI401,SPTL!AI401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ401,SPTL!AJ401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK401,SPTL!AK401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL401,SPTL!AL401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM401,SPTL!AM401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN401,SPTL!AN401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO401,SPTL!AO401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP401,SPTL!AP401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ401,SPTL!AQ401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR401,SPTL!AR401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS401,SPTL!AS401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT401,SPTL!AT401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU401,SPTL!AU401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV401,SPTL!AV401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW401,SPTL!AW401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX401,SPTL!AX401)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY401,SPTL!AY401)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A402,SPTL!A402)","v":"Disposals from Vesting(1990/91) to 2003/04 (£m, Nominal)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B402,SPTL!B402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C402,SPTL!C402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D402,SPTL!D402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E402,SPTL!E402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F402,SPTL!F402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G402,SPTL!G402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H402,SPTL!H402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I402,SPTL!I402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J402,SPTL!J402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K402,SPTL!K402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L402,SPTL!L402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M402,SPTL!M402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N402,SPTL!N402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O402,SPTL!O402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P402,SPTL!P402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q402,SPTL!Q402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R402,SPTL!R402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S402,SPTL!S402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T402,SPTL!T402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U402,SPTL!U402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V402,SPTL!V402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W402,SPTL!W402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X402,SPTL!X402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y402,SPTL!Y402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z402,SPTL!Z402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA402,SPTL!AA402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB402,SPTL!AB402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC402,SPTL!AC402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD402,SPTL!AD402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE402,SPTL!AE402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF402,SPTL!AF402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG402,SPTL!AG402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH402,SPTL!AH402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI402,SPTL!AI402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ402,SPTL!AJ402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK402,SPTL!AK402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL402,SPTL!AL402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM402,SPTL!AM402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN402,SPTL!AN402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO402,SPTL!AO402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP402,SPTL!AP402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ402,SPTL!AQ402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR402,SPTL!AR402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS402,SPTL!AS402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT402,SPTL!AT402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU402,SPTL!AU402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV402,SPTL!AV402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW402,SPTL!AW402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX402,SPTL!AX402)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY402,SPTL!AY402)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A403,SPTL!A403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B403,SPTL!B403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C403,SPTL!C403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D403,SPTL!D403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E403,SPTL!E403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F403,SPTL!F403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G403,SPTL!G403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H403,SPTL!H403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I403,SPTL!I403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J403,SPTL!J403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K403,SPTL!K403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L403,SPTL!L403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M403,SPTL!M403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N403,SPTL!N403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O403,SPTL!O403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P403,SPTL!P403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q403,SPTL!Q403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R403,SPTL!R403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S403,SPTL!S403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T403,SPTL!T403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U403,SPTL!U403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V403,SPTL!V403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W403,SPTL!W403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X403,SPTL!X403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y403,SPTL!Y403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z403,SPTL!Z403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA403,SPTL!AA403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB403,SPTL!AB403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC403,SPTL!AC403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD403,SPTL!AD403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE403,SPTL!AE403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF403,SPTL!AF403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG403,SPTL!AG403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH403,SPTL!AH403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI403,SPTL!AI403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ403,SPTL!AJ403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK403,SPTL!AK403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL403,SPTL!AL403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM403,SPTL!AM403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN403,SPTL!AN403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO403,SPTL!AO403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP403,SPTL!AP403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ403,SPTL!AQ403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR403,SPTL!AR403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS403,SPTL!AS403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT403,SPTL!AT403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU403,SPTL!AU403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV403,SPTL!AV403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW403,SPTL!AW403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX403,SPTL!AX403)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY403,SPTL!AY403)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A404,SPTL!A404)","v":"Transmission Investment Renewable Generation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B404,SPTL!B404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C404,SPTL!C404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D404,SPTL!D404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E404,SPTL!E404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F404,SPTL!F404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G404,SPTL!G404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H404,SPTL!H404)","v":2.9011467491275709},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I404,SPTL!I404)","v":8.2575626990844651},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J404,SPTL!J404)","v":13.642341991485079},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K404,SPTL!K404)","v":15.13946502082862},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L404,SPTL!L404)","v":17.624579880521868},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M404,SPTL!M404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N404,SPTL!N404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O404,SPTL!O404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P404,SPTL!P404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q404,SPTL!Q404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R404,SPTL!R404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S404,SPTL!S404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T404,SPTL!T404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U404,SPTL!U404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V404,SPTL!V404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W404,SPTL!W404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X404,SPTL!X404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y404,SPTL!Y404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z404,SPTL!Z404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA404,SPTL!AA404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB404,SPTL!AB404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC404,SPTL!AC404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD404,SPTL!AD404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE404,SPTL!AE404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF404,SPTL!AF404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG404,SPTL!AG404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH404,SPTL!AH404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI404,SPTL!AI404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ404,SPTL!AJ404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK404,SPTL!AK404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL404,SPTL!AL404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM404,SPTL!AM404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN404,SPTL!AN404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO404,SPTL!AO404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP404,SPTL!AP404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ404,SPTL!AQ404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR404,SPTL!AR404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS404,SPTL!AS404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT404,SPTL!AT404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU404,SPTL!AU404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV404,SPTL!AV404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW404,SPTL!AW404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX404,SPTL!AX404)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY404,SPTL!AY404)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A405,SPTL!A405)","v":"Incentive Payments"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B405,SPTL!B405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C405,SPTL!C405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D405,SPTL!D405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E405,SPTL!E405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F405,SPTL!F405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G405,SPTL!G405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H405,SPTL!H405)","v":0.60894099999999995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I405,SPTL!I405)","v":0.37820857986663203},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J405,SPTL!J405)","v":3.1739630985920182},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K405,SPTL!K405)","v":0.76340499953842889},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L405,SPTL!L405)","v":1.2382168587188815},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M405,SPTL!M405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N405,SPTL!N405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O405,SPTL!O405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P405,SPTL!P405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q405,SPTL!Q405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R405,SPTL!R405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S405,SPTL!S405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T405,SPTL!T405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U405,SPTL!U405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V405,SPTL!V405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W405,SPTL!W405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X405,SPTL!X405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y405,SPTL!Y405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z405,SPTL!Z405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA405,SPTL!AA405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB405,SPTL!AB405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC405,SPTL!AC405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD405,SPTL!AD405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE405,SPTL!AE405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF405,SPTL!AF405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG405,SPTL!AG405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH405,SPTL!AH405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI405,SPTL!AI405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ405,SPTL!AJ405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK405,SPTL!AK405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL405,SPTL!AL405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM405,SPTL!AM405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN405,SPTL!AN405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO405,SPTL!AO405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP405,SPTL!AP405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ405,SPTL!AQ405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR405,SPTL!AR405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS405,SPTL!AS405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT405,SPTL!AT405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU405,SPTL!AU405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV405,SPTL!AV405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW405,SPTL!AW405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX405,SPTL!AX405)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY405,SPTL!AY405)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A406,SPTL!A406)","v":"Issuance of Equity"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B406,SPTL!B406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C406,SPTL!C406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D406,SPTL!D406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E406,SPTL!E406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F406,SPTL!F406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G406,SPTL!G406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H406,SPTL!H406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I406,SPTL!I406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J406,SPTL!J406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K406,SPTL!K406)","v":2.3817934282665485},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L406,SPTL!L406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M406,SPTL!M406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N406,SPTL!N406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O406,SPTL!O406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P406,SPTL!P406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q406,SPTL!Q406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R406,SPTL!R406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S406,SPTL!S406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T406,SPTL!T406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U406,SPTL!U406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V406,SPTL!V406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W406,SPTL!W406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X406,SPTL!X406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y406,SPTL!Y406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z406,SPTL!Z406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA406,SPTL!AA406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB406,SPTL!AB406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC406,SPTL!AC406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD406,SPTL!AD406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE406,SPTL!AE406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF406,SPTL!AF406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG406,SPTL!AG406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH406,SPTL!AH406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI406,SPTL!AI406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ406,SPTL!AJ406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK406,SPTL!AK406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL406,SPTL!AL406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM406,SPTL!AM406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN406,SPTL!AN406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO406,SPTL!AO406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP406,SPTL!AP406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ406,SPTL!AQ406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR406,SPTL!AR406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS406,SPTL!AS406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT406,SPTL!AT406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU406,SPTL!AU406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV406,SPTL!AV406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW406,SPTL!AW406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX406,SPTL!AX406)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY406,SPTL!AY406)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A407,SPTL!A407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B407,SPTL!B407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C407,SPTL!C407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D407,SPTL!D407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E407,SPTL!E407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F407,SPTL!F407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G407,SPTL!G407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H407,SPTL!H407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I407,SPTL!I407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J407,SPTL!J407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K407,SPTL!K407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L407,SPTL!L407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M407,SPTL!M407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N407,SPTL!N407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O407,SPTL!O407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P407,SPTL!P407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q407,SPTL!Q407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R407,SPTL!R407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S407,SPTL!S407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T407,SPTL!T407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U407,SPTL!U407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V407,SPTL!V407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W407,SPTL!W407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X407,SPTL!X407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y407,SPTL!Y407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z407,SPTL!Z407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA407,SPTL!AA407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB407,SPTL!AB407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC407,SPTL!AC407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD407,SPTL!AD407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE407,SPTL!AE407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF407,SPTL!AF407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG407,SPTL!AG407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH407,SPTL!AH407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI407,SPTL!AI407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ407,SPTL!AJ407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK407,SPTL!AK407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL407,SPTL!AL407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM407,SPTL!AM407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN407,SPTL!AN407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO407,SPTL!AO407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP407,SPTL!AP407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ407,SPTL!AQ407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR407,SPTL!AR407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS407,SPTL!AS407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT407,SPTL!AT407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU407,SPTL!AU407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV407,SPTL!AV407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW407,SPTL!AW407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX407,SPTL!AX407)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY407,SPTL!AY407)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A408,SPTL!A408)","v":"Capex assumptions - closing balances (accountancy)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B408,SPTL!B408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C408,SPTL!C408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D408,SPTL!D408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E408,SPTL!E408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F408,SPTL!F408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G408,SPTL!G408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H408,SPTL!H408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I408,SPTL!I408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J408,SPTL!J408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K408,SPTL!K408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L408,SPTL!L408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M408,SPTL!M408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N408,SPTL!N408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O408,SPTL!O408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P408,SPTL!P408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q408,SPTL!Q408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R408,SPTL!R408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S408,SPTL!S408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T408,SPTL!T408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U408,SPTL!U408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V408,SPTL!V408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W408,SPTL!W408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X408,SPTL!X408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y408,SPTL!Y408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z408,SPTL!Z408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA408,SPTL!AA408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB408,SPTL!AB408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC408,SPTL!AC408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD408,SPTL!AD408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE408,SPTL!AE408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF408,SPTL!AF408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG408,SPTL!AG408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH408,SPTL!AH408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI408,SPTL!AI408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ408,SPTL!AJ408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK408,SPTL!AK408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL408,SPTL!AL408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM408,SPTL!AM408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN408,SPTL!AN408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO408,SPTL!AO408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP408,SPTL!AP408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ408,SPTL!AQ408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR408,SPTL!AR408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS408,SPTL!AS408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT408,SPTL!AT408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU408,SPTL!AU408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV408,SPTL!AV408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW408,SPTL!AW408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX408,SPTL!AX408)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY408,SPTL!AY408)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A409,SPTL!A409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B409,SPTL!B409)","v":"Capital expenditure - Industrial buildings"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C409,SPTL!C409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D409,SPTL!D409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E409,SPTL!E409)","v":58.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F409,SPTL!F409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G409,SPTL!G409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H409,SPTL!H409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I409,SPTL!I409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J409,SPTL!J409)","v":66.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K409,SPTL!K409)","v":66.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L409,SPTL!L409)","v":72.599999999999994},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M409,SPTL!M409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N409,SPTL!N409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O409,SPTL!O409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P409,SPTL!P409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q409,SPTL!Q409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R409,SPTL!R409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S409,SPTL!S409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T409,SPTL!T409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U409,SPTL!U409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V409,SPTL!V409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W409,SPTL!W409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X409,SPTL!X409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y409,SPTL!Y409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z409,SPTL!Z409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA409,SPTL!AA409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB409,SPTL!AB409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC409,SPTL!AC409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD409,SPTL!AD409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE409,SPTL!AE409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF409,SPTL!AF409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG409,SPTL!AG409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH409,SPTL!AH409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI409,SPTL!AI409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ409,SPTL!AJ409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK409,SPTL!AK409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL409,SPTL!AL409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM409,SPTL!AM409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN409,SPTL!AN409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO409,SPTL!AO409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP409,SPTL!AP409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ409,SPTL!AQ409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR409,SPTL!AR409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS409,SPTL!AS409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT409,SPTL!AT409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU409,SPTL!AU409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV409,SPTL!AV409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW409,SPTL!AW409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX409,SPTL!AX409)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY409,SPTL!AY409)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A410,SPTL!A410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B410,SPTL!B410)","v":"Capital expenditure - Long life assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C410,SPTL!C410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D410,SPTL!D410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E410,SPTL!E410)","v":679},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F410,SPTL!F410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G410,SPTL!G410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H410,SPTL!H410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I410,SPTL!I410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J410,SPTL!J410)","v":1213.9000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K410,SPTL!K410)","v":1345.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L410,SPTL!L410)","v":1490.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M410,SPTL!M410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N410,SPTL!N410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O410,SPTL!O410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P410,SPTL!P410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q410,SPTL!Q410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R410,SPTL!R410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S410,SPTL!S410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T410,SPTL!T410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U410,SPTL!U410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V410,SPTL!V410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W410,SPTL!W410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X410,SPTL!X410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y410,SPTL!Y410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z410,SPTL!Z410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA410,SPTL!AA410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB410,SPTL!AB410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC410,SPTL!AC410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD410,SPTL!AD410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE410,SPTL!AE410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF410,SPTL!AF410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG410,SPTL!AG410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH410,SPTL!AH410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI410,SPTL!AI410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ410,SPTL!AJ410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK410,SPTL!AK410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL410,SPTL!AL410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM410,SPTL!AM410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN410,SPTL!AN410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO410,SPTL!AO410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP410,SPTL!AP410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ410,SPTL!AQ410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR410,SPTL!AR410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS410,SPTL!AS410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT410,SPTL!AT410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU410,SPTL!AU410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV410,SPTL!AV410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW410,SPTL!AW410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX410,SPTL!AX410)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY410,SPTL!AY410)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A411,SPTL!A411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B411,SPTL!B411)","v":"Capital expenditure - Plant pool"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C411,SPTL!C411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D411,SPTL!D411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E411,SPTL!E411)","v":11.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F411,SPTL!F411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G411,SPTL!G411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H411,SPTL!H411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I411,SPTL!I411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J411,SPTL!J411)","v":30.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K411,SPTL!K411)","v":30},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L411,SPTL!L411)","v":38.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M411,SPTL!M411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N411,SPTL!N411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O411,SPTL!O411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P411,SPTL!P411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q411,SPTL!Q411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R411,SPTL!R411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S411,SPTL!S411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T411,SPTL!T411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U411,SPTL!U411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V411,SPTL!V411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W411,SPTL!W411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X411,SPTL!X411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y411,SPTL!Y411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z411,SPTL!Z411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA411,SPTL!AA411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB411,SPTL!AB411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC411,SPTL!AC411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD411,SPTL!AD411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE411,SPTL!AE411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF411,SPTL!AF411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG411,SPTL!AG411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH411,SPTL!AH411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI411,SPTL!AI411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ411,SPTL!AJ411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK411,SPTL!AK411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL411,SPTL!AL411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM411,SPTL!AM411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN411,SPTL!AN411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO411,SPTL!AO411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP411,SPTL!AP411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ411,SPTL!AQ411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR411,SPTL!AR411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS411,SPTL!AS411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT411,SPTL!AT411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU411,SPTL!AU411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV411,SPTL!AV411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW411,SPTL!AW411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX411,SPTL!AX411)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY411,SPTL!AY411)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A412,SPTL!A412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B412,SPTL!B412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C412,SPTL!C412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D412,SPTL!D412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E412,SPTL!E412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F412,SPTL!F412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G412,SPTL!G412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H412,SPTL!H412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I412,SPTL!I412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J412,SPTL!J412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K412,SPTL!K412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L412,SPTL!L412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M412,SPTL!M412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N412,SPTL!N412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O412,SPTL!O412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P412,SPTL!P412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q412,SPTL!Q412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R412,SPTL!R412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S412,SPTL!S412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T412,SPTL!T412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U412,SPTL!U412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V412,SPTL!V412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W412,SPTL!W412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X412,SPTL!X412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y412,SPTL!Y412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z412,SPTL!Z412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA412,SPTL!AA412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB412,SPTL!AB412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC412,SPTL!AC412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD412,SPTL!AD412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE412,SPTL!AE412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF412,SPTL!AF412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG412,SPTL!AG412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH412,SPTL!AH412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI412,SPTL!AI412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ412,SPTL!AJ412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK412,SPTL!AK412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL412,SPTL!AL412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM412,SPTL!AM412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN412,SPTL!AN412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO412,SPTL!AO412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP412,SPTL!AP412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ412,SPTL!AQ412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR412,SPTL!AR412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS412,SPTL!AS412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT412,SPTL!AT412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU412,SPTL!AU412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV412,SPTL!AV412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW412,SPTL!AW412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX412,SPTL!AX412)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY412,SPTL!AY412)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A413,SPTL!A413)","v":"Asset lives (accounting)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B413,SPTL!B413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C413,SPTL!C413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D413,SPTL!D413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E413,SPTL!E413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F413,SPTL!F413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G413,SPTL!G413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H413,SPTL!H413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I413,SPTL!I413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J413,SPTL!J413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K413,SPTL!K413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L413,SPTL!L413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M413,SPTL!M413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N413,SPTL!N413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O413,SPTL!O413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P413,SPTL!P413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q413,SPTL!Q413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R413,SPTL!R413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S413,SPTL!S413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T413,SPTL!T413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U413,SPTL!U413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V413,SPTL!V413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W413,SPTL!W413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X413,SPTL!X413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y413,SPTL!Y413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z413,SPTL!Z413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA413,SPTL!AA413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB413,SPTL!AB413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC413,SPTL!AC413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD413,SPTL!AD413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE413,SPTL!AE413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF413,SPTL!AF413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG413,SPTL!AG413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH413,SPTL!AH413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI413,SPTL!AI413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ413,SPTL!AJ413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK413,SPTL!AK413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL413,SPTL!AL413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM413,SPTL!AM413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN413,SPTL!AN413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO413,SPTL!AO413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP413,SPTL!AP413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ413,SPTL!AQ413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR413,SPTL!AR413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS413,SPTL!AS413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT413,SPTL!AT413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU413,SPTL!AU413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV413,SPTL!AV413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW413,SPTL!AW413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX413,SPTL!AX413)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY413,SPTL!AY413)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A414,SPTL!A414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B414,SPTL!B414)","v":"Industrial Buildings (years) - straight line depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C414,SPTL!C414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D414,SPTL!D414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E414,SPTL!E414)","v":60},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F414,SPTL!F414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G414,SPTL!G414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H414,SPTL!H414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I414,SPTL!I414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J414,SPTL!J414)","v":60},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K414,SPTL!K414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L414,SPTL!L414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M414,SPTL!M414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N414,SPTL!N414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O414,SPTL!O414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P414,SPTL!P414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q414,SPTL!Q414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R414,SPTL!R414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S414,SPTL!S414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T414,SPTL!T414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U414,SPTL!U414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V414,SPTL!V414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W414,SPTL!W414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X414,SPTL!X414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y414,SPTL!Y414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z414,SPTL!Z414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA414,SPTL!AA414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB414,SPTL!AB414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC414,SPTL!AC414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD414,SPTL!AD414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE414,SPTL!AE414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF414,SPTL!AF414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG414,SPTL!AG414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH414,SPTL!AH414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI414,SPTL!AI414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ414,SPTL!AJ414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK414,SPTL!AK414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL414,SPTL!AL414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM414,SPTL!AM414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN414,SPTL!AN414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO414,SPTL!AO414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP414,SPTL!AP414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ414,SPTL!AQ414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR414,SPTL!AR414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS414,SPTL!AS414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT414,SPTL!AT414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU414,SPTL!AU414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV414,SPTL!AV414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW414,SPTL!AW414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX414,SPTL!AX414)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY414,SPTL!AY414)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A415,SPTL!A415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B415,SPTL!B415)","v":"Long life assets (years) - straight line depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C415,SPTL!C415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D415,SPTL!D415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E415,SPTL!E415)","v":60},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F415,SPTL!F415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G415,SPTL!G415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H415,SPTL!H415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I415,SPTL!I415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J415,SPTL!J415)","v":60},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K415,SPTL!K415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L415,SPTL!L415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M415,SPTL!M415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N415,SPTL!N415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O415,SPTL!O415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P415,SPTL!P415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q415,SPTL!Q415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R415,SPTL!R415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S415,SPTL!S415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T415,SPTL!T415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U415,SPTL!U415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V415,SPTL!V415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W415,SPTL!W415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X415,SPTL!X415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y415,SPTL!Y415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z415,SPTL!Z415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA415,SPTL!AA415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB415,SPTL!AB415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC415,SPTL!AC415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD415,SPTL!AD415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE415,SPTL!AE415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF415,SPTL!AF415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG415,SPTL!AG415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH415,SPTL!AH415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI415,SPTL!AI415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ415,SPTL!AJ415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK415,SPTL!AK415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL415,SPTL!AL415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM415,SPTL!AM415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN415,SPTL!AN415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO415,SPTL!AO415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP415,SPTL!AP415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ415,SPTL!AQ415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR415,SPTL!AR415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS415,SPTL!AS415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT415,SPTL!AT415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU415,SPTL!AU415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV415,SPTL!AV415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW415,SPTL!AW415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX415,SPTL!AX415)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY415,SPTL!AY415)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A416,SPTL!A416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B416,SPTL!B416)","v":"Plant pool (years) - straight line depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C416,SPTL!C416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D416,SPTL!D416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E416,SPTL!E416)","v":15},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F416,SPTL!F416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G416,SPTL!G416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H416,SPTL!H416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I416,SPTL!I416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J416,SPTL!J416)","v":15},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K416,SPTL!K416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L416,SPTL!L416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M416,SPTL!M416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N416,SPTL!N416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O416,SPTL!O416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P416,SPTL!P416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q416,SPTL!Q416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R416,SPTL!R416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S416,SPTL!S416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T416,SPTL!T416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U416,SPTL!U416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V416,SPTL!V416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W416,SPTL!W416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X416,SPTL!X416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y416,SPTL!Y416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z416,SPTL!Z416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA416,SPTL!AA416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB416,SPTL!AB416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC416,SPTL!AC416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD416,SPTL!AD416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE416,SPTL!AE416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF416,SPTL!AF416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG416,SPTL!AG416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH416,SPTL!AH416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI416,SPTL!AI416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ416,SPTL!AJ416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK416,SPTL!AK416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL416,SPTL!AL416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM416,SPTL!AM416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN416,SPTL!AN416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO416,SPTL!AO416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP416,SPTL!AP416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ416,SPTL!AQ416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR416,SPTL!AR416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS416,SPTL!AS416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT416,SPTL!AT416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU416,SPTL!AU416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV416,SPTL!AV416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW416,SPTL!AW416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX416,SPTL!AX416)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY416,SPTL!AY416)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A417,SPTL!A417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B417,SPTL!B417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C417,SPTL!C417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D417,SPTL!D417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E417,SPTL!E417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F417,SPTL!F417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G417,SPTL!G417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H417,SPTL!H417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I417,SPTL!I417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J417,SPTL!J417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K417,SPTL!K417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L417,SPTL!L417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M417,SPTL!M417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N417,SPTL!N417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O417,SPTL!O417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P417,SPTL!P417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q417,SPTL!Q417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R417,SPTL!R417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S417,SPTL!S417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T417,SPTL!T417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U417,SPTL!U417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V417,SPTL!V417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W417,SPTL!W417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X417,SPTL!X417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y417,SPTL!Y417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z417,SPTL!Z417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA417,SPTL!AA417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB417,SPTL!AB417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC417,SPTL!AC417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD417,SPTL!AD417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE417,SPTL!AE417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF417,SPTL!AF417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG417,SPTL!AG417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH417,SPTL!AH417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI417,SPTL!AI417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ417,SPTL!AJ417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK417,SPTL!AK417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL417,SPTL!AL417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM417,SPTL!AM417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN417,SPTL!AN417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO417,SPTL!AO417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP417,SPTL!AP417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ417,SPTL!AQ417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR417,SPTL!AR417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS417,SPTL!AS417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT417,SPTL!AT417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU417,SPTL!AU417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV417,SPTL!AV417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW417,SPTL!AW417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX417,SPTL!AX417)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY417,SPTL!AY417)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A418,SPTL!A418)","v":"Capex assumptions - depreciation closing balances (accountancy)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B418,SPTL!B418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C418,SPTL!C418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D418,SPTL!D418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E418,SPTL!E418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F418,SPTL!F418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G418,SPTL!G418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H418,SPTL!H418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I418,SPTL!I418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J418,SPTL!J418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K418,SPTL!K418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L418,SPTL!L418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M418,SPTL!M418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N418,SPTL!N418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O418,SPTL!O418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P418,SPTL!P418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q418,SPTL!Q418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R418,SPTL!R418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S418,SPTL!S418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T418,SPTL!T418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U418,SPTL!U418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V418,SPTL!V418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W418,SPTL!W418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X418,SPTL!X418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y418,SPTL!Y418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z418,SPTL!Z418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA418,SPTL!AA418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB418,SPTL!AB418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC418,SPTL!AC418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD418,SPTL!AD418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE418,SPTL!AE418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF418,SPTL!AF418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG418,SPTL!AG418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH418,SPTL!AH418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI418,SPTL!AI418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ418,SPTL!AJ418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK418,SPTL!AK418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL418,SPTL!AL418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM418,SPTL!AM418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN418,SPTL!AN418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO418,SPTL!AO418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP418,SPTL!AP418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ418,SPTL!AQ418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR418,SPTL!AR418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS418,SPTL!AS418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT418,SPTL!AT418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU418,SPTL!AU418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV418,SPTL!AV418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW418,SPTL!AW418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX418,SPTL!AX418)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY418,SPTL!AY418)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A419,SPTL!A419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B419,SPTL!B419)","v":"Capital expenditure - Industrial buildings"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C419,SPTL!C419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D419,SPTL!D419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E419,SPTL!E419)","v":28.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F419,SPTL!F419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G419,SPTL!G419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H419,SPTL!H419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I419,SPTL!I419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J419,SPTL!J419)","v":32.700000000000003},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K419,SPTL!K419)","v":32.700000000000003},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L419,SPTL!L419)","v":32.700000000000003},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M419,SPTL!M419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N419,SPTL!N419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O419,SPTL!O419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P419,SPTL!P419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q419,SPTL!Q419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R419,SPTL!R419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S419,SPTL!S419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T419,SPTL!T419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U419,SPTL!U419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V419,SPTL!V419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W419,SPTL!W419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X419,SPTL!X419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y419,SPTL!Y419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z419,SPTL!Z419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA419,SPTL!AA419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB419,SPTL!AB419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC419,SPTL!AC419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD419,SPTL!AD419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE419,SPTL!AE419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF419,SPTL!AF419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG419,SPTL!AG419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH419,SPTL!AH419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI419,SPTL!AI419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ419,SPTL!AJ419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK419,SPTL!AK419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL419,SPTL!AL419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM419,SPTL!AM419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN419,SPTL!AN419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO419,SPTL!AO419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP419,SPTL!AP419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ419,SPTL!AQ419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR419,SPTL!AR419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS419,SPTL!AS419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT419,SPTL!AT419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU419,SPTL!AU419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV419,SPTL!AV419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW419,SPTL!AW419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX419,SPTL!AX419)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY419,SPTL!AY419)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A420,SPTL!A420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B420,SPTL!B420)","v":"Capital expenditure - Long life assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C420,SPTL!C420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D420,SPTL!D420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E420,SPTL!E420)","v":223.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F420,SPTL!F420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G420,SPTL!G420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H420,SPTL!H420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I420,SPTL!I420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J420,SPTL!J420)","v":284.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K420,SPTL!K420)","v":299.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L420,SPTL!L420)","v":301.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M420,SPTL!M420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N420,SPTL!N420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O420,SPTL!O420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P420,SPTL!P420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q420,SPTL!Q420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R420,SPTL!R420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S420,SPTL!S420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T420,SPTL!T420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U420,SPTL!U420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V420,SPTL!V420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W420,SPTL!W420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X420,SPTL!X420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y420,SPTL!Y420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z420,SPTL!Z420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA420,SPTL!AA420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB420,SPTL!AB420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC420,SPTL!AC420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD420,SPTL!AD420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE420,SPTL!AE420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF420,SPTL!AF420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG420,SPTL!AG420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH420,SPTL!AH420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI420,SPTL!AI420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ420,SPTL!AJ420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK420,SPTL!AK420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL420,SPTL!AL420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM420,SPTL!AM420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN420,SPTL!AN420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO420,SPTL!AO420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP420,SPTL!AP420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ420,SPTL!AQ420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR420,SPTL!AR420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS420,SPTL!AS420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT420,SPTL!AT420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU420,SPTL!AU420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV420,SPTL!AV420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW420,SPTL!AW420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX420,SPTL!AX420)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY420,SPTL!AY420)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A421,SPTL!A421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B421,SPTL!B421)","v":"Capital expenditure - Plant pool"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C421,SPTL!C421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D421,SPTL!D421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E421,SPTL!E421)","v":0.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F421,SPTL!F421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G421,SPTL!G421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H421,SPTL!H421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I421,SPTL!I421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J421,SPTL!J421)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K421,SPTL!K421)","v":6.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L421,SPTL!L421)","v":6.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M421,SPTL!M421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N421,SPTL!N421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O421,SPTL!O421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P421,SPTL!P421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q421,SPTL!Q421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R421,SPTL!R421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S421,SPTL!S421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T421,SPTL!T421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U421,SPTL!U421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V421,SPTL!V421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W421,SPTL!W421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X421,SPTL!X421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y421,SPTL!Y421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z421,SPTL!Z421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA421,SPTL!AA421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB421,SPTL!AB421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC421,SPTL!AC421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD421,SPTL!AD421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE421,SPTL!AE421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF421,SPTL!AF421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG421,SPTL!AG421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH421,SPTL!AH421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI421,SPTL!AI421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ421,SPTL!AJ421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK421,SPTL!AK421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL421,SPTL!AL421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM421,SPTL!AM421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN421,SPTL!AN421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO421,SPTL!AO421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP421,SPTL!AP421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ421,SPTL!AQ421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR421,SPTL!AR421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS421,SPTL!AS421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT421,SPTL!AT421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU421,SPTL!AU421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV421,SPTL!AV421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW421,SPTL!AW421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX421,SPTL!AX421)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY421,SPTL!AY421)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A422,SPTL!A422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B422,SPTL!B422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C422,SPTL!C422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D422,SPTL!D422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E422,SPTL!E422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F422,SPTL!F422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G422,SPTL!G422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H422,SPTL!H422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I422,SPTL!I422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J422,SPTL!J422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K422,SPTL!K422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L422,SPTL!L422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M422,SPTL!M422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N422,SPTL!N422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O422,SPTL!O422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P422,SPTL!P422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q422,SPTL!Q422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R422,SPTL!R422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S422,SPTL!S422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T422,SPTL!T422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U422,SPTL!U422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V422,SPTL!V422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W422,SPTL!W422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X422,SPTL!X422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y422,SPTL!Y422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z422,SPTL!Z422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA422,SPTL!AA422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB422,SPTL!AB422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC422,SPTL!AC422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD422,SPTL!AD422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE422,SPTL!AE422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF422,SPTL!AF422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG422,SPTL!AG422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH422,SPTL!AH422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI422,SPTL!AI422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ422,SPTL!AJ422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK422,SPTL!AK422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL422,SPTL!AL422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM422,SPTL!AM422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN422,SPTL!AN422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO422,SPTL!AO422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP422,SPTL!AP422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ422,SPTL!AQ422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR422,SPTL!AR422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS422,SPTL!AS422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT422,SPTL!AT422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU422,SPTL!AU422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV422,SPTL!AV422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW422,SPTL!AW422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX422,SPTL!AX422)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY422,SPTL!AY422)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A423,SPTL!A423)","v":"Non Current Assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B423,SPTL!B423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C423,SPTL!C423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D423,SPTL!D423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E423,SPTL!E423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F423,SPTL!F423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G423,SPTL!G423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H423,SPTL!H423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I423,SPTL!I423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J423,SPTL!J423)","v":987.30009999999993},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K423,SPTL!K423)","v":1102.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L423,SPTL!L423)","v":1260},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M423,SPTL!M423)","v":1790.6345252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N423,SPTL!N423)","v":1790.6345252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O423,SPTL!O423)","v":1790.6345252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P423,SPTL!P423)","v":1790.6345252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q423,SPTL!Q423)","v":1790.6345252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R423,SPTL!R423)","v":1790.6345252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S423,SPTL!S423)","v":1790.6345252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T423,SPTL!T423)","v":1790.6345252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U423,SPTL!U423)","v":1790.6345252231506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V423,SPTL!V423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W423,SPTL!W423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X423,SPTL!X423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y423,SPTL!Y423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z423,SPTL!Z423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA423,SPTL!AA423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB423,SPTL!AB423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC423,SPTL!AC423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD423,SPTL!AD423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE423,SPTL!AE423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF423,SPTL!AF423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG423,SPTL!AG423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH423,SPTL!AH423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI423,SPTL!AI423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ423,SPTL!AJ423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK423,SPTL!AK423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL423,SPTL!AL423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM423,SPTL!AM423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN423,SPTL!AN423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO423,SPTL!AO423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP423,SPTL!AP423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ423,SPTL!AQ423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR423,SPTL!AR423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS423,SPTL!AS423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT423,SPTL!AT423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU423,SPTL!AU423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV423,SPTL!AV423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW423,SPTL!AW423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX423,SPTL!AX423)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY423,SPTL!AY423)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A424,SPTL!A424)","v":"Current Assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B424,SPTL!B424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C424,SPTL!C424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D424,SPTL!D424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E424,SPTL!E424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F424,SPTL!F424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G424,SPTL!G424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H424,SPTL!H424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I424,SPTL!I424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J424,SPTL!J424)","v":8.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K424,SPTL!K424)","v":7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L424,SPTL!L424)","v":6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M424,SPTL!M424)","v":5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N424,SPTL!N424)","v":4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O424,SPTL!O424)","v":3.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P424,SPTL!P424)","v":3.4000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q424,SPTL!Q424)","v":3.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R424,SPTL!R424)","v":2.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S424,SPTL!S424)","v":2.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T424,SPTL!T424)","v":2.2000000000000002},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U424,SPTL!U424)","v":2.2000000000000002},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V424,SPTL!V424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W424,SPTL!W424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X424,SPTL!X424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y424,SPTL!Y424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z424,SPTL!Z424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA424,SPTL!AA424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB424,SPTL!AB424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC424,SPTL!AC424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD424,SPTL!AD424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE424,SPTL!AE424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF424,SPTL!AF424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG424,SPTL!AG424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH424,SPTL!AH424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI424,SPTL!AI424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ424,SPTL!AJ424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK424,SPTL!AK424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL424,SPTL!AL424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM424,SPTL!AM424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN424,SPTL!AN424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO424,SPTL!AO424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP424,SPTL!AP424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ424,SPTL!AQ424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR424,SPTL!AR424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS424,SPTL!AS424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT424,SPTL!AT424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU424,SPTL!AU424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV424,SPTL!AV424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW424,SPTL!AW424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX424,SPTL!AX424)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY424,SPTL!AY424)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A425,SPTL!A425)","v":"Creditors: amounts falling due within one year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B425,SPTL!B425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C425,SPTL!C425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D425,SPTL!D425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E425,SPTL!E425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F425,SPTL!F425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G425,SPTL!G425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H425,SPTL!H425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I425,SPTL!I425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J425,SPTL!J425)","v":210.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K425,SPTL!K425)","v":198.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L425,SPTL!L425)","v":284.60000000000002},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M425,SPTL!M425)","v":124.23902188343283},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N425,SPTL!N425)","v":133.66440959736019},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O425,SPTL!O425)","v":139.17390804127095},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P425,SPTL!P425)","v":133.5972877432832},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q425,SPTL!Q425)","v":128.1633446034545},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R425,SPTL!R425)","v":129.54718659636848},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S425,SPTL!S425)","v":130.57678782286592},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T425,SPTL!T425)","v":130.27034597167636},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U425,SPTL!U425)","v":119.26757617347261},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V425,SPTL!V425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W425,SPTL!W425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X425,SPTL!X425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y425,SPTL!Y425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z425,SPTL!Z425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA425,SPTL!AA425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB425,SPTL!AB425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC425,SPTL!AC425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD425,SPTL!AD425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE425,SPTL!AE425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF425,SPTL!AF425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG425,SPTL!AG425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH425,SPTL!AH425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI425,SPTL!AI425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ425,SPTL!AJ425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK425,SPTL!AK425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL425,SPTL!AL425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM425,SPTL!AM425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN425,SPTL!AN425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO425,SPTL!AO425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP425,SPTL!AP425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ425,SPTL!AQ425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR425,SPTL!AR425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS425,SPTL!AS425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT425,SPTL!AT425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU425,SPTL!AU425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV425,SPTL!AV425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW425,SPTL!AW425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX425,SPTL!AX425)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY425,SPTL!AY425)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A426,SPTL!A426)","v":"Creditors: amounts falling due after more than one year"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B426,SPTL!B426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C426,SPTL!C426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D426,SPTL!D426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E426,SPTL!E426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F426,SPTL!F426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G426,SPTL!G426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H426,SPTL!H426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I426,SPTL!I426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J426,SPTL!J426)","v":285},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K426,SPTL!K426)","v":327.39999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L426,SPTL!L426)","v":327.39999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M426,SPTL!M426)","v":420.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N426,SPTL!N426)","v":420.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O426,SPTL!O426)","v":420.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P426,SPTL!P426)","v":420.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q426,SPTL!Q426)","v":420.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R426,SPTL!R426)","v":420.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S426,SPTL!S426)","v":420.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T426,SPTL!T426)","v":420.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U426,SPTL!U426)","v":420.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V426,SPTL!V426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W426,SPTL!W426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X426,SPTL!X426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y426,SPTL!Y426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z426,SPTL!Z426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA426,SPTL!AA426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB426,SPTL!AB426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC426,SPTL!AC426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD426,SPTL!AD426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE426,SPTL!AE426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF426,SPTL!AF426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG426,SPTL!AG426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH426,SPTL!AH426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI426,SPTL!AI426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ426,SPTL!AJ426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK426,SPTL!AK426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL426,SPTL!AL426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM426,SPTL!AM426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN426,SPTL!AN426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO426,SPTL!AO426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP426,SPTL!AP426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ426,SPTL!AQ426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR426,SPTL!AR426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS426,SPTL!AS426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT426,SPTL!AT426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU426,SPTL!AU426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV426,SPTL!AV426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW426,SPTL!AW426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX426,SPTL!AX426)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY426,SPTL!AY426)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A427,SPTL!A427)","v":"Provisions for liabilities and charges"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B427,SPTL!B427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C427,SPTL!C427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D427,SPTL!D427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E427,SPTL!E427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F427,SPTL!F427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G427,SPTL!G427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H427,SPTL!H427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I427,SPTL!I427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J427,SPTL!J427)","v":100.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K427,SPTL!K427)","v":109.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L427,SPTL!L427)","v":124.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M427,SPTL!M427)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N427,SPTL!N427)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O427,SPTL!O427)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P427,SPTL!P427)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q427,SPTL!Q427)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R427,SPTL!R427)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S427,SPTL!S427)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T427,SPTL!T427)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U427,SPTL!U427)","v":146.97279113066111},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V427,SPTL!V427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W427,SPTL!W427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X427,SPTL!X427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y427,SPTL!Y427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z427,SPTL!Z427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA427,SPTL!AA427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB427,SPTL!AB427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC427,SPTL!AC427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD427,SPTL!AD427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE427,SPTL!AE427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF427,SPTL!AF427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG427,SPTL!AG427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH427,SPTL!AH427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI427,SPTL!AI427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ427,SPTL!AJ427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK427,SPTL!AK427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL427,SPTL!AL427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM427,SPTL!AM427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN427,SPTL!AN427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO427,SPTL!AO427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP427,SPTL!AP427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ427,SPTL!AQ427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR427,SPTL!AR427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS427,SPTL!AS427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT427,SPTL!AT427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU427,SPTL!AU427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV427,SPTL!AV427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW427,SPTL!AW427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX427,SPTL!AX427)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY427,SPTL!AY427)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A428,SPTL!A428)","v":"Shareholders funds"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B428,SPTL!B428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C428,SPTL!C428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D428,SPTL!D428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E428,SPTL!E428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F428,SPTL!F428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G428,SPTL!G428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H428,SPTL!H428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I428,SPTL!I428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J428,SPTL!J428)","v":400.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K428,SPTL!K428)","v":474.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L428,SPTL!L428)","v":529.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M428,SPTL!M428)","v":555.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N428,SPTL!N428)","v":555.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O428,SPTL!O428)","v":555.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P428,SPTL!P428)","v":555.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q428,SPTL!Q428)","v":555.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R428,SPTL!R428)","v":555.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S428,SPTL!S428)","v":555.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T428,SPTL!T428)","v":555.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U428,SPTL!U428)","v":555.44030005943489},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V428,SPTL!V428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W428,SPTL!W428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X428,SPTL!X428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y428,SPTL!Y428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z428,SPTL!Z428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA428,SPTL!AA428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB428,SPTL!AB428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC428,SPTL!AC428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD428,SPTL!AD428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE428,SPTL!AE428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF428,SPTL!AF428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG428,SPTL!AG428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH428,SPTL!AH428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI428,SPTL!AI428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ428,SPTL!AJ428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK428,SPTL!AK428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL428,SPTL!AL428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM428,SPTL!AM428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN428,SPTL!AN428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO428,SPTL!AO428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP428,SPTL!AP428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ428,SPTL!AQ428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR428,SPTL!AR428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS428,SPTL!AS428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT428,SPTL!AT428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU428,SPTL!AU428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV428,SPTL!AV428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW428,SPTL!AW428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX428,SPTL!AX428)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY428,SPTL!AY428)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A429,SPTL!A429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B429,SPTL!B429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C429,SPTL!C429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D429,SPTL!D429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E429,SPTL!E429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F429,SPTL!F429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G429,SPTL!G429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H429,SPTL!H429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I429,SPTL!I429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J429,SPTL!J429)","v":500.70010000000002},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K429,SPTL!K429)","v":583.69999999999993},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L429,SPTL!L429)","v":654},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M429,SPTL!M429)","v":1251.1955033397178},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N429,SPTL!N429)","v":1240.7701156257904},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O429,SPTL!O429)","v":1234.9606171818796},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P429,SPTL!P429)","v":1240.2372374798674},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q429,SPTL!Q429)","v":1245.3711806196959},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R429,SPTL!R429)","v":1243.6873386267821},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S429,SPTL!S429)","v":1242.3577374002846},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T429,SPTL!T429)","v":1242.3641792514743},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U429,SPTL!U429)","v":1253.3669490496779},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V429,SPTL!V429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W429,SPTL!W429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X429,SPTL!X429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y429,SPTL!Y429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z429,SPTL!Z429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA429,SPTL!AA429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB429,SPTL!AB429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC429,SPTL!AC429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD429,SPTL!AD429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE429,SPTL!AE429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF429,SPTL!AF429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG429,SPTL!AG429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH429,SPTL!AH429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI429,SPTL!AI429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ429,SPTL!AJ429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK429,SPTL!AK429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL429,SPTL!AL429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM429,SPTL!AM429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN429,SPTL!AN429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO429,SPTL!AO429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP429,SPTL!AP429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ429,SPTL!AQ429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR429,SPTL!AR429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS429,SPTL!AS429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT429,SPTL!AT429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU429,SPTL!AU429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV429,SPTL!AV429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW429,SPTL!AW429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX429,SPTL!AX429)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY429,SPTL!AY429)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A430,SPTL!A430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B430,SPTL!B430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C430,SPTL!C430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D430,SPTL!D430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E430,SPTL!E430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F430,SPTL!F430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G430,SPTL!G430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H430,SPTL!H430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I430,SPTL!I430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J430,SPTL!J430)","v":500.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K430,SPTL!K430)","v":583.70000000000005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L430,SPTL!L430)","v":654},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M430,SPTL!M430)","v":702.413091190096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N430,SPTL!N430)","v":702.413091190096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O430,SPTL!O430)","v":702.413091190096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P430,SPTL!P430)","v":702.413091190096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q430,SPTL!Q430)","v":702.413091190096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R430,SPTL!R430)","v":702.413091190096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S430,SPTL!S430)","v":702.413091190096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T430,SPTL!T430)","v":702.413091190096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U430,SPTL!U430)","v":702.413091190096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V430,SPTL!V430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W430,SPTL!W430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X430,SPTL!X430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y430,SPTL!Y430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z430,SPTL!Z430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA430,SPTL!AA430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB430,SPTL!AB430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC430,SPTL!AC430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD430,SPTL!AD430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE430,SPTL!AE430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF430,SPTL!AF430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG430,SPTL!AG430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH430,SPTL!AH430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI430,SPTL!AI430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ430,SPTL!AJ430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK430,SPTL!AK430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL430,SPTL!AL430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM430,SPTL!AM430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN430,SPTL!AN430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO430,SPTL!AO430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP430,SPTL!AP430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ430,SPTL!AQ430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR430,SPTL!AR430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS430,SPTL!AS430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT430,SPTL!AT430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU430,SPTL!AU430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV430,SPTL!AV430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW430,SPTL!AW430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX430,SPTL!AX430)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY430,SPTL!AY430)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A431,SPTL!A431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B431,SPTL!B431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C431,SPTL!C431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D431,SPTL!D431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E431,SPTL!E431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F431,SPTL!F431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G431,SPTL!G431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H431,SPTL!H431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I431,SPTL!I431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J431,SPTL!J431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K431,SPTL!K431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L431,SPTL!L431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M431,SPTL!M431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N431,SPTL!N431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O431,SPTL!O431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P431,SPTL!P431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q431,SPTL!Q431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R431,SPTL!R431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S431,SPTL!S431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T431,SPTL!T431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U431,SPTL!U431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V431,SPTL!V431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W431,SPTL!W431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X431,SPTL!X431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y431,SPTL!Y431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z431,SPTL!Z431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA431,SPTL!AA431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB431,SPTL!AB431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC431,SPTL!AC431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD431,SPTL!AD431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE431,SPTL!AE431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF431,SPTL!AF431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG431,SPTL!AG431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH431,SPTL!AH431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI431,SPTL!AI431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ431,SPTL!AJ431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK431,SPTL!AK431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL431,SPTL!AL431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM431,SPTL!AM431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN431,SPTL!AN431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO431,SPTL!AO431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP431,SPTL!AP431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ431,SPTL!AQ431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR431,SPTL!AR431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS431,SPTL!AS431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT431,SPTL!AT431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU431,SPTL!AU431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV431,SPTL!AV431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW431,SPTL!AW431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX431,SPTL!AX431)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY431,SPTL!AY431)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A432,SPTL!A432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B432,SPTL!B432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C432,SPTL!C432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D432,SPTL!D432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E432,SPTL!E432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F432,SPTL!F432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G432,SPTL!G432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H432,SPTL!H432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I432,SPTL!I432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J432,SPTL!J432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K432,SPTL!K432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L432,SPTL!L432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M432,SPTL!M432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N432,SPTL!N432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O432,SPTL!O432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P432,SPTL!P432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q432,SPTL!Q432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R432,SPTL!R432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S432,SPTL!S432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T432,SPTL!T432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U432,SPTL!U432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V432,SPTL!V432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W432,SPTL!W432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X432,SPTL!X432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y432,SPTL!Y432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z432,SPTL!Z432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA432,SPTL!AA432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB432,SPTL!AB432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC432,SPTL!AC432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD432,SPTL!AD432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE432,SPTL!AE432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF432,SPTL!AF432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG432,SPTL!AG432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH432,SPTL!AH432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI432,SPTL!AI432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ432,SPTL!AJ432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK432,SPTL!AK432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL432,SPTL!AL432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM432,SPTL!AM432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN432,SPTL!AN432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO432,SPTL!AO432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP432,SPTL!AP432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ432,SPTL!AQ432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR432,SPTL!AR432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS432,SPTL!AS432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT432,SPTL!AT432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU432,SPTL!AU432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV432,SPTL!AV432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW432,SPTL!AW432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX432,SPTL!AX432)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY432,SPTL!AY432)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A433,SPTL!A433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B433,SPTL!B433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C433,SPTL!C433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D433,SPTL!D433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E433,SPTL!E433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F433,SPTL!F433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G433,SPTL!G433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H433,SPTL!H433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I433,SPTL!I433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J433,SPTL!J433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K433,SPTL!K433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L433,SPTL!L433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M433,SPTL!M433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N433,SPTL!N433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O433,SPTL!O433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P433,SPTL!P433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q433,SPTL!Q433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R433,SPTL!R433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S433,SPTL!S433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T433,SPTL!T433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U433,SPTL!U433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V433,SPTL!V433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W433,SPTL!W433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X433,SPTL!X433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y433,SPTL!Y433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z433,SPTL!Z433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA433,SPTL!AA433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB433,SPTL!AB433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC433,SPTL!AC433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD433,SPTL!AD433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE433,SPTL!AE433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF433,SPTL!AF433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG433,SPTL!AG433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH433,SPTL!AH433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI433,SPTL!AI433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ433,SPTL!AJ433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK433,SPTL!AK433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL433,SPTL!AL433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM433,SPTL!AM433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN433,SPTL!AN433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO433,SPTL!AO433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP433,SPTL!AP433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ433,SPTL!AQ433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR433,SPTL!AR433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS433,SPTL!AS433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT433,SPTL!AT433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU433,SPTL!AU433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV433,SPTL!AV433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW433,SPTL!AW433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX433,SPTL!AX433)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY433,SPTL!AY433)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A434,SPTL!A434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B434,SPTL!B434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C434,SPTL!C434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D434,SPTL!D434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E434,SPTL!E434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F434,SPTL!F434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G434,SPTL!G434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H434,SPTL!H434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I434,SPTL!I434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J434,SPTL!J434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K434,SPTL!K434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L434,SPTL!L434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M434,SPTL!M434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N434,SPTL!N434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O434,SPTL!O434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P434,SPTL!P434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q434,SPTL!Q434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R434,SPTL!R434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S434,SPTL!S434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T434,SPTL!T434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U434,SPTL!U434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V434,SPTL!V434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W434,SPTL!W434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X434,SPTL!X434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y434,SPTL!Y434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z434,SPTL!Z434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA434,SPTL!AA434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB434,SPTL!AB434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC434,SPTL!AC434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD434,SPTL!AD434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE434,SPTL!AE434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF434,SPTL!AF434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG434,SPTL!AG434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH434,SPTL!AH434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI434,SPTL!AI434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ434,SPTL!AJ434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK434,SPTL!AK434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL434,SPTL!AL434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM434,SPTL!AM434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN434,SPTL!AN434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO434,SPTL!AO434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP434,SPTL!AP434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ434,SPTL!AQ434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR434,SPTL!AR434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS434,SPTL!AS434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT434,SPTL!AT434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU434,SPTL!AU434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV434,SPTL!AV434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW434,SPTL!AW434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX434,SPTL!AX434)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY434,SPTL!AY434)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A435,SPTL!A435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B435,SPTL!B435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C435,SPTL!C435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D435,SPTL!D435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E435,SPTL!E435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F435,SPTL!F435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G435,SPTL!G435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H435,SPTL!H435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I435,SPTL!I435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J435,SPTL!J435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K435,SPTL!K435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L435,SPTL!L435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M435,SPTL!M435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N435,SPTL!N435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O435,SPTL!O435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P435,SPTL!P435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q435,SPTL!Q435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R435,SPTL!R435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S435,SPTL!S435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T435,SPTL!T435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U435,SPTL!U435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V435,SPTL!V435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W435,SPTL!W435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X435,SPTL!X435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y435,SPTL!Y435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z435,SPTL!Z435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA435,SPTL!AA435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB435,SPTL!AB435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC435,SPTL!AC435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD435,SPTL!AD435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE435,SPTL!AE435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF435,SPTL!AF435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG435,SPTL!AG435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH435,SPTL!AH435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI435,SPTL!AI435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ435,SPTL!AJ435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK435,SPTL!AK435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL435,SPTL!AL435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM435,SPTL!AM435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN435,SPTL!AN435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO435,SPTL!AO435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP435,SPTL!AP435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ435,SPTL!AQ435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR435,SPTL!AR435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS435,SPTL!AS435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT435,SPTL!AT435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU435,SPTL!AU435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV435,SPTL!AV435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW435,SPTL!AW435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX435,SPTL!AX435)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY435,SPTL!AY435)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A436,SPTL!A436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B436,SPTL!B436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C436,SPTL!C436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D436,SPTL!D436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E436,SPTL!E436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F436,SPTL!F436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G436,SPTL!G436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H436,SPTL!H436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I436,SPTL!I436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J436,SPTL!J436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K436,SPTL!K436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L436,SPTL!L436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M436,SPTL!M436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N436,SPTL!N436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O436,SPTL!O436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P436,SPTL!P436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q436,SPTL!Q436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R436,SPTL!R436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S436,SPTL!S436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T436,SPTL!T436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U436,SPTL!U436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V436,SPTL!V436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W436,SPTL!W436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X436,SPTL!X436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y436,SPTL!Y436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z436,SPTL!Z436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA436,SPTL!AA436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB436,SPTL!AB436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC436,SPTL!AC436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD436,SPTL!AD436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE436,SPTL!AE436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF436,SPTL!AF436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG436,SPTL!AG436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH436,SPTL!AH436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI436,SPTL!AI436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ436,SPTL!AJ436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK436,SPTL!AK436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL436,SPTL!AL436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM436,SPTL!AM436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN436,SPTL!AN436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO436,SPTL!AO436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP436,SPTL!AP436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ436,SPTL!AQ436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR436,SPTL!AR436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS436,SPTL!AS436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT436,SPTL!AT436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU436,SPTL!AU436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV436,SPTL!AV436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW436,SPTL!AW436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX436,SPTL!AX436)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY436,SPTL!AY436)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A437,SPTL!A437)","v":"RAV opening balances"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B437,SPTL!B437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C437,SPTL!C437)","v":"£m09/10"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D437,SPTL!D437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E437,SPTL!E437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F437,SPTL!F437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G437,SPTL!G437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H437,SPTL!H437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I437,SPTL!I437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J437,SPTL!J437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K437,SPTL!K437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L437,SPTL!L437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M437,SPTL!M437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N437,SPTL!N437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O437,SPTL!O437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P437,SPTL!P437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q437,SPTL!Q437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R437,SPTL!R437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S437,SPTL!S437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T437,SPTL!T437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U437,SPTL!U437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V437,SPTL!V437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W437,SPTL!W437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X437,SPTL!X437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y437,SPTL!Y437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z437,SPTL!Z437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA437,SPTL!AA437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB437,SPTL!AB437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC437,SPTL!AC437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD437,SPTL!AD437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE437,SPTL!AE437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF437,SPTL!AF437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG437,SPTL!AG437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH437,SPTL!AH437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI437,SPTL!AI437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ437,SPTL!AJ437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK437,SPTL!AK437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL437,SPTL!AL437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM437,SPTL!AM437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN437,SPTL!AN437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO437,SPTL!AO437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP437,SPTL!AP437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ437,SPTL!AQ437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR437,SPTL!AR437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS437,SPTL!AS437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT437,SPTL!AT437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU437,SPTL!AU437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV437,SPTL!AV437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW437,SPTL!AW437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX437,SPTL!AX437)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY437,SPTL!AY437)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A438,SPTL!A438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B438,SPTL!B438)","v":"04/05 opening balance on pre-vesting asset costs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C438,SPTL!C438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D438,SPTL!D438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E438,SPTL!E438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F438,SPTL!F438)","v":995.74120313612116},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G438,SPTL!G438)","v":"PreVestRAV"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H438,SPTL!H438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I438,SPTL!I438)","v":"updated price base"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J438,SPTL!J438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K438,SPTL!K438)","v":868.29309765206813},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L438,SPTL!L438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M438,SPTL!M438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N438,SPTL!N438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O438,SPTL!O438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P438,SPTL!P438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q438,SPTL!Q438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R438,SPTL!R438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S438,SPTL!S438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T438,SPTL!T438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U438,SPTL!U438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V438,SPTL!V438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W438,SPTL!W438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X438,SPTL!X438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y438,SPTL!Y438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z438,SPTL!Z438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA438,SPTL!AA438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB438,SPTL!AB438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC438,SPTL!AC438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD438,SPTL!AD438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE438,SPTL!AE438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF438,SPTL!AF438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG438,SPTL!AG438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH438,SPTL!AH438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI438,SPTL!AI438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ438,SPTL!AJ438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK438,SPTL!AK438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL438,SPTL!AL438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM438,SPTL!AM438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN438,SPTL!AN438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO438,SPTL!AO438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP438,SPTL!AP438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ438,SPTL!AQ438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR438,SPTL!AR438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS438,SPTL!AS438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT438,SPTL!AT438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU438,SPTL!AU438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV438,SPTL!AV438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW438,SPTL!AW438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX438,SPTL!AX438)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY438,SPTL!AY438)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A439,SPTL!A439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B439,SPTL!B439)","v":"04/05 opening balance on post-vesting asset costs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C439,SPTL!C439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D439,SPTL!D439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E439,SPTL!E439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F439,SPTL!F439)","v":425.89125509638416},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G439,SPTL!G439)","v":"PostVestRAV"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H439,SPTL!H439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I439,SPTL!I439)","v":"updated price base"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J439,SPTL!J439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K439,SPTL!K439)","v":371.38006942554318},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L439,SPTL!L439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M439,SPTL!M439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N439,SPTL!N439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O439,SPTL!O439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P439,SPTL!P439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q439,SPTL!Q439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R439,SPTL!R439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S439,SPTL!S439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T439,SPTL!T439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U439,SPTL!U439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V439,SPTL!V439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W439,SPTL!W439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X439,SPTL!X439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y439,SPTL!Y439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z439,SPTL!Z439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA439,SPTL!AA439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB439,SPTL!AB439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC439,SPTL!AC439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD439,SPTL!AD439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE439,SPTL!AE439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF439,SPTL!AF439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG439,SPTL!AG439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH439,SPTL!AH439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI439,SPTL!AI439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ439,SPTL!AJ439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK439,SPTL!AK439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL439,SPTL!AL439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM439,SPTL!AM439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN439,SPTL!AN439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO439,SPTL!AO439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP439,SPTL!AP439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ439,SPTL!AQ439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR439,SPTL!AR439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS439,SPTL!AS439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT439,SPTL!AT439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU439,SPTL!AU439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV439,SPTL!AV439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW439,SPTL!AW439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX439,SPTL!AX439)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY439,SPTL!AY439)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A440,SPTL!A440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B440,SPTL!B440)","v":"04/05 opening balance on pre-vesting cumulative depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C440,SPTL!C440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D440,SPTL!D440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E440,SPTL!E440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F440,SPTL!F440)","v":697.01884219528495},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G440,SPTL!G440)","v":"PreVestDepn"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H440,SPTL!H440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I440,SPTL!I440)","v":"updated price base"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J440,SPTL!J440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K440,SPTL!K440)","v":607.80516835644778},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L440,SPTL!L440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M440,SPTL!M440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N440,SPTL!N440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O440,SPTL!O440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P440,SPTL!P440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q440,SPTL!Q440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R440,SPTL!R440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S440,SPTL!S440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T440,SPTL!T440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U440,SPTL!U440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V440,SPTL!V440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W440,SPTL!W440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X440,SPTL!X440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y440,SPTL!Y440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z440,SPTL!Z440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA440,SPTL!AA440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB440,SPTL!AB440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC440,SPTL!AC440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD440,SPTL!AD440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE440,SPTL!AE440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF440,SPTL!AF440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG440,SPTL!AG440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH440,SPTL!AH440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI440,SPTL!AI440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ440,SPTL!AJ440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK440,SPTL!AK440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL440,SPTL!AL440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM440,SPTL!AM440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN440,SPTL!AN440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO440,SPTL!AO440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP440,SPTL!AP440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ440,SPTL!AQ440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR440,SPTL!AR440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS440,SPTL!AS440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT440,SPTL!AT440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU440,SPTL!AU440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV440,SPTL!AV440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW440,SPTL!AW440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX440,SPTL!AX440)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY440,SPTL!AY440)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A441,SPTL!A441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B441,SPTL!B441)","v":"04/05 opening balance on post-vesting cumulative depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C441,SPTL!C441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D441,SPTL!D441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E441,SPTL!E441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F441,SPTL!F441)","v":65.130691226744574},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G441,SPTL!G441)","v":"PostVestDepn"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H441,SPTL!H441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I441,SPTL!I441)","v":"updated price base"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J441,SPTL!J441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K441,SPTL!K441)","v":56.794405473406428},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L441,SPTL!L441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M441,SPTL!M441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N441,SPTL!N441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O441,SPTL!O441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P441,SPTL!P441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q441,SPTL!Q441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R441,SPTL!R441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S441,SPTL!S441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T441,SPTL!T441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U441,SPTL!U441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V441,SPTL!V441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W441,SPTL!W441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X441,SPTL!X441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y441,SPTL!Y441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z441,SPTL!Z441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA441,SPTL!AA441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB441,SPTL!AB441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC441,SPTL!AC441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD441,SPTL!AD441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE441,SPTL!AE441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF441,SPTL!AF441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG441,SPTL!AG441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH441,SPTL!AH441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI441,SPTL!AI441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ441,SPTL!AJ441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK441,SPTL!AK441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL441,SPTL!AL441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM441,SPTL!AM441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN441,SPTL!AN441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO441,SPTL!AO441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP441,SPTL!AP441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ441,SPTL!AQ441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR441,SPTL!AR441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS441,SPTL!AS441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT441,SPTL!AT441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU441,SPTL!AU441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV441,SPTL!AV441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW441,SPTL!AW441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX441,SPTL!AX441)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY441,SPTL!AY441)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A442,SPTL!A442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B442,SPTL!B442)","v":"04/05 opening balance on post-vesting disposals "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C442,SPTL!C442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D442,SPTL!D442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E442,SPTL!E442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F442,SPTL!F442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G442,SPTL!G442)","v":"PostVDisp"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H442,SPTL!H442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I442,SPTL!I442)","v":"update by 5 years"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J442,SPTL!J442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K442,SPTL!K442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L442,SPTL!L442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M442,SPTL!M442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N442,SPTL!N442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O442,SPTL!O442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P442,SPTL!P442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q442,SPTL!Q442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R442,SPTL!R442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S442,SPTL!S442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T442,SPTL!T442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U442,SPTL!U442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V442,SPTL!V442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W442,SPTL!W442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X442,SPTL!X442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y442,SPTL!Y442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z442,SPTL!Z442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA442,SPTL!AA442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB442,SPTL!AB442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC442,SPTL!AC442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD442,SPTL!AD442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE442,SPTL!AE442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF442,SPTL!AF442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG442,SPTL!AG442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH442,SPTL!AH442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI442,SPTL!AI442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ442,SPTL!AJ442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK442,SPTL!AK442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL442,SPTL!AL442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM442,SPTL!AM442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN442,SPTL!AN442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO442,SPTL!AO442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP442,SPTL!AP442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ442,SPTL!AQ442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR442,SPTL!AR442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS442,SPTL!AS442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT442,SPTL!AT442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU442,SPTL!AU442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV442,SPTL!AV442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW442,SPTL!AW442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX442,SPTL!AX442)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY442,SPTL!AY442)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A443,SPTL!A443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B443,SPTL!B443)","v":"04/05 opening balance on post-vesting disposals depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C443,SPTL!C443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D443,SPTL!D443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E443,SPTL!E443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F443,SPTL!F443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G443,SPTL!G443)","v":"PostVDispDepn"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H443,SPTL!H443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I443,SPTL!I443)","v":"update by 5 years"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J443,SPTL!J443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K443,SPTL!K443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L443,SPTL!L443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M443,SPTL!M443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N443,SPTL!N443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O443,SPTL!O443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P443,SPTL!P443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q443,SPTL!Q443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R443,SPTL!R443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S443,SPTL!S443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T443,SPTL!T443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U443,SPTL!U443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V443,SPTL!V443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W443,SPTL!W443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X443,SPTL!X443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y443,SPTL!Y443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z443,SPTL!Z443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA443,SPTL!AA443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB443,SPTL!AB443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC443,SPTL!AC443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD443,SPTL!AD443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE443,SPTL!AE443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF443,SPTL!AF443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG443,SPTL!AG443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH443,SPTL!AH443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI443,SPTL!AI443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ443,SPTL!AJ443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK443,SPTL!AK443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL443,SPTL!AL443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM443,SPTL!AM443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN443,SPTL!AN443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO443,SPTL!AO443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP443,SPTL!AP443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ443,SPTL!AQ443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR443,SPTL!AR443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS443,SPTL!AS443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT443,SPTL!AT443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU443,SPTL!AU443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV443,SPTL!AV443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW443,SPTL!AW443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX443,SPTL!AX443)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY443,SPTL!AY443)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A444,SPTL!A444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B444,SPTL!B444)","v":"Interconnector value (£m, 05/06 Nominal)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C444,SPTL!C444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D444,SPTL!D444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E444,SPTL!E444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F444,SPTL!F444)","v":25.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G444,SPTL!G444)","v":"IntRAV"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H444,SPTL!H444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I444,SPTL!I444)","v":"update by 5 years"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J444,SPTL!J444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K444,SPTL!K444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L444,SPTL!L444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M444,SPTL!M444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N444,SPTL!N444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O444,SPTL!O444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P444,SPTL!P444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q444,SPTL!Q444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R444,SPTL!R444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S444,SPTL!S444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T444,SPTL!T444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U444,SPTL!U444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V444,SPTL!V444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W444,SPTL!W444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X444,SPTL!X444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y444,SPTL!Y444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z444,SPTL!Z444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA444,SPTL!AA444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB444,SPTL!AB444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC444,SPTL!AC444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD444,SPTL!AD444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE444,SPTL!AE444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF444,SPTL!AF444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG444,SPTL!AG444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH444,SPTL!AH444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI444,SPTL!AI444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ444,SPTL!AJ444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK444,SPTL!AK444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL444,SPTL!AL444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM444,SPTL!AM444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN444,SPTL!AN444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO444,SPTL!AO444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP444,SPTL!AP444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ444,SPTL!AQ444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR444,SPTL!AR444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS444,SPTL!AS444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT444,SPTL!AT444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU444,SPTL!AU444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV444,SPTL!AV444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW444,SPTL!AW444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX444,SPTL!AX444)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY444,SPTL!AY444)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A445,SPTL!A445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B445,SPTL!B445)","v":"Pre-BETTA connections value (£m, 05/06 Nominal)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C445,SPTL!C445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D445,SPTL!D445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E445,SPTL!E445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F445,SPTL!F445)","v":13.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G445,SPTL!G445)","v":"ConRAV"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H445,SPTL!H445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I445,SPTL!I445)","v":"update by 5 years"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J445,SPTL!J445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K445,SPTL!K445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L445,SPTL!L445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M445,SPTL!M445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N445,SPTL!N445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O445,SPTL!O445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P445,SPTL!P445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q445,SPTL!Q445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R445,SPTL!R445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S445,SPTL!S445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T445,SPTL!T445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U445,SPTL!U445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V445,SPTL!V445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W445,SPTL!W445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X445,SPTL!X445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y445,SPTL!Y445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z445,SPTL!Z445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA445,SPTL!AA445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB445,SPTL!AB445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC445,SPTL!AC445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD445,SPTL!AD445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE445,SPTL!AE445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF445,SPTL!AF445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG445,SPTL!AG445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH445,SPTL!AH445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI445,SPTL!AI445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ445,SPTL!AJ445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK445,SPTL!AK445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL445,SPTL!AL445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM445,SPTL!AM445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN445,SPTL!AN445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO445,SPTL!AO445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP445,SPTL!AP445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ445,SPTL!AQ445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR445,SPTL!AR445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS445,SPTL!AS445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT445,SPTL!AT445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU445,SPTL!AU445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV445,SPTL!AV445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW445,SPTL!AW445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX445,SPTL!AX445)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY445,SPTL!AY445)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A446,SPTL!A446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B446,SPTL!B446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C446,SPTL!C446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D446,SPTL!D446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E446,SPTL!E446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F446,SPTL!F446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G446,SPTL!G446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H446,SPTL!H446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I446,SPTL!I446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J446,SPTL!J446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K446,SPTL!K446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L446,SPTL!L446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M446,SPTL!M446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N446,SPTL!N446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O446,SPTL!O446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P446,SPTL!P446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q446,SPTL!Q446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R446,SPTL!R446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S446,SPTL!S446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T446,SPTL!T446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U446,SPTL!U446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V446,SPTL!V446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W446,SPTL!W446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X446,SPTL!X446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y446,SPTL!Y446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z446,SPTL!Z446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA446,SPTL!AA446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB446,SPTL!AB446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC446,SPTL!AC446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD446,SPTL!AD446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE446,SPTL!AE446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF446,SPTL!AF446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG446,SPTL!AG446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH446,SPTL!AH446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI446,SPTL!AI446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ446,SPTL!AJ446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK446,SPTL!AK446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL446,SPTL!AL446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM446,SPTL!AM446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN446,SPTL!AN446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO446,SPTL!AO446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP446,SPTL!AP446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ446,SPTL!AQ446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR446,SPTL!AR446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS446,SPTL!AS446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT446,SPTL!AT446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU446,SPTL!AU446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV446,SPTL!AV446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW446,SPTL!AW446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX446,SPTL!AX446)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY446,SPTL!AY446)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A447,SPTL!A447)","v":"Pensions inputs (Nominal)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B447,SPTL!B447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C447,SPTL!C447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D447,SPTL!D447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E447,SPTL!E447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F447,SPTL!F447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G447,SPTL!G447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H447,SPTL!H447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I447,SPTL!I447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J447,SPTL!J447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K447,SPTL!K447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L447,SPTL!L447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M447,SPTL!M447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N447,SPTL!N447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O447,SPTL!O447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P447,SPTL!P447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q447,SPTL!Q447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R447,SPTL!R447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S447,SPTL!S447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T447,SPTL!T447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U447,SPTL!U447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V447,SPTL!V447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W447,SPTL!W447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X447,SPTL!X447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y447,SPTL!Y447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z447,SPTL!Z447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA447,SPTL!AA447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB447,SPTL!AB447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC447,SPTL!AC447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD447,SPTL!AD447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE447,SPTL!AE447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF447,SPTL!AF447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG447,SPTL!AG447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH447,SPTL!AH447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI447,SPTL!AI447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ447,SPTL!AJ447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK447,SPTL!AK447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL447,SPTL!AL447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM447,SPTL!AM447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN447,SPTL!AN447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO447,SPTL!AO447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP447,SPTL!AP447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ447,SPTL!AQ447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR447,SPTL!AR447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS447,SPTL!AS447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT447,SPTL!AT447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU447,SPTL!AU447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV447,SPTL!AV447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW447,SPTL!AW447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX447,SPTL!AX447)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY447,SPTL!AY447)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A448,SPTL!A448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B448,SPTL!B448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C448,SPTL!C448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D448,SPTL!D448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E448,SPTL!E448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F448,SPTL!F448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G448,SPTL!G448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H448,SPTL!H448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I448,SPTL!I448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J448,SPTL!J448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K448,SPTL!K448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L448,SPTL!L448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M448,SPTL!M448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N448,SPTL!N448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O448,SPTL!O448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P448,SPTL!P448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q448,SPTL!Q448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R448,SPTL!R448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S448,SPTL!S448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T448,SPTL!T448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U448,SPTL!U448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V448,SPTL!V448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W448,SPTL!W448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X448,SPTL!X448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y448,SPTL!Y448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z448,SPTL!Z448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA448,SPTL!AA448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB448,SPTL!AB448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC448,SPTL!AC448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD448,SPTL!AD448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE448,SPTL!AE448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF448,SPTL!AF448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG448,SPTL!AG448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH448,SPTL!AH448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI448,SPTL!AI448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ448,SPTL!AJ448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK448,SPTL!AK448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL448,SPTL!AL448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM448,SPTL!AM448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN448,SPTL!AN448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO448,SPTL!AO448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP448,SPTL!AP448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ448,SPTL!AQ448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR448,SPTL!AR448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS448,SPTL!AS448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT448,SPTL!AT448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU448,SPTL!AU448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV448,SPTL!AV448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW448,SPTL!AW448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX448,SPTL!AX448)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY448,SPTL!AY448)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A449,SPTL!A449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B449,SPTL!B449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C449,SPTL!C449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D449,SPTL!D449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E449,SPTL!E449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F449,SPTL!F449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G449,SPTL!G449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H449,SPTL!H449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I449,SPTL!I449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J449,SPTL!J449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K449,SPTL!K449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L449,SPTL!L449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M449,SPTL!M449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N449,SPTL!N449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O449,SPTL!O449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P449,SPTL!P449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q449,SPTL!Q449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R449,SPTL!R449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S449,SPTL!S449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T449,SPTL!T449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U449,SPTL!U449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V449,SPTL!V449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W449,SPTL!W449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X449,SPTL!X449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y449,SPTL!Y449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z449,SPTL!Z449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA449,SPTL!AA449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB449,SPTL!AB449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC449,SPTL!AC449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD449,SPTL!AD449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE449,SPTL!AE449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF449,SPTL!AF449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG449,SPTL!AG449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH449,SPTL!AH449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI449,SPTL!AI449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ449,SPTL!AJ449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK449,SPTL!AK449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL449,SPTL!AL449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM449,SPTL!AM449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN449,SPTL!AN449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO449,SPTL!AO449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP449,SPTL!AP449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ449,SPTL!AQ449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR449,SPTL!AR449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS449,SPTL!AS449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT449,SPTL!AT449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU449,SPTL!AU449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV449,SPTL!AV449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW449,SPTL!AW449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX449,SPTL!AX449)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY449,SPTL!AY449)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A450,SPTL!A450)","v":"Remaining in RAV as at 31.03.2013"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B450,SPTL!B450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C450,SPTL!C450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D450,SPTL!D450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E450,SPTL!E450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F450,SPTL!F450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G450,SPTL!G450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H450,SPTL!H450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I450,SPTL!I450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J450,SPTL!J450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K450,SPTL!K450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L450,SPTL!L450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M450,SPTL!M450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N450,SPTL!N450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O450,SPTL!O450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P450,SPTL!P450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q450,SPTL!Q450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R450,SPTL!R450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S450,SPTL!S450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T450,SPTL!T450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U450,SPTL!U450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V450,SPTL!V450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W450,SPTL!W450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X450,SPTL!X450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y450,SPTL!Y450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z450,SPTL!Z450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA450,SPTL!AA450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB450,SPTL!AB450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC450,SPTL!AC450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD450,SPTL!AD450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE450,SPTL!AE450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF450,SPTL!AF450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG450,SPTL!AG450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH450,SPTL!AH450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI450,SPTL!AI450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ450,SPTL!AJ450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK450,SPTL!AK450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL450,SPTL!AL450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM450,SPTL!AM450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN450,SPTL!AN450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO450,SPTL!AO450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP450,SPTL!AP450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ450,SPTL!AQ450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR450,SPTL!AR450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS450,SPTL!AS450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT450,SPTL!AT450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU450,SPTL!AU450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV450,SPTL!AV450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW450,SPTL!AW450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX450,SPTL!AX450)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY450,SPTL!AY450)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A451,SPTL!A451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B451,SPTL!B451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C451,SPTL!C451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D451,SPTL!D451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E451,SPTL!E451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F451,SPTL!F451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G451,SPTL!G451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H451,SPTL!H451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I451,SPTL!I451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J451,SPTL!J451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K451,SPTL!K451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L451,SPTL!L451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M451,SPTL!M451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N451,SPTL!N451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O451,SPTL!O451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P451,SPTL!P451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q451,SPTL!Q451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R451,SPTL!R451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S451,SPTL!S451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T451,SPTL!T451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U451,SPTL!U451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V451,SPTL!V451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W451,SPTL!W451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X451,SPTL!X451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y451,SPTL!Y451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z451,SPTL!Z451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA451,SPTL!AA451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB451,SPTL!AB451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC451,SPTL!AC451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD451,SPTL!AD451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE451,SPTL!AE451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF451,SPTL!AF451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG451,SPTL!AG451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH451,SPTL!AH451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI451,SPTL!AI451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ451,SPTL!AJ451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK451,SPTL!AK451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL451,SPTL!AL451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM451,SPTL!AM451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN451,SPTL!AN451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO451,SPTL!AO451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP451,SPTL!AP451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ451,SPTL!AQ451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR451,SPTL!AR451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS451,SPTL!AS451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT451,SPTL!AT451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU451,SPTL!AU451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV451,SPTL!AV451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW451,SPTL!AW451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX451,SPTL!AX451)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY451,SPTL!AY451)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A452,SPTL!A452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B452,SPTL!B452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C452,SPTL!C452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D452,SPTL!D452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E452,SPTL!E452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F452,SPTL!F452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G452,SPTL!G452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H452,SPTL!H452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I452,SPTL!I452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J452,SPTL!J452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K452,SPTL!K452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L452,SPTL!L452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M452,SPTL!M452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N452,SPTL!N452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O452,SPTL!O452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P452,SPTL!P452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q452,SPTL!Q452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R452,SPTL!R452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S452,SPTL!S452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T452,SPTL!T452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U452,SPTL!U452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V452,SPTL!V452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W452,SPTL!W452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X452,SPTL!X452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y452,SPTL!Y452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z452,SPTL!Z452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA452,SPTL!AA452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB452,SPTL!AB452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC452,SPTL!AC452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD452,SPTL!AD452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE452,SPTL!AE452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF452,SPTL!AF452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG452,SPTL!AG452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH452,SPTL!AH452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI452,SPTL!AI452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ452,SPTL!AJ452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK452,SPTL!AK452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL452,SPTL!AL452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM452,SPTL!AM452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN452,SPTL!AN452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO452,SPTL!AO452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP452,SPTL!AP452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ452,SPTL!AQ452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR452,SPTL!AR452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS452,SPTL!AS452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT452,SPTL!AT452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU452,SPTL!AU452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV452,SPTL!AV452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW452,SPTL!AW452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX452,SPTL!AX452)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY452,SPTL!AY452)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A453,SPTL!A453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B453,SPTL!B453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C453,SPTL!C453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D453,SPTL!D453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E453,SPTL!E453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F453,SPTL!F453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G453,SPTL!G453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H453,SPTL!H453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I453,SPTL!I453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J453,SPTL!J453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K453,SPTL!K453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L453,SPTL!L453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M453,SPTL!M453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N453,SPTL!N453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O453,SPTL!O453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P453,SPTL!P453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q453,SPTL!Q453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R453,SPTL!R453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S453,SPTL!S453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T453,SPTL!T453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U453,SPTL!U453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V453,SPTL!V453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W453,SPTL!W453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X453,SPTL!X453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y453,SPTL!Y453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z453,SPTL!Z453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA453,SPTL!AA453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB453,SPTL!AB453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC453,SPTL!AC453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD453,SPTL!AD453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE453,SPTL!AE453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF453,SPTL!AF453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG453,SPTL!AG453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH453,SPTL!AH453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI453,SPTL!AI453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ453,SPTL!AJ453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK453,SPTL!AK453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL453,SPTL!AL453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM453,SPTL!AM453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN453,SPTL!AN453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO453,SPTL!AO453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP453,SPTL!AP453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ453,SPTL!AQ453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR453,SPTL!AR453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS453,SPTL!AS453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT453,SPTL!AT453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU453,SPTL!AU453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV453,SPTL!AV453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW453,SPTL!AW453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX453,SPTL!AX453)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY453,SPTL!AY453)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A454,SPTL!A454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B454,SPTL!B454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C454,SPTL!C454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D454,SPTL!D454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E454,SPTL!E454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F454,SPTL!F454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G454,SPTL!G454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H454,SPTL!H454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I454,SPTL!I454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J454,SPTL!J454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K454,SPTL!K454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L454,SPTL!L454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M454,SPTL!M454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N454,SPTL!N454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O454,SPTL!O454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P454,SPTL!P454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q454,SPTL!Q454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R454,SPTL!R454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S454,SPTL!S454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T454,SPTL!T454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U454,SPTL!U454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V454,SPTL!V454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W454,SPTL!W454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X454,SPTL!X454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y454,SPTL!Y454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z454,SPTL!Z454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA454,SPTL!AA454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB454,SPTL!AB454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC454,SPTL!AC454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD454,SPTL!AD454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE454,SPTL!AE454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF454,SPTL!AF454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG454,SPTL!AG454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH454,SPTL!AH454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI454,SPTL!AI454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ454,SPTL!AJ454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK454,SPTL!AK454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL454,SPTL!AL454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM454,SPTL!AM454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN454,SPTL!AN454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO454,SPTL!AO454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP454,SPTL!AP454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ454,SPTL!AQ454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR454,SPTL!AR454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS454,SPTL!AS454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT454,SPTL!AT454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU454,SPTL!AU454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV454,SPTL!AV454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW454,SPTL!AW454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX454,SPTL!AX454)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY454,SPTL!AY454)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A455,SPTL!A455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B455,SPTL!B455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C455,SPTL!C455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D455,SPTL!D455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E455,SPTL!E455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F455,SPTL!F455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G455,SPTL!G455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H455,SPTL!H455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I455,SPTL!I455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J455,SPTL!J455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K455,SPTL!K455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L455,SPTL!L455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M455,SPTL!M455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N455,SPTL!N455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O455,SPTL!O455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P455,SPTL!P455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q455,SPTL!Q455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R455,SPTL!R455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S455,SPTL!S455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T455,SPTL!T455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U455,SPTL!U455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V455,SPTL!V455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W455,SPTL!W455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X455,SPTL!X455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y455,SPTL!Y455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z455,SPTL!Z455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA455,SPTL!AA455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB455,SPTL!AB455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC455,SPTL!AC455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD455,SPTL!AD455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE455,SPTL!AE455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF455,SPTL!AF455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG455,SPTL!AG455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH455,SPTL!AH455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI455,SPTL!AI455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ455,SPTL!AJ455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK455,SPTL!AK455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL455,SPTL!AL455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM455,SPTL!AM455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN455,SPTL!AN455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO455,SPTL!AO455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP455,SPTL!AP455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ455,SPTL!AQ455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR455,SPTL!AR455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS455,SPTL!AS455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT455,SPTL!AT455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU455,SPTL!AU455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV455,SPTL!AV455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW455,SPTL!AW455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX455,SPTL!AX455)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY455,SPTL!AY455)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A456,SPTL!A456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B456,SPTL!B456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C456,SPTL!C456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D456,SPTL!D456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E456,SPTL!E456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F456,SPTL!F456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G456,SPTL!G456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H456,SPTL!H456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I456,SPTL!I456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J456,SPTL!J456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K456,SPTL!K456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L456,SPTL!L456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M456,SPTL!M456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N456,SPTL!N456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O456,SPTL!O456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P456,SPTL!P456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q456,SPTL!Q456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R456,SPTL!R456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S456,SPTL!S456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T456,SPTL!T456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U456,SPTL!U456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V456,SPTL!V456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W456,SPTL!W456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X456,SPTL!X456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y456,SPTL!Y456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z456,SPTL!Z456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA456,SPTL!AA456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB456,SPTL!AB456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC456,SPTL!AC456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD456,SPTL!AD456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE456,SPTL!AE456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF456,SPTL!AF456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG456,SPTL!AG456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH456,SPTL!AH456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI456,SPTL!AI456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ456,SPTL!AJ456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK456,SPTL!AK456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL456,SPTL!AL456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM456,SPTL!AM456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN456,SPTL!AN456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO456,SPTL!AO456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP456,SPTL!AP456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ456,SPTL!AQ456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR456,SPTL!AR456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS456,SPTL!AS456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT456,SPTL!AT456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU456,SPTL!AU456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV456,SPTL!AV456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW456,SPTL!AW456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX456,SPTL!AX456)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY456,SPTL!AY456)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A457,SPTL!A457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B457,SPTL!B457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C457,SPTL!C457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D457,SPTL!D457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E457,SPTL!E457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F457,SPTL!F457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G457,SPTL!G457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H457,SPTL!H457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I457,SPTL!I457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J457,SPTL!J457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K457,SPTL!K457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L457,SPTL!L457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M457,SPTL!M457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N457,SPTL!N457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O457,SPTL!O457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P457,SPTL!P457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q457,SPTL!Q457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R457,SPTL!R457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S457,SPTL!S457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T457,SPTL!T457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U457,SPTL!U457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V457,SPTL!V457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W457,SPTL!W457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X457,SPTL!X457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y457,SPTL!Y457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z457,SPTL!Z457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA457,SPTL!AA457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB457,SPTL!AB457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC457,SPTL!AC457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD457,SPTL!AD457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE457,SPTL!AE457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF457,SPTL!AF457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG457,SPTL!AG457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH457,SPTL!AH457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI457,SPTL!AI457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ457,SPTL!AJ457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK457,SPTL!AK457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL457,SPTL!AL457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM457,SPTL!AM457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN457,SPTL!AN457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO457,SPTL!AO457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP457,SPTL!AP457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ457,SPTL!AQ457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR457,SPTL!AR457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS457,SPTL!AS457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT457,SPTL!AT457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU457,SPTL!AU457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV457,SPTL!AV457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW457,SPTL!AW457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX457,SPTL!AX457)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY457,SPTL!AY457)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A458,SPTL!A458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B458,SPTL!B458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C458,SPTL!C458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D458,SPTL!D458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E458,SPTL!E458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F458,SPTL!F458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G458,SPTL!G458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H458,SPTL!H458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I458,SPTL!I458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J458,SPTL!J458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K458,SPTL!K458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L458,SPTL!L458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M458,SPTL!M458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N458,SPTL!N458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O458,SPTL!O458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P458,SPTL!P458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q458,SPTL!Q458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R458,SPTL!R458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S458,SPTL!S458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T458,SPTL!T458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U458,SPTL!U458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V458,SPTL!V458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W458,SPTL!W458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X458,SPTL!X458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y458,SPTL!Y458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z458,SPTL!Z458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA458,SPTL!AA458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB458,SPTL!AB458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC458,SPTL!AC458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD458,SPTL!AD458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE458,SPTL!AE458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF458,SPTL!AF458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG458,SPTL!AG458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH458,SPTL!AH458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI458,SPTL!AI458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ458,SPTL!AJ458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK458,SPTL!AK458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL458,SPTL!AL458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM458,SPTL!AM458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN458,SPTL!AN458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO458,SPTL!AO458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP458,SPTL!AP458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ458,SPTL!AQ458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR458,SPTL!AR458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS458,SPTL!AS458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT458,SPTL!AT458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU458,SPTL!AU458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV458,SPTL!AV458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW458,SPTL!AW458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX458,SPTL!AX458)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY458,SPTL!AY458)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A459,SPTL!A459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B459,SPTL!B459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C459,SPTL!C459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D459,SPTL!D459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E459,SPTL!E459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F459,SPTL!F459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G459,SPTL!G459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H459,SPTL!H459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I459,SPTL!I459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J459,SPTL!J459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K459,SPTL!K459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L459,SPTL!L459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M459,SPTL!M459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N459,SPTL!N459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O459,SPTL!O459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P459,SPTL!P459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q459,SPTL!Q459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R459,SPTL!R459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S459,SPTL!S459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T459,SPTL!T459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U459,SPTL!U459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V459,SPTL!V459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W459,SPTL!W459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X459,SPTL!X459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y459,SPTL!Y459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z459,SPTL!Z459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA459,SPTL!AA459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB459,SPTL!AB459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC459,SPTL!AC459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD459,SPTL!AD459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE459,SPTL!AE459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF459,SPTL!AF459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG459,SPTL!AG459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH459,SPTL!AH459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI459,SPTL!AI459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ459,SPTL!AJ459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK459,SPTL!AK459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL459,SPTL!AL459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM459,SPTL!AM459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN459,SPTL!AN459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO459,SPTL!AO459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP459,SPTL!AP459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ459,SPTL!AQ459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR459,SPTL!AR459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS459,SPTL!AS459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT459,SPTL!AT459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU459,SPTL!AU459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV459,SPTL!AV459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW459,SPTL!AW459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX459,SPTL!AX459)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY459,SPTL!AY459)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A460,SPTL!A460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B460,SPTL!B460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C460,SPTL!C460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D460,SPTL!D460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E460,SPTL!E460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F460,SPTL!F460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G460,SPTL!G460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H460,SPTL!H460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I460,SPTL!I460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J460,SPTL!J460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K460,SPTL!K460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L460,SPTL!L460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M460,SPTL!M460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N460,SPTL!N460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O460,SPTL!O460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P460,SPTL!P460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q460,SPTL!Q460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R460,SPTL!R460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S460,SPTL!S460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T460,SPTL!T460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U460,SPTL!U460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V460,SPTL!V460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W460,SPTL!W460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X460,SPTL!X460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y460,SPTL!Y460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z460,SPTL!Z460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA460,SPTL!AA460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB460,SPTL!AB460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC460,SPTL!AC460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD460,SPTL!AD460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE460,SPTL!AE460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF460,SPTL!AF460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG460,SPTL!AG460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH460,SPTL!AH460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI460,SPTL!AI460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ460,SPTL!AJ460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK460,SPTL!AK460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL460,SPTL!AL460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM460,SPTL!AM460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN460,SPTL!AN460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO460,SPTL!AO460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP460,SPTL!AP460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ460,SPTL!AQ460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR460,SPTL!AR460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS460,SPTL!AS460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT460,SPTL!AT460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU460,SPTL!AU460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV460,SPTL!AV460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW460,SPTL!AW460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX460,SPTL!AX460)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY460,SPTL!AY460)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A461,SPTL!A461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B461,SPTL!B461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C461,SPTL!C461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D461,SPTL!D461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E461,SPTL!E461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F461,SPTL!F461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G461,SPTL!G461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H461,SPTL!H461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I461,SPTL!I461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J461,SPTL!J461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K461,SPTL!K461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L461,SPTL!L461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M461,SPTL!M461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N461,SPTL!N461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O461,SPTL!O461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P461,SPTL!P461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q461,SPTL!Q461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R461,SPTL!R461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S461,SPTL!S461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T461,SPTL!T461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U461,SPTL!U461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V461,SPTL!V461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W461,SPTL!W461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X461,SPTL!X461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y461,SPTL!Y461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z461,SPTL!Z461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA461,SPTL!AA461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB461,SPTL!AB461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC461,SPTL!AC461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD461,SPTL!AD461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE461,SPTL!AE461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF461,SPTL!AF461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG461,SPTL!AG461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH461,SPTL!AH461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI461,SPTL!AI461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ461,SPTL!AJ461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK461,SPTL!AK461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL461,SPTL!AL461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM461,SPTL!AM461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN461,SPTL!AN461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO461,SPTL!AO461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP461,SPTL!AP461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ461,SPTL!AQ461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR461,SPTL!AR461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS461,SPTL!AS461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT461,SPTL!AT461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU461,SPTL!AU461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV461,SPTL!AV461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW461,SPTL!AW461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX461,SPTL!AX461)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY461,SPTL!AY461)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A462,SPTL!A462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B462,SPTL!B462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C462,SPTL!C462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D462,SPTL!D462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E462,SPTL!E462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F462,SPTL!F462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G462,SPTL!G462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H462,SPTL!H462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I462,SPTL!I462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J462,SPTL!J462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K462,SPTL!K462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L462,SPTL!L462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M462,SPTL!M462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N462,SPTL!N462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O462,SPTL!O462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P462,SPTL!P462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q462,SPTL!Q462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R462,SPTL!R462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S462,SPTL!S462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T462,SPTL!T462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U462,SPTL!U462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V462,SPTL!V462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W462,SPTL!W462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X462,SPTL!X462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y462,SPTL!Y462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z462,SPTL!Z462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA462,SPTL!AA462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB462,SPTL!AB462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC462,SPTL!AC462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD462,SPTL!AD462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE462,SPTL!AE462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF462,SPTL!AF462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG462,SPTL!AG462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH462,SPTL!AH462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI462,SPTL!AI462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ462,SPTL!AJ462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK462,SPTL!AK462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL462,SPTL!AL462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM462,SPTL!AM462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN462,SPTL!AN462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO462,SPTL!AO462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP462,SPTL!AP462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ462,SPTL!AQ462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR462,SPTL!AR462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS462,SPTL!AS462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT462,SPTL!AT462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU462,SPTL!AU462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV462,SPTL!AV462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW462,SPTL!AW462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX462,SPTL!AX462)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY462,SPTL!AY462)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A463,SPTL!A463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B463,SPTL!B463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C463,SPTL!C463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D463,SPTL!D463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E463,SPTL!E463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F463,SPTL!F463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G463,SPTL!G463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H463,SPTL!H463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I463,SPTL!I463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J463,SPTL!J463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K463,SPTL!K463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L463,SPTL!L463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M463,SPTL!M463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N463,SPTL!N463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O463,SPTL!O463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P463,SPTL!P463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q463,SPTL!Q463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R463,SPTL!R463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S463,SPTL!S463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T463,SPTL!T463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U463,SPTL!U463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V463,SPTL!V463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W463,SPTL!W463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X463,SPTL!X463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y463,SPTL!Y463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z463,SPTL!Z463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA463,SPTL!AA463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB463,SPTL!AB463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC463,SPTL!AC463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD463,SPTL!AD463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE463,SPTL!AE463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF463,SPTL!AF463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG463,SPTL!AG463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH463,SPTL!AH463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI463,SPTL!AI463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ463,SPTL!AJ463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK463,SPTL!AK463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL463,SPTL!AL463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM463,SPTL!AM463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN463,SPTL!AN463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO463,SPTL!AO463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP463,SPTL!AP463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ463,SPTL!AQ463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR463,SPTL!AR463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS463,SPTL!AS463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT463,SPTL!AT463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU463,SPTL!AU463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV463,SPTL!AV463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW463,SPTL!AW463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX463,SPTL!AX463)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY463,SPTL!AY463)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A464,SPTL!A464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B464,SPTL!B464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C464,SPTL!C464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D464,SPTL!D464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E464,SPTL!E464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F464,SPTL!F464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G464,SPTL!G464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H464,SPTL!H464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I464,SPTL!I464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J464,SPTL!J464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K464,SPTL!K464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L464,SPTL!L464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M464,SPTL!M464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N464,SPTL!N464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O464,SPTL!O464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P464,SPTL!P464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q464,SPTL!Q464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R464,SPTL!R464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S464,SPTL!S464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T464,SPTL!T464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U464,SPTL!U464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V464,SPTL!V464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W464,SPTL!W464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X464,SPTL!X464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y464,SPTL!Y464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z464,SPTL!Z464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA464,SPTL!AA464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB464,SPTL!AB464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC464,SPTL!AC464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD464,SPTL!AD464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE464,SPTL!AE464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF464,SPTL!AF464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG464,SPTL!AG464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH464,SPTL!AH464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI464,SPTL!AI464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ464,SPTL!AJ464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK464,SPTL!AK464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL464,SPTL!AL464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM464,SPTL!AM464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN464,SPTL!AN464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO464,SPTL!AO464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP464,SPTL!AP464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ464,SPTL!AQ464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR464,SPTL!AR464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS464,SPTL!AS464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT464,SPTL!AT464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU464,SPTL!AU464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV464,SPTL!AV464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW464,SPTL!AW464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX464,SPTL!AX464)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY464,SPTL!AY464)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A465,SPTL!A465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B465,SPTL!B465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C465,SPTL!C465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D465,SPTL!D465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E465,SPTL!E465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F465,SPTL!F465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G465,SPTL!G465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H465,SPTL!H465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I465,SPTL!I465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J465,SPTL!J465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K465,SPTL!K465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L465,SPTL!L465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M465,SPTL!M465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N465,SPTL!N465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O465,SPTL!O465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P465,SPTL!P465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q465,SPTL!Q465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R465,SPTL!R465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S465,SPTL!S465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T465,SPTL!T465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U465,SPTL!U465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V465,SPTL!V465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W465,SPTL!W465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X465,SPTL!X465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y465,SPTL!Y465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z465,SPTL!Z465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA465,SPTL!AA465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB465,SPTL!AB465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC465,SPTL!AC465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD465,SPTL!AD465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE465,SPTL!AE465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF465,SPTL!AF465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG465,SPTL!AG465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH465,SPTL!AH465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI465,SPTL!AI465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ465,SPTL!AJ465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK465,SPTL!AK465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL465,SPTL!AL465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM465,SPTL!AM465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN465,SPTL!AN465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO465,SPTL!AO465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP465,SPTL!AP465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ465,SPTL!AQ465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR465,SPTL!AR465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS465,SPTL!AS465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT465,SPTL!AT465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU465,SPTL!AU465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV465,SPTL!AV465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW465,SPTL!AW465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX465,SPTL!AX465)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY465,SPTL!AY465)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A466,SPTL!A466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B466,SPTL!B466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C466,SPTL!C466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D466,SPTL!D466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E466,SPTL!E466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F466,SPTL!F466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G466,SPTL!G466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H466,SPTL!H466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I466,SPTL!I466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J466,SPTL!J466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K466,SPTL!K466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L466,SPTL!L466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M466,SPTL!M466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N466,SPTL!N466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O466,SPTL!O466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P466,SPTL!P466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q466,SPTL!Q466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R466,SPTL!R466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S466,SPTL!S466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T466,SPTL!T466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U466,SPTL!U466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V466,SPTL!V466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W466,SPTL!W466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X466,SPTL!X466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y466,SPTL!Y466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z466,SPTL!Z466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA466,SPTL!AA466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB466,SPTL!AB466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC466,SPTL!AC466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD466,SPTL!AD466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE466,SPTL!AE466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF466,SPTL!AF466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG466,SPTL!AG466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH466,SPTL!AH466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI466,SPTL!AI466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ466,SPTL!AJ466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK466,SPTL!AK466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL466,SPTL!AL466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM466,SPTL!AM466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN466,SPTL!AN466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO466,SPTL!AO466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP466,SPTL!AP466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ466,SPTL!AQ466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR466,SPTL!AR466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS466,SPTL!AS466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT466,SPTL!AT466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU466,SPTL!AU466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV466,SPTL!AV466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW466,SPTL!AW466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX466,SPTL!AX466)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY466,SPTL!AY466)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A467,SPTL!A467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B467,SPTL!B467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C467,SPTL!C467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D467,SPTL!D467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E467,SPTL!E467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F467,SPTL!F467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G467,SPTL!G467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H467,SPTL!H467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I467,SPTL!I467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J467,SPTL!J467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K467,SPTL!K467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L467,SPTL!L467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M467,SPTL!M467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N467,SPTL!N467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O467,SPTL!O467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P467,SPTL!P467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q467,SPTL!Q467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R467,SPTL!R467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S467,SPTL!S467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T467,SPTL!T467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U467,SPTL!U467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V467,SPTL!V467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W467,SPTL!W467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X467,SPTL!X467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y467,SPTL!Y467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z467,SPTL!Z467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA467,SPTL!AA467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB467,SPTL!AB467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC467,SPTL!AC467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD467,SPTL!AD467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE467,SPTL!AE467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF467,SPTL!AF467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG467,SPTL!AG467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH467,SPTL!AH467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI467,SPTL!AI467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ467,SPTL!AJ467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK467,SPTL!AK467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL467,SPTL!AL467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM467,SPTL!AM467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN467,SPTL!AN467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO467,SPTL!AO467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP467,SPTL!AP467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ467,SPTL!AQ467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR467,SPTL!AR467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS467,SPTL!AS467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT467,SPTL!AT467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU467,SPTL!AU467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV467,SPTL!AV467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW467,SPTL!AW467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX467,SPTL!AX467)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY467,SPTL!AY467)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A468,SPTL!A468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B468,SPTL!B468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C468,SPTL!C468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D468,SPTL!D468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E468,SPTL!E468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F468,SPTL!F468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G468,SPTL!G468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H468,SPTL!H468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I468,SPTL!I468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J468,SPTL!J468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K468,SPTL!K468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L468,SPTL!L468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M468,SPTL!M468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N468,SPTL!N468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O468,SPTL!O468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P468,SPTL!P468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q468,SPTL!Q468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R468,SPTL!R468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S468,SPTL!S468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T468,SPTL!T468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U468,SPTL!U468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V468,SPTL!V468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W468,SPTL!W468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X468,SPTL!X468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y468,SPTL!Y468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z468,SPTL!Z468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA468,SPTL!AA468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB468,SPTL!AB468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC468,SPTL!AC468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD468,SPTL!AD468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE468,SPTL!AE468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF468,SPTL!AF468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG468,SPTL!AG468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH468,SPTL!AH468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI468,SPTL!AI468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ468,SPTL!AJ468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK468,SPTL!AK468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL468,SPTL!AL468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM468,SPTL!AM468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN468,SPTL!AN468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO468,SPTL!AO468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP468,SPTL!AP468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ468,SPTL!AQ468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR468,SPTL!AR468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS468,SPTL!AS468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT468,SPTL!AT468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU468,SPTL!AU468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV468,SPTL!AV468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW468,SPTL!AW468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX468,SPTL!AX468)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY468,SPTL!AY468)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A469,SPTL!A469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B469,SPTL!B469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C469,SPTL!C469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D469,SPTL!D469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E469,SPTL!E469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F469,SPTL!F469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G469,SPTL!G469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H469,SPTL!H469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I469,SPTL!I469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J469,SPTL!J469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K469,SPTL!K469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L469,SPTL!L469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M469,SPTL!M469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N469,SPTL!N469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O469,SPTL!O469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P469,SPTL!P469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q469,SPTL!Q469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R469,SPTL!R469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S469,SPTL!S469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T469,SPTL!T469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U469,SPTL!U469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V469,SPTL!V469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W469,SPTL!W469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X469,SPTL!X469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y469,SPTL!Y469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z469,SPTL!Z469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA469,SPTL!AA469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB469,SPTL!AB469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC469,SPTL!AC469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD469,SPTL!AD469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE469,SPTL!AE469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF469,SPTL!AF469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG469,SPTL!AG469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH469,SPTL!AH469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI469,SPTL!AI469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ469,SPTL!AJ469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK469,SPTL!AK469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL469,SPTL!AL469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM469,SPTL!AM469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN469,SPTL!AN469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO469,SPTL!AO469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP469,SPTL!AP469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ469,SPTL!AQ469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR469,SPTL!AR469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS469,SPTL!AS469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT469,SPTL!AT469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU469,SPTL!AU469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV469,SPTL!AV469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW469,SPTL!AW469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX469,SPTL!AX469)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY469,SPTL!AY469)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A470,SPTL!A470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B470,SPTL!B470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C470,SPTL!C470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D470,SPTL!D470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E470,SPTL!E470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F470,SPTL!F470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G470,SPTL!G470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H470,SPTL!H470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I470,SPTL!I470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J470,SPTL!J470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K470,SPTL!K470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L470,SPTL!L470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M470,SPTL!M470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N470,SPTL!N470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O470,SPTL!O470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P470,SPTL!P470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q470,SPTL!Q470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R470,SPTL!R470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S470,SPTL!S470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T470,SPTL!T470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U470,SPTL!U470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V470,SPTL!V470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W470,SPTL!W470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X470,SPTL!X470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y470,SPTL!Y470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z470,SPTL!Z470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA470,SPTL!AA470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB470,SPTL!AB470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC470,SPTL!AC470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD470,SPTL!AD470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE470,SPTL!AE470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF470,SPTL!AF470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG470,SPTL!AG470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH470,SPTL!AH470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI470,SPTL!AI470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ470,SPTL!AJ470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK470,SPTL!AK470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL470,SPTL!AL470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM470,SPTL!AM470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN470,SPTL!AN470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO470,SPTL!AO470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP470,SPTL!AP470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ470,SPTL!AQ470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR470,SPTL!AR470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS470,SPTL!AS470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT470,SPTL!AT470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU470,SPTL!AU470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV470,SPTL!AV470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW470,SPTL!AW470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX470,SPTL!AX470)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY470,SPTL!AY470)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A471,SPTL!A471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B471,SPTL!B471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C471,SPTL!C471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D471,SPTL!D471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E471,SPTL!E471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F471,SPTL!F471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G471,SPTL!G471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H471,SPTL!H471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I471,SPTL!I471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J471,SPTL!J471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K471,SPTL!K471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L471,SPTL!L471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M471,SPTL!M471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N471,SPTL!N471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O471,SPTL!O471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P471,SPTL!P471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q471,SPTL!Q471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R471,SPTL!R471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S471,SPTL!S471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T471,SPTL!T471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U471,SPTL!U471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V471,SPTL!V471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W471,SPTL!W471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X471,SPTL!X471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y471,SPTL!Y471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z471,SPTL!Z471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA471,SPTL!AA471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB471,SPTL!AB471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC471,SPTL!AC471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD471,SPTL!AD471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE471,SPTL!AE471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF471,SPTL!AF471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG471,SPTL!AG471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH471,SPTL!AH471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI471,SPTL!AI471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ471,SPTL!AJ471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK471,SPTL!AK471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL471,SPTL!AL471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM471,SPTL!AM471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN471,SPTL!AN471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO471,SPTL!AO471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP471,SPTL!AP471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ471,SPTL!AQ471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR471,SPTL!AR471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS471,SPTL!AS471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT471,SPTL!AT471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU471,SPTL!AU471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV471,SPTL!AV471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW471,SPTL!AW471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX471,SPTL!AX471)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY471,SPTL!AY471)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A472,SPTL!A472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B472,SPTL!B472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C472,SPTL!C472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D472,SPTL!D472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E472,SPTL!E472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F472,SPTL!F472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G472,SPTL!G472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H472,SPTL!H472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I472,SPTL!I472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J472,SPTL!J472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K472,SPTL!K472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L472,SPTL!L472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M472,SPTL!M472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N472,SPTL!N472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O472,SPTL!O472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P472,SPTL!P472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q472,SPTL!Q472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R472,SPTL!R472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S472,SPTL!S472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T472,SPTL!T472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U472,SPTL!U472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V472,SPTL!V472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W472,SPTL!W472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X472,SPTL!X472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y472,SPTL!Y472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z472,SPTL!Z472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA472,SPTL!AA472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB472,SPTL!AB472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC472,SPTL!AC472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD472,SPTL!AD472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE472,SPTL!AE472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF472,SPTL!AF472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG472,SPTL!AG472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH472,SPTL!AH472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI472,SPTL!AI472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ472,SPTL!AJ472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK472,SPTL!AK472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL472,SPTL!AL472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM472,SPTL!AM472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN472,SPTL!AN472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO472,SPTL!AO472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP472,SPTL!AP472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ472,SPTL!AQ472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR472,SPTL!AR472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS472,SPTL!AS472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT472,SPTL!AT472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU472,SPTL!AU472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV472,SPTL!AV472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW472,SPTL!AW472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX472,SPTL!AX472)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY472,SPTL!AY472)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A473,SPTL!A473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B473,SPTL!B473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C473,SPTL!C473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D473,SPTL!D473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E473,SPTL!E473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F473,SPTL!F473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G473,SPTL!G473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H473,SPTL!H473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I473,SPTL!I473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J473,SPTL!J473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K473,SPTL!K473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L473,SPTL!L473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M473,SPTL!M473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N473,SPTL!N473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O473,SPTL!O473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P473,SPTL!P473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q473,SPTL!Q473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R473,SPTL!R473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S473,SPTL!S473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T473,SPTL!T473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U473,SPTL!U473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V473,SPTL!V473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W473,SPTL!W473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X473,SPTL!X473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y473,SPTL!Y473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z473,SPTL!Z473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA473,SPTL!AA473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB473,SPTL!AB473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC473,SPTL!AC473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD473,SPTL!AD473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE473,SPTL!AE473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF473,SPTL!AF473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG473,SPTL!AG473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH473,SPTL!AH473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI473,SPTL!AI473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ473,SPTL!AJ473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK473,SPTL!AK473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL473,SPTL!AL473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM473,SPTL!AM473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN473,SPTL!AN473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO473,SPTL!AO473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP473,SPTL!AP473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ473,SPTL!AQ473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR473,SPTL!AR473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS473,SPTL!AS473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT473,SPTL!AT473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU473,SPTL!AU473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV473,SPTL!AV473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW473,SPTL!AW473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX473,SPTL!AX473)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY473,SPTL!AY473)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A474,SPTL!A474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B474,SPTL!B474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C474,SPTL!C474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D474,SPTL!D474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E474,SPTL!E474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F474,SPTL!F474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G474,SPTL!G474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H474,SPTL!H474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I474,SPTL!I474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J474,SPTL!J474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K474,SPTL!K474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L474,SPTL!L474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M474,SPTL!M474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N474,SPTL!N474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O474,SPTL!O474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P474,SPTL!P474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q474,SPTL!Q474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R474,SPTL!R474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S474,SPTL!S474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T474,SPTL!T474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U474,SPTL!U474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V474,SPTL!V474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W474,SPTL!W474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X474,SPTL!X474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y474,SPTL!Y474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z474,SPTL!Z474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA474,SPTL!AA474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB474,SPTL!AB474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC474,SPTL!AC474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD474,SPTL!AD474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE474,SPTL!AE474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF474,SPTL!AF474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG474,SPTL!AG474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH474,SPTL!AH474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI474,SPTL!AI474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ474,SPTL!AJ474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK474,SPTL!AK474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL474,SPTL!AL474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM474,SPTL!AM474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN474,SPTL!AN474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO474,SPTL!AO474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP474,SPTL!AP474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ474,SPTL!AQ474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR474,SPTL!AR474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS474,SPTL!AS474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT474,SPTL!AT474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU474,SPTL!AU474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV474,SPTL!AV474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW474,SPTL!AW474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX474,SPTL!AX474)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY474,SPTL!AY474)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A475,SPTL!A475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B475,SPTL!B475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C475,SPTL!C475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D475,SPTL!D475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E475,SPTL!E475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F475,SPTL!F475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G475,SPTL!G475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H475,SPTL!H475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I475,SPTL!I475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J475,SPTL!J475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K475,SPTL!K475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L475,SPTL!L475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M475,SPTL!M475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N475,SPTL!N475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O475,SPTL!O475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P475,SPTL!P475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q475,SPTL!Q475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R475,SPTL!R475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S475,SPTL!S475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T475,SPTL!T475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U475,SPTL!U475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V475,SPTL!V475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W475,SPTL!W475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X475,SPTL!X475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y475,SPTL!Y475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z475,SPTL!Z475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA475,SPTL!AA475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB475,SPTL!AB475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC475,SPTL!AC475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD475,SPTL!AD475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE475,SPTL!AE475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF475,SPTL!AF475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG475,SPTL!AG475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH475,SPTL!AH475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI475,SPTL!AI475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ475,SPTL!AJ475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK475,SPTL!AK475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL475,SPTL!AL475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM475,SPTL!AM475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN475,SPTL!AN475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO475,SPTL!AO475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP475,SPTL!AP475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ475,SPTL!AQ475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR475,SPTL!AR475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS475,SPTL!AS475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT475,SPTL!AT475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU475,SPTL!AU475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV475,SPTL!AV475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW475,SPTL!AW475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX475,SPTL!AX475)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY475,SPTL!AY475)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A476,SPTL!A476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B476,SPTL!B476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C476,SPTL!C476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D476,SPTL!D476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E476,SPTL!E476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F476,SPTL!F476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G476,SPTL!G476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H476,SPTL!H476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I476,SPTL!I476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J476,SPTL!J476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K476,SPTL!K476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L476,SPTL!L476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M476,SPTL!M476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N476,SPTL!N476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O476,SPTL!O476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P476,SPTL!P476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q476,SPTL!Q476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R476,SPTL!R476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S476,SPTL!S476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T476,SPTL!T476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U476,SPTL!U476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V476,SPTL!V476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W476,SPTL!W476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X476,SPTL!X476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y476,SPTL!Y476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z476,SPTL!Z476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA476,SPTL!AA476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB476,SPTL!AB476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC476,SPTL!AC476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD476,SPTL!AD476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE476,SPTL!AE476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF476,SPTL!AF476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG476,SPTL!AG476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH476,SPTL!AH476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI476,SPTL!AI476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ476,SPTL!AJ476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK476,SPTL!AK476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL476,SPTL!AL476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM476,SPTL!AM476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN476,SPTL!AN476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO476,SPTL!AO476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP476,SPTL!AP476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ476,SPTL!AQ476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR476,SPTL!AR476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS476,SPTL!AS476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT476,SPTL!AT476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU476,SPTL!AU476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV476,SPTL!AV476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW476,SPTL!AW476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX476,SPTL!AX476)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY476,SPTL!AY476)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A477,SPTL!A477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B477,SPTL!B477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C477,SPTL!C477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D477,SPTL!D477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E477,SPTL!E477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F477,SPTL!F477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G477,SPTL!G477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H477,SPTL!H477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I477,SPTL!I477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J477,SPTL!J477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K477,SPTL!K477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L477,SPTL!L477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M477,SPTL!M477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N477,SPTL!N477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O477,SPTL!O477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P477,SPTL!P477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q477,SPTL!Q477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R477,SPTL!R477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S477,SPTL!S477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T477,SPTL!T477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U477,SPTL!U477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V477,SPTL!V477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W477,SPTL!W477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X477,SPTL!X477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y477,SPTL!Y477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z477,SPTL!Z477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA477,SPTL!AA477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB477,SPTL!AB477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC477,SPTL!AC477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD477,SPTL!AD477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE477,SPTL!AE477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF477,SPTL!AF477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG477,SPTL!AG477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH477,SPTL!AH477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI477,SPTL!AI477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ477,SPTL!AJ477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK477,SPTL!AK477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL477,SPTL!AL477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM477,SPTL!AM477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN477,SPTL!AN477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO477,SPTL!AO477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP477,SPTL!AP477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ477,SPTL!AQ477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR477,SPTL!AR477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS477,SPTL!AS477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT477,SPTL!AT477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU477,SPTL!AU477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV477,SPTL!AV477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW477,SPTL!AW477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX477,SPTL!AX477)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY477,SPTL!AY477)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A478,SPTL!A478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B478,SPTL!B478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C478,SPTL!C478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D478,SPTL!D478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E478,SPTL!E478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F478,SPTL!F478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G478,SPTL!G478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H478,SPTL!H478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I478,SPTL!I478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J478,SPTL!J478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K478,SPTL!K478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L478,SPTL!L478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M478,SPTL!M478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N478,SPTL!N478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O478,SPTL!O478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P478,SPTL!P478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q478,SPTL!Q478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R478,SPTL!R478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S478,SPTL!S478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T478,SPTL!T478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U478,SPTL!U478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V478,SPTL!V478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W478,SPTL!W478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X478,SPTL!X478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y478,SPTL!Y478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z478,SPTL!Z478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA478,SPTL!AA478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB478,SPTL!AB478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC478,SPTL!AC478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD478,SPTL!AD478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE478,SPTL!AE478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF478,SPTL!AF478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG478,SPTL!AG478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH478,SPTL!AH478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI478,SPTL!AI478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ478,SPTL!AJ478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK478,SPTL!AK478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL478,SPTL!AL478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM478,SPTL!AM478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN478,SPTL!AN478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO478,SPTL!AO478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP478,SPTL!AP478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ478,SPTL!AQ478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR478,SPTL!AR478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS478,SPTL!AS478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT478,SPTL!AT478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU478,SPTL!AU478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV478,SPTL!AV478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW478,SPTL!AW478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX478,SPTL!AX478)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY478,SPTL!AY478)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A479,SPTL!A479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B479,SPTL!B479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C479,SPTL!C479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D479,SPTL!D479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E479,SPTL!E479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F479,SPTL!F479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G479,SPTL!G479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H479,SPTL!H479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I479,SPTL!I479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J479,SPTL!J479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K479,SPTL!K479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L479,SPTL!L479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M479,SPTL!M479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N479,SPTL!N479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O479,SPTL!O479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P479,SPTL!P479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q479,SPTL!Q479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R479,SPTL!R479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S479,SPTL!S479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T479,SPTL!T479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U479,SPTL!U479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V479,SPTL!V479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W479,SPTL!W479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X479,SPTL!X479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y479,SPTL!Y479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z479,SPTL!Z479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA479,SPTL!AA479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB479,SPTL!AB479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC479,SPTL!AC479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD479,SPTL!AD479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE479,SPTL!AE479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF479,SPTL!AF479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG479,SPTL!AG479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH479,SPTL!AH479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI479,SPTL!AI479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ479,SPTL!AJ479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK479,SPTL!AK479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL479,SPTL!AL479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM479,SPTL!AM479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN479,SPTL!AN479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO479,SPTL!AO479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP479,SPTL!AP479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ479,SPTL!AQ479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR479,SPTL!AR479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS479,SPTL!AS479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT479,SPTL!AT479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU479,SPTL!AU479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV479,SPTL!AV479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW479,SPTL!AW479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX479,SPTL!AX479)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY479,SPTL!AY479)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A480,SPTL!A480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B480,SPTL!B480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C480,SPTL!C480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D480,SPTL!D480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E480,SPTL!E480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F480,SPTL!F480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G480,SPTL!G480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H480,SPTL!H480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I480,SPTL!I480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J480,SPTL!J480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K480,SPTL!K480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L480,SPTL!L480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M480,SPTL!M480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N480,SPTL!N480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O480,SPTL!O480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P480,SPTL!P480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q480,SPTL!Q480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R480,SPTL!R480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S480,SPTL!S480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T480,SPTL!T480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U480,SPTL!U480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V480,SPTL!V480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W480,SPTL!W480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X480,SPTL!X480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y480,SPTL!Y480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z480,SPTL!Z480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA480,SPTL!AA480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB480,SPTL!AB480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC480,SPTL!AC480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD480,SPTL!AD480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE480,SPTL!AE480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF480,SPTL!AF480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG480,SPTL!AG480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH480,SPTL!AH480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI480,SPTL!AI480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ480,SPTL!AJ480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK480,SPTL!AK480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL480,SPTL!AL480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM480,SPTL!AM480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN480,SPTL!AN480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO480,SPTL!AO480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP480,SPTL!AP480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ480,SPTL!AQ480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR480,SPTL!AR480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS480,SPTL!AS480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT480,SPTL!AT480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU480,SPTL!AU480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV480,SPTL!AV480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW480,SPTL!AW480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX480,SPTL!AX480)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY480,SPTL!AY480)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A481,SPTL!A481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B481,SPTL!B481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C481,SPTL!C481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D481,SPTL!D481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E481,SPTL!E481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F481,SPTL!F481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G481,SPTL!G481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H481,SPTL!H481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I481,SPTL!I481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J481,SPTL!J481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K481,SPTL!K481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L481,SPTL!L481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M481,SPTL!M481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N481,SPTL!N481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O481,SPTL!O481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P481,SPTL!P481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q481,SPTL!Q481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R481,SPTL!R481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S481,SPTL!S481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T481,SPTL!T481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U481,SPTL!U481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V481,SPTL!V481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W481,SPTL!W481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X481,SPTL!X481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y481,SPTL!Y481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z481,SPTL!Z481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA481,SPTL!AA481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB481,SPTL!AB481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC481,SPTL!AC481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD481,SPTL!AD481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE481,SPTL!AE481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF481,SPTL!AF481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG481,SPTL!AG481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH481,SPTL!AH481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI481,SPTL!AI481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ481,SPTL!AJ481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK481,SPTL!AK481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL481,SPTL!AL481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM481,SPTL!AM481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN481,SPTL!AN481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO481,SPTL!AO481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP481,SPTL!AP481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ481,SPTL!AQ481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR481,SPTL!AR481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS481,SPTL!AS481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT481,SPTL!AT481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU481,SPTL!AU481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV481,SPTL!AV481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW481,SPTL!AW481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX481,SPTL!AX481)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY481,SPTL!AY481)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A482,SPTL!A482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B482,SPTL!B482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C482,SPTL!C482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D482,SPTL!D482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E482,SPTL!E482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F482,SPTL!F482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G482,SPTL!G482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H482,SPTL!H482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I482,SPTL!I482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J482,SPTL!J482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K482,SPTL!K482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L482,SPTL!L482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M482,SPTL!M482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N482,SPTL!N482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O482,SPTL!O482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P482,SPTL!P482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q482,SPTL!Q482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R482,SPTL!R482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S482,SPTL!S482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T482,SPTL!T482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U482,SPTL!U482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V482,SPTL!V482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W482,SPTL!W482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X482,SPTL!X482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y482,SPTL!Y482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z482,SPTL!Z482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA482,SPTL!AA482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB482,SPTL!AB482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC482,SPTL!AC482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD482,SPTL!AD482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE482,SPTL!AE482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF482,SPTL!AF482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG482,SPTL!AG482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH482,SPTL!AH482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI482,SPTL!AI482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ482,SPTL!AJ482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK482,SPTL!AK482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL482,SPTL!AL482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM482,SPTL!AM482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN482,SPTL!AN482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO482,SPTL!AO482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP482,SPTL!AP482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ482,SPTL!AQ482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR482,SPTL!AR482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS482,SPTL!AS482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT482,SPTL!AT482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU482,SPTL!AU482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV482,SPTL!AV482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW482,SPTL!AW482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX482,SPTL!AX482)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY482,SPTL!AY482)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A483,SPTL!A483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B483,SPTL!B483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C483,SPTL!C483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D483,SPTL!D483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E483,SPTL!E483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F483,SPTL!F483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G483,SPTL!G483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H483,SPTL!H483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I483,SPTL!I483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J483,SPTL!J483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K483,SPTL!K483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L483,SPTL!L483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M483,SPTL!M483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N483,SPTL!N483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O483,SPTL!O483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P483,SPTL!P483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q483,SPTL!Q483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R483,SPTL!R483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S483,SPTL!S483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T483,SPTL!T483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U483,SPTL!U483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V483,SPTL!V483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W483,SPTL!W483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X483,SPTL!X483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y483,SPTL!Y483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z483,SPTL!Z483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA483,SPTL!AA483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB483,SPTL!AB483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC483,SPTL!AC483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD483,SPTL!AD483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE483,SPTL!AE483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF483,SPTL!AF483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG483,SPTL!AG483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH483,SPTL!AH483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI483,SPTL!AI483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ483,SPTL!AJ483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK483,SPTL!AK483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL483,SPTL!AL483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM483,SPTL!AM483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN483,SPTL!AN483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO483,SPTL!AO483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP483,SPTL!AP483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ483,SPTL!AQ483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR483,SPTL!AR483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS483,SPTL!AS483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT483,SPTL!AT483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU483,SPTL!AU483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV483,SPTL!AV483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW483,SPTL!AW483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX483,SPTL!AX483)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY483,SPTL!AY483)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A484,SPTL!A484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B484,SPTL!B484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C484,SPTL!C484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D484,SPTL!D484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E484,SPTL!E484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F484,SPTL!F484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G484,SPTL!G484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H484,SPTL!H484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I484,SPTL!I484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J484,SPTL!J484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K484,SPTL!K484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L484,SPTL!L484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M484,SPTL!M484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N484,SPTL!N484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O484,SPTL!O484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P484,SPTL!P484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q484,SPTL!Q484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R484,SPTL!R484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S484,SPTL!S484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T484,SPTL!T484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U484,SPTL!U484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V484,SPTL!V484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W484,SPTL!W484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X484,SPTL!X484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y484,SPTL!Y484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z484,SPTL!Z484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA484,SPTL!AA484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB484,SPTL!AB484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC484,SPTL!AC484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD484,SPTL!AD484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE484,SPTL!AE484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF484,SPTL!AF484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG484,SPTL!AG484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH484,SPTL!AH484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI484,SPTL!AI484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ484,SPTL!AJ484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK484,SPTL!AK484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL484,SPTL!AL484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM484,SPTL!AM484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN484,SPTL!AN484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO484,SPTL!AO484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP484,SPTL!AP484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ484,SPTL!AQ484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR484,SPTL!AR484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS484,SPTL!AS484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT484,SPTL!AT484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU484,SPTL!AU484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV484,SPTL!AV484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW484,SPTL!AW484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX484,SPTL!AX484)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY484,SPTL!AY484)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A485,SPTL!A485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B485,SPTL!B485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C485,SPTL!C485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D485,SPTL!D485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E485,SPTL!E485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F485,SPTL!F485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G485,SPTL!G485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H485,SPTL!H485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I485,SPTL!I485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J485,SPTL!J485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K485,SPTL!K485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L485,SPTL!L485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M485,SPTL!M485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N485,SPTL!N485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O485,SPTL!O485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P485,SPTL!P485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q485,SPTL!Q485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R485,SPTL!R485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S485,SPTL!S485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T485,SPTL!T485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U485,SPTL!U485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V485,SPTL!V485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W485,SPTL!W485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X485,SPTL!X485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y485,SPTL!Y485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z485,SPTL!Z485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA485,SPTL!AA485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB485,SPTL!AB485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC485,SPTL!AC485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD485,SPTL!AD485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE485,SPTL!AE485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF485,SPTL!AF485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG485,SPTL!AG485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH485,SPTL!AH485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI485,SPTL!AI485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ485,SPTL!AJ485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK485,SPTL!AK485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL485,SPTL!AL485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM485,SPTL!AM485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN485,SPTL!AN485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO485,SPTL!AO485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP485,SPTL!AP485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ485,SPTL!AQ485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR485,SPTL!AR485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS485,SPTL!AS485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT485,SPTL!AT485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU485,SPTL!AU485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV485,SPTL!AV485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW485,SPTL!AW485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX485,SPTL!AX485)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY485,SPTL!AY485)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A486,SPTL!A486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B486,SPTL!B486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C486,SPTL!C486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D486,SPTL!D486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E486,SPTL!E486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F486,SPTL!F486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G486,SPTL!G486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H486,SPTL!H486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I486,SPTL!I486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J486,SPTL!J486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K486,SPTL!K486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L486,SPTL!L486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M486,SPTL!M486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N486,SPTL!N486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O486,SPTL!O486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P486,SPTL!P486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q486,SPTL!Q486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R486,SPTL!R486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S486,SPTL!S486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T486,SPTL!T486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U486,SPTL!U486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V486,SPTL!V486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W486,SPTL!W486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X486,SPTL!X486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y486,SPTL!Y486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z486,SPTL!Z486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA486,SPTL!AA486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB486,SPTL!AB486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC486,SPTL!AC486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD486,SPTL!AD486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE486,SPTL!AE486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF486,SPTL!AF486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG486,SPTL!AG486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH486,SPTL!AH486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI486,SPTL!AI486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ486,SPTL!AJ486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK486,SPTL!AK486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL486,SPTL!AL486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM486,SPTL!AM486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN486,SPTL!AN486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO486,SPTL!AO486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP486,SPTL!AP486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ486,SPTL!AQ486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR486,SPTL!AR486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS486,SPTL!AS486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT486,SPTL!AT486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU486,SPTL!AU486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV486,SPTL!AV486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW486,SPTL!AW486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX486,SPTL!AX486)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY486,SPTL!AY486)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A487,SPTL!A487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B487,SPTL!B487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C487,SPTL!C487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D487,SPTL!D487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E487,SPTL!E487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F487,SPTL!F487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G487,SPTL!G487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H487,SPTL!H487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I487,SPTL!I487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J487,SPTL!J487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K487,SPTL!K487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L487,SPTL!L487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M487,SPTL!M487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N487,SPTL!N487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O487,SPTL!O487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P487,SPTL!P487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q487,SPTL!Q487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R487,SPTL!R487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S487,SPTL!S487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T487,SPTL!T487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U487,SPTL!U487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V487,SPTL!V487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W487,SPTL!W487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X487,SPTL!X487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y487,SPTL!Y487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z487,SPTL!Z487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA487,SPTL!AA487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB487,SPTL!AB487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC487,SPTL!AC487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD487,SPTL!AD487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE487,SPTL!AE487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF487,SPTL!AF487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG487,SPTL!AG487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH487,SPTL!AH487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI487,SPTL!AI487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ487,SPTL!AJ487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK487,SPTL!AK487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL487,SPTL!AL487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM487,SPTL!AM487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN487,SPTL!AN487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO487,SPTL!AO487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP487,SPTL!AP487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ487,SPTL!AQ487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR487,SPTL!AR487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS487,SPTL!AS487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT487,SPTL!AT487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU487,SPTL!AU487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV487,SPTL!AV487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW487,SPTL!AW487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX487,SPTL!AX487)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY487,SPTL!AY487)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A488,SPTL!A488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B488,SPTL!B488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C488,SPTL!C488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D488,SPTL!D488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E488,SPTL!E488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F488,SPTL!F488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G488,SPTL!G488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H488,SPTL!H488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I488,SPTL!I488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J488,SPTL!J488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K488,SPTL!K488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L488,SPTL!L488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M488,SPTL!M488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N488,SPTL!N488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O488,SPTL!O488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P488,SPTL!P488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q488,SPTL!Q488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R488,SPTL!R488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S488,SPTL!S488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T488,SPTL!T488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U488,SPTL!U488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V488,SPTL!V488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W488,SPTL!W488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X488,SPTL!X488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y488,SPTL!Y488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z488,SPTL!Z488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA488,SPTL!AA488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB488,SPTL!AB488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC488,SPTL!AC488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD488,SPTL!AD488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE488,SPTL!AE488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF488,SPTL!AF488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG488,SPTL!AG488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH488,SPTL!AH488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI488,SPTL!AI488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ488,SPTL!AJ488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK488,SPTL!AK488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL488,SPTL!AL488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM488,SPTL!AM488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN488,SPTL!AN488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO488,SPTL!AO488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP488,SPTL!AP488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ488,SPTL!AQ488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR488,SPTL!AR488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS488,SPTL!AS488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT488,SPTL!AT488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU488,SPTL!AU488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV488,SPTL!AV488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW488,SPTL!AW488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX488,SPTL!AX488)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY488,SPTL!AY488)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A489,SPTL!A489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B489,SPTL!B489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C489,SPTL!C489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D489,SPTL!D489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E489,SPTL!E489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F489,SPTL!F489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G489,SPTL!G489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H489,SPTL!H489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I489,SPTL!I489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J489,SPTL!J489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K489,SPTL!K489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L489,SPTL!L489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M489,SPTL!M489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N489,SPTL!N489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O489,SPTL!O489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P489,SPTL!P489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q489,SPTL!Q489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R489,SPTL!R489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S489,SPTL!S489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T489,SPTL!T489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U489,SPTL!U489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V489,SPTL!V489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W489,SPTL!W489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X489,SPTL!X489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y489,SPTL!Y489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z489,SPTL!Z489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA489,SPTL!AA489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB489,SPTL!AB489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC489,SPTL!AC489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD489,SPTL!AD489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE489,SPTL!AE489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF489,SPTL!AF489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG489,SPTL!AG489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH489,SPTL!AH489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI489,SPTL!AI489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ489,SPTL!AJ489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK489,SPTL!AK489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL489,SPTL!AL489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM489,SPTL!AM489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN489,SPTL!AN489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO489,SPTL!AO489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP489,SPTL!AP489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ489,SPTL!AQ489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR489,SPTL!AR489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS489,SPTL!AS489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT489,SPTL!AT489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU489,SPTL!AU489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV489,SPTL!AV489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW489,SPTL!AW489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX489,SPTL!AX489)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY489,SPTL!AY489)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A490,SPTL!A490)","v":"£m 09/10"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B490,SPTL!B490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C490,SPTL!C490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D490,SPTL!D490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E490,SPTL!E490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F490,SPTL!F490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G490,SPTL!G490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H490,SPTL!H490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I490,SPTL!I490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J490,SPTL!J490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K490,SPTL!K490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L490,SPTL!L490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M490,SPTL!M490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N490,SPTL!N490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O490,SPTL!O490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P490,SPTL!P490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q490,SPTL!Q490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R490,SPTL!R490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S490,SPTL!S490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T490,SPTL!T490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U490,SPTL!U490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V490,SPTL!V490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W490,SPTL!W490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X490,SPTL!X490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y490,SPTL!Y490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z490,SPTL!Z490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA490,SPTL!AA490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB490,SPTL!AB490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC490,SPTL!AC490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD490,SPTL!AD490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE490,SPTL!AE490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF490,SPTL!AF490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG490,SPTL!AG490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH490,SPTL!AH490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI490,SPTL!AI490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ490,SPTL!AJ490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK490,SPTL!AK490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL490,SPTL!AL490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM490,SPTL!AM490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN490,SPTL!AN490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO490,SPTL!AO490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP490,SPTL!AP490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ490,SPTL!AQ490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR490,SPTL!AR490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS490,SPTL!AS490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT490,SPTL!AT490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU490,SPTL!AU490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV490,SPTL!AV490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW490,SPTL!AW490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX490,SPTL!AX490)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY490,SPTL!AY490)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A491,SPTL!A491)","v":"TPCR4 equity issuance cost claw-back"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B491,SPTL!B491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C491,SPTL!C491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D491,SPTL!D491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E491,SPTL!E491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F491,SPTL!F491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G491,SPTL!G491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H491,SPTL!H491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I491,SPTL!I491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J491,SPTL!J491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K491,SPTL!K491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L491,SPTL!L491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M491,SPTL!M491)","v":-2.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N491,SPTL!N491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O491,SPTL!O491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P491,SPTL!P491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q491,SPTL!Q491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R491,SPTL!R491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S491,SPTL!S491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T491,SPTL!T491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U491,SPTL!U491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V491,SPTL!V491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W491,SPTL!W491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X491,SPTL!X491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y491,SPTL!Y491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z491,SPTL!Z491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA491,SPTL!AA491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB491,SPTL!AB491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC491,SPTL!AC491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD491,SPTL!AD491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE491,SPTL!AE491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF491,SPTL!AF491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG491,SPTL!AG491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH491,SPTL!AH491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI491,SPTL!AI491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ491,SPTL!AJ491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK491,SPTL!AK491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL491,SPTL!AL491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM491,SPTL!AM491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN491,SPTL!AN491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO491,SPTL!AO491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP491,SPTL!AP491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ491,SPTL!AQ491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR491,SPTL!AR491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS491,SPTL!AS491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT491,SPTL!AT491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU491,SPTL!AU491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV491,SPTL!AV491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW491,SPTL!AW491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX491,SPTL!AX491)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY491,SPTL!AY491)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A492,SPTL!A492)","v":"Allowed Transmission Owner Revenue less K"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B492,SPTL!B492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C492,SPTL!C492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D492,SPTL!D492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E492,SPTL!E492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F492,SPTL!F492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G492,SPTL!G492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H492,SPTL!H492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I492,SPTL!I492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J492,SPTL!J492)","v":200.49999999999997},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K492,SPTL!K492)","v":217.22788968017829},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L492,SPTL!L492)","v":213.17933740098354},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M492,SPTL!M492)","v":210.21828765766654},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N492,SPTL!N492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O492,SPTL!O492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P492,SPTL!P492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q492,SPTL!Q492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R492,SPTL!R492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S492,SPTL!S492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T492,SPTL!T492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U492,SPTL!U492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V492,SPTL!V492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W492,SPTL!W492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X492,SPTL!X492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y492,SPTL!Y492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z492,SPTL!Z492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA492,SPTL!AA492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB492,SPTL!AB492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC492,SPTL!AC492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD492,SPTL!AD492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE492,SPTL!AE492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF492,SPTL!AF492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG492,SPTL!AG492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH492,SPTL!AH492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI492,SPTL!AI492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ492,SPTL!AJ492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK492,SPTL!AK492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL492,SPTL!AL492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM492,SPTL!AM492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN492,SPTL!AN492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO492,SPTL!AO492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP492,SPTL!AP492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ492,SPTL!AQ492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR492,SPTL!AR492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS492,SPTL!AS492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT492,SPTL!AT492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU492,SPTL!AU492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV492,SPTL!AV492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW492,SPTL!AW492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX492,SPTL!AX492)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY492,SPTL!AY492)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A493,SPTL!A493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B493,SPTL!B493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C493,SPTL!C493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D493,SPTL!D493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E493,SPTL!E493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F493,SPTL!F493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G493,SPTL!G493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H493,SPTL!H493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I493,SPTL!I493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J493,SPTL!J493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K493,SPTL!K493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L493,SPTL!L493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M493,SPTL!M493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N493,SPTL!N493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O493,SPTL!O493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P493,SPTL!P493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q493,SPTL!Q493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R493,SPTL!R493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S493,SPTL!S493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T493,SPTL!T493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U493,SPTL!U493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V493,SPTL!V493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W493,SPTL!W493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X493,SPTL!X493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y493,SPTL!Y493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z493,SPTL!Z493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA493,SPTL!AA493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB493,SPTL!AB493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC493,SPTL!AC493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD493,SPTL!AD493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE493,SPTL!AE493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF493,SPTL!AF493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG493,SPTL!AG493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH493,SPTL!AH493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI493,SPTL!AI493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ493,SPTL!AJ493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK493,SPTL!AK493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL493,SPTL!AL493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM493,SPTL!AM493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN493,SPTL!AN493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO493,SPTL!AO493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP493,SPTL!AP493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ493,SPTL!AQ493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR493,SPTL!AR493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS493,SPTL!AS493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT493,SPTL!AT493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU493,SPTL!AU493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV493,SPTL!AV493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW493,SPTL!AW493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX493,SPTL!AX493)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY493,SPTL!AY493)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A494,SPTL!A494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B494,SPTL!B494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C494,SPTL!C494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D494,SPTL!D494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E494,SPTL!E494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F494,SPTL!F494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G494,SPTL!G494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H494,SPTL!H494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I494,SPTL!I494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J494,SPTL!J494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K494,SPTL!K494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L494,SPTL!L494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M494,SPTL!M494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N494,SPTL!N494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O494,SPTL!O494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P494,SPTL!P494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q494,SPTL!Q494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R494,SPTL!R494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S494,SPTL!S494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T494,SPTL!T494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U494,SPTL!U494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V494,SPTL!V494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W494,SPTL!W494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X494,SPTL!X494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y494,SPTL!Y494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z494,SPTL!Z494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA494,SPTL!AA494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB494,SPTL!AB494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC494,SPTL!AC494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD494,SPTL!AD494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE494,SPTL!AE494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF494,SPTL!AF494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG494,SPTL!AG494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH494,SPTL!AH494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI494,SPTL!AI494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ494,SPTL!AJ494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK494,SPTL!AK494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL494,SPTL!AL494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM494,SPTL!AM494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN494,SPTL!AN494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO494,SPTL!AO494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP494,SPTL!AP494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ494,SPTL!AQ494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR494,SPTL!AR494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS494,SPTL!AS494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT494,SPTL!AT494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU494,SPTL!AU494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV494,SPTL!AV494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW494,SPTL!AW494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX494,SPTL!AX494)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY494,SPTL!AY494)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A495,SPTL!A495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B495,SPTL!B495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C495,SPTL!C495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D495,SPTL!D495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E495,SPTL!E495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F495,SPTL!F495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G495,SPTL!G495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H495,SPTL!H495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I495,SPTL!I495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J495,SPTL!J495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K495,SPTL!K495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L495,SPTL!L495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M495,SPTL!M495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N495,SPTL!N495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O495,SPTL!O495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P495,SPTL!P495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q495,SPTL!Q495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R495,SPTL!R495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S495,SPTL!S495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T495,SPTL!T495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U495,SPTL!U495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V495,SPTL!V495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W495,SPTL!W495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X495,SPTL!X495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y495,SPTL!Y495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z495,SPTL!Z495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA495,SPTL!AA495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB495,SPTL!AB495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC495,SPTL!AC495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD495,SPTL!AD495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE495,SPTL!AE495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF495,SPTL!AF495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG495,SPTL!AG495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH495,SPTL!AH495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI495,SPTL!AI495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ495,SPTL!AJ495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK495,SPTL!AK495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL495,SPTL!AL495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM495,SPTL!AM495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN495,SPTL!AN495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO495,SPTL!AO495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP495,SPTL!AP495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ495,SPTL!AQ495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR495,SPTL!AR495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS495,SPTL!AS495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT495,SPTL!AT495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU495,SPTL!AU495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV495,SPTL!AV495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW495,SPTL!AW495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX495,SPTL!AX495)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY495,SPTL!AY495)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A496,SPTL!A496)","v":"2009-10 prices"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B496,SPTL!B496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C496,SPTL!C496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D496,SPTL!D496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E496,SPTL!E496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F496,SPTL!F496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G496,SPTL!G496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H496,SPTL!H496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I496,SPTL!I496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J496,SPTL!J496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K496,SPTL!K496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L496,SPTL!L496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M496,SPTL!M496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N496,SPTL!N496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O496,SPTL!O496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P496,SPTL!P496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q496,SPTL!Q496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R496,SPTL!R496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S496,SPTL!S496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T496,SPTL!T496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U496,SPTL!U496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V496,SPTL!V496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W496,SPTL!W496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X496,SPTL!X496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y496,SPTL!Y496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z496,SPTL!Z496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA496,SPTL!AA496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB496,SPTL!AB496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC496,SPTL!AC496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD496,SPTL!AD496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE496,SPTL!AE496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF496,SPTL!AF496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG496,SPTL!AG496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH496,SPTL!AH496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI496,SPTL!AI496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ496,SPTL!AJ496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK496,SPTL!AK496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL496,SPTL!AL496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM496,SPTL!AM496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN496,SPTL!AN496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO496,SPTL!AO496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP496,SPTL!AP496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ496,SPTL!AQ496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR496,SPTL!AR496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS496,SPTL!AS496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT496,SPTL!AT496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU496,SPTL!AU496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV496,SPTL!AV496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW496,SPTL!AW496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX496,SPTL!AX496)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY496,SPTL!AY496)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A497,SPTL!A497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B497,SPTL!B497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C497,SPTL!C497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D497,SPTL!D497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E497,SPTL!E497)","v":2005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F497,SPTL!F497)","v":2006},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G497,SPTL!G497)","v":2007},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H497,SPTL!H497)","v":2008},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I497,SPTL!I497)","v":2009},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J497,SPTL!J497)","v":2010},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K497,SPTL!K497)","v":2011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L497,SPTL!L497)","v":2012},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M497,SPTL!M497)","v":2013},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N497,SPTL!N497)","v":2014},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O497,SPTL!O497)","v":2015},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P497,SPTL!P497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q497,SPTL!Q497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R497,SPTL!R497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S497,SPTL!S497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T497,SPTL!T497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U497,SPTL!U497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V497,SPTL!V497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W497,SPTL!W497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X497,SPTL!X497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y497,SPTL!Y497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z497,SPTL!Z497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA497,SPTL!AA497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB497,SPTL!AB497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC497,SPTL!AC497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD497,SPTL!AD497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE497,SPTL!AE497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF497,SPTL!AF497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG497,SPTL!AG497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH497,SPTL!AH497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI497,SPTL!AI497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ497,SPTL!AJ497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK497,SPTL!AK497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL497,SPTL!AL497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM497,SPTL!AM497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN497,SPTL!AN497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO497,SPTL!AO497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP497,SPTL!AP497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ497,SPTL!AQ497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR497,SPTL!AR497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS497,SPTL!AS497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT497,SPTL!AT497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU497,SPTL!AU497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV497,SPTL!AV497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW497,SPTL!AW497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX497,SPTL!AX497)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY497,SPTL!AY497)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A498,SPTL!A498)","v":"RPI factors"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B498,SPTL!B498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C498,SPTL!C498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D498,SPTL!D498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E498,SPTL!E498)","v":188.15},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F498,SPTL!F498)","v":193.10833333333332},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G498,SPTL!G498)","v":200.31666666666666},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H498,SPTL!H498)","v":208.5916666666667},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I498,SPTL!I498)","v":214.78333333333333},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J498,SPTL!J498)","v":215.76666666666668},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K498,SPTL!K498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L498,SPTL!L498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M498,SPTL!M498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N498,SPTL!N498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O498,SPTL!O498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P498,SPTL!P498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q498,SPTL!Q498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R498,SPTL!R498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S498,SPTL!S498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T498,SPTL!T498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U498,SPTL!U498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V498,SPTL!V498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W498,SPTL!W498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X498,SPTL!X498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y498,SPTL!Y498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z498,SPTL!Z498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA498,SPTL!AA498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB498,SPTL!AB498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC498,SPTL!AC498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD498,SPTL!AD498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE498,SPTL!AE498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF498,SPTL!AF498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG498,SPTL!AG498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH498,SPTL!AH498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI498,SPTL!AI498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ498,SPTL!AJ498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK498,SPTL!AK498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL498,SPTL!AL498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM498,SPTL!AM498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN498,SPTL!AN498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO498,SPTL!AO498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP498,SPTL!AP498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ498,SPTL!AQ498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR498,SPTL!AR498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS498,SPTL!AS498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT498,SPTL!AT498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU498,SPTL!AU498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV498,SPTL!AV498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW498,SPTL!AW498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX498,SPTL!AX498)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY498,SPTL!AY498)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A499,SPTL!A499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B499,SPTL!B499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C499,SPTL!C499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D499,SPTL!D499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E499,SPTL!E499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F499,SPTL!F499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G499,SPTL!G499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H499,SPTL!H499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I499,SPTL!I499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J499,SPTL!J499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K499,SPTL!K499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L499,SPTL!L499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M499,SPTL!M499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N499,SPTL!N499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O499,SPTL!O499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P499,SPTL!P499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q499,SPTL!Q499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R499,SPTL!R499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S499,SPTL!S499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T499,SPTL!T499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U499,SPTL!U499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V499,SPTL!V499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W499,SPTL!W499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X499,SPTL!X499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y499,SPTL!Y499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z499,SPTL!Z499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA499,SPTL!AA499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB499,SPTL!AB499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC499,SPTL!AC499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD499,SPTL!AD499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE499,SPTL!AE499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF499,SPTL!AF499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG499,SPTL!AG499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH499,SPTL!AH499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI499,SPTL!AI499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ499,SPTL!AJ499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK499,SPTL!AK499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL499,SPTL!AL499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM499,SPTL!AM499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN499,SPTL!AN499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO499,SPTL!AO499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP499,SPTL!AP499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ499,SPTL!AQ499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR499,SPTL!AR499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS499,SPTL!AS499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT499,SPTL!AT499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU499,SPTL!AU499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV499,SPTL!AV499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW499,SPTL!AW499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX499,SPTL!AX499)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY499,SPTL!AY499)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A500,SPTL!A500)","v":"SPTL"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B500,SPTL!B500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C500,SPTL!C500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D500,SPTL!D500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E500,SPTL!E500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F500,SPTL!F500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G500,SPTL!G500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H500,SPTL!H500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I500,SPTL!I500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J500,SPTL!J500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K500,SPTL!K500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L500,SPTL!L500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M500,SPTL!M500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N500,SPTL!N500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O500,SPTL!O500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P500,SPTL!P500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q500,SPTL!Q500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R500,SPTL!R500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S500,SPTL!S500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T500,SPTL!T500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U500,SPTL!U500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V500,SPTL!V500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W500,SPTL!W500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X500,SPTL!X500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y500,SPTL!Y500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z500,SPTL!Z500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA500,SPTL!AA500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB500,SPTL!AB500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC500,SPTL!AC500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD500,SPTL!AD500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE500,SPTL!AE500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF500,SPTL!AF500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG500,SPTL!AG500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH500,SPTL!AH500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI500,SPTL!AI500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ500,SPTL!AJ500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK500,SPTL!AK500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL500,SPTL!AL500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM500,SPTL!AM500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN500,SPTL!AN500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO500,SPTL!AO500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP500,SPTL!AP500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ500,SPTL!AQ500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR500,SPTL!AR500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS500,SPTL!AS500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT500,SPTL!AT500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU500,SPTL!AU500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV500,SPTL!AV500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW500,SPTL!AW500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX500,SPTL!AX500)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY500,SPTL!AY500)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A501,SPTL!A501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B501,SPTL!B501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C501,SPTL!C501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D501,SPTL!D501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E501,SPTL!E501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F501,SPTL!F501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G501,SPTL!G501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H501,SPTL!H501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I501,SPTL!I501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J501,SPTL!J501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K501,SPTL!K501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L501,SPTL!L501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M501,SPTL!M501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N501,SPTL!N501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O501,SPTL!O501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P501,SPTL!P501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q501,SPTL!Q501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R501,SPTL!R501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S501,SPTL!S501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T501,SPTL!T501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U501,SPTL!U501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V501,SPTL!V501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W501,SPTL!W501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X501,SPTL!X501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y501,SPTL!Y501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z501,SPTL!Z501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA501,SPTL!AA501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB501,SPTL!AB501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC501,SPTL!AC501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD501,SPTL!AD501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE501,SPTL!AE501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF501,SPTL!AF501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG501,SPTL!AG501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH501,SPTL!AH501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI501,SPTL!AI501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ501,SPTL!AJ501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK501,SPTL!AK501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL501,SPTL!AL501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM501,SPTL!AM501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN501,SPTL!AN501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO501,SPTL!AO501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP501,SPTL!AP501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ501,SPTL!AQ501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR501,SPTL!AR501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS501,SPTL!AS501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT501,SPTL!AT501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU501,SPTL!AU501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV501,SPTL!AV501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW501,SPTL!AW501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX501,SPTL!AX501)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY501,SPTL!AY501)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A502,SPTL!A502)","v":"Pre-Vesting Asset balance"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B502,SPTL!B502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C502,SPTL!C502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D502,SPTL!D502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E502,SPTL!E502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F502,SPTL!F502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G502,SPTL!G502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H502,SPTL!H502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I502,SPTL!I502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J502,SPTL!J502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K502,SPTL!K502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L502,SPTL!L502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M502,SPTL!M502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N502,SPTL!N502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O502,SPTL!O502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P502,SPTL!P502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q502,SPTL!Q502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R502,SPTL!R502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S502,SPTL!S502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T502,SPTL!T502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U502,SPTL!U502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V502,SPTL!V502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W502,SPTL!W502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X502,SPTL!X502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y502,SPTL!Y502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z502,SPTL!Z502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA502,SPTL!AA502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB502,SPTL!AB502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC502,SPTL!AC502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD502,SPTL!AD502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE502,SPTL!AE502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF502,SPTL!AF502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG502,SPTL!AG502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH502,SPTL!AH502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI502,SPTL!AI502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ502,SPTL!AJ502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK502,SPTL!AK502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL502,SPTL!AL502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM502,SPTL!AM502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN502,SPTL!AN502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO502,SPTL!AO502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP502,SPTL!AP502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ502,SPTL!AQ502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR502,SPTL!AR502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS502,SPTL!AS502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT502,SPTL!AT502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU502,SPTL!AU502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV502,SPTL!AV502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW502,SPTL!AW502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX502,SPTL!AX502)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY502,SPTL!AY502)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A503,SPTL!A503)","v":"Cost"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B503,SPTL!B503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C503,SPTL!C503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D503,SPTL!D503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E503,SPTL!E503)","v":995.74120313612093},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F503,SPTL!F503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G503,SPTL!G503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H503,SPTL!H503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I503,SPTL!I503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J503,SPTL!J503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K503,SPTL!K503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L503,SPTL!L503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M503,SPTL!M503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N503,SPTL!N503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O503,SPTL!O503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P503,SPTL!P503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q503,SPTL!Q503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R503,SPTL!R503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S503,SPTL!S503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T503,SPTL!T503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U503,SPTL!U503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V503,SPTL!V503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W503,SPTL!W503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X503,SPTL!X503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y503,SPTL!Y503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z503,SPTL!Z503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA503,SPTL!AA503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB503,SPTL!AB503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC503,SPTL!AC503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD503,SPTL!AD503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE503,SPTL!AE503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF503,SPTL!AF503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG503,SPTL!AG503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH503,SPTL!AH503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI503,SPTL!AI503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ503,SPTL!AJ503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK503,SPTL!AK503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL503,SPTL!AL503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM503,SPTL!AM503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN503,SPTL!AN503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO503,SPTL!AO503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP503,SPTL!AP503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ503,SPTL!AQ503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR503,SPTL!AR503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS503,SPTL!AS503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT503,SPTL!AT503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU503,SPTL!AU503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV503,SPTL!AV503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW503,SPTL!AW503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX503,SPTL!AX503)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY503,SPTL!AY503)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A504,SPTL!A504)","v":"Accumulated depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B504,SPTL!B504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C504,SPTL!C504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D504,SPTL!D504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E504,SPTL!E504)","v":697.01884219528517},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F504,SPTL!F504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G504,SPTL!G504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H504,SPTL!H504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I504,SPTL!I504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J504,SPTL!J504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K504,SPTL!K504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L504,SPTL!L504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M504,SPTL!M504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N504,SPTL!N504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O504,SPTL!O504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P504,SPTL!P504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q504,SPTL!Q504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R504,SPTL!R504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S504,SPTL!S504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T504,SPTL!T504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U504,SPTL!U504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V504,SPTL!V504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W504,SPTL!W504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X504,SPTL!X504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y504,SPTL!Y504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z504,SPTL!Z504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA504,SPTL!AA504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB504,SPTL!AB504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC504,SPTL!AC504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD504,SPTL!AD504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE504,SPTL!AE504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF504,SPTL!AF504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG504,SPTL!AG504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH504,SPTL!AH504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI504,SPTL!AI504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ504,SPTL!AJ504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK504,SPTL!AK504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL504,SPTL!AL504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM504,SPTL!AM504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN504,SPTL!AN504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO504,SPTL!AO504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP504,SPTL!AP504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ504,SPTL!AQ504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR504,SPTL!AR504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS504,SPTL!AS504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT504,SPTL!AT504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU504,SPTL!AU504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV504,SPTL!AV504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW504,SPTL!AW504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX504,SPTL!AX504)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY504,SPTL!AY504)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A505,SPTL!A505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B505,SPTL!B505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C505,SPTL!C505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D505,SPTL!D505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E505,SPTL!E505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F505,SPTL!F505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G505,SPTL!G505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H505,SPTL!H505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I505,SPTL!I505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J505,SPTL!J505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K505,SPTL!K505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L505,SPTL!L505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M505,SPTL!M505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N505,SPTL!N505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O505,SPTL!O505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P505,SPTL!P505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q505,SPTL!Q505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R505,SPTL!R505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S505,SPTL!S505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T505,SPTL!T505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U505,SPTL!U505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V505,SPTL!V505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W505,SPTL!W505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X505,SPTL!X505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y505,SPTL!Y505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z505,SPTL!Z505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA505,SPTL!AA505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB505,SPTL!AB505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC505,SPTL!AC505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD505,SPTL!AD505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE505,SPTL!AE505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF505,SPTL!AF505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG505,SPTL!AG505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH505,SPTL!AH505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI505,SPTL!AI505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ505,SPTL!AJ505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK505,SPTL!AK505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL505,SPTL!AL505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM505,SPTL!AM505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN505,SPTL!AN505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO505,SPTL!AO505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP505,SPTL!AP505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ505,SPTL!AQ505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR505,SPTL!AR505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS505,SPTL!AS505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT505,SPTL!AT505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU505,SPTL!AU505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV505,SPTL!AV505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW505,SPTL!AW505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX505,SPTL!AX505)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY505,SPTL!AY505)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A506,SPTL!A506)","v":"Net capex additions (post-vesting)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B506,SPTL!B506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C506,SPTL!C506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D506,SPTL!D506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E506,SPTL!E506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F506,SPTL!F506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G506,SPTL!G506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H506,SPTL!H506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I506,SPTL!I506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J506,SPTL!J506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K506,SPTL!K506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L506,SPTL!L506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M506,SPTL!M506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N506,SPTL!N506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O506,SPTL!O506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P506,SPTL!P506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q506,SPTL!Q506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R506,SPTL!R506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S506,SPTL!S506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T506,SPTL!T506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U506,SPTL!U506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V506,SPTL!V506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W506,SPTL!W506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X506,SPTL!X506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y506,SPTL!Y506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z506,SPTL!Z506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA506,SPTL!AA506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB506,SPTL!AB506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC506,SPTL!AC506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD506,SPTL!AD506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE506,SPTL!AE506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF506,SPTL!AF506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG506,SPTL!AG506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH506,SPTL!AH506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI506,SPTL!AI506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ506,SPTL!AJ506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK506,SPTL!AK506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL506,SPTL!AL506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM506,SPTL!AM506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN506,SPTL!AN506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO506,SPTL!AO506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP506,SPTL!AP506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ506,SPTL!AQ506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR506,SPTL!AR506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS506,SPTL!AS506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT506,SPTL!AT506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU506,SPTL!AU506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV506,SPTL!AV506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW506,SPTL!AW506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX506,SPTL!AX506)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY506,SPTL!AY506)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A507,SPTL!A507)","v":"Net capex additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B507,SPTL!B507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C507,SPTL!C507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D507,SPTL!D507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E507,SPTL!E507)","v":37.756586411551062},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F507,SPTL!F507)","v":51.834458322260595},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G507,SPTL!G507)","v":86.385656044596033},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H507,SPTL!H507)","v":83.273375837756944},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I507,SPTL!I507)","v":106.98416868533707},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J507,SPTL!J507)","v":69.995859886802833},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K507,SPTL!K507)","v":87.492782296467681},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L507,SPTL!L507)","v":125.67620748796361},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M507,SPTL!M507)","v":119.74234719791723},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N507,SPTL!N507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O507,SPTL!O507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P507,SPTL!P507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q507,SPTL!Q507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R507,SPTL!R507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S507,SPTL!S507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T507,SPTL!T507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U507,SPTL!U507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V507,SPTL!V507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W507,SPTL!W507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X507,SPTL!X507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y507,SPTL!Y507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z507,SPTL!Z507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA507,SPTL!AA507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB507,SPTL!AB507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC507,SPTL!AC507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD507,SPTL!AD507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE507,SPTL!AE507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF507,SPTL!AF507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG507,SPTL!AG507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH507,SPTL!AH507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI507,SPTL!AI507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ507,SPTL!AJ507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK507,SPTL!AK507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL507,SPTL!AL507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM507,SPTL!AM507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN507,SPTL!AN507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO507,SPTL!AO507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP507,SPTL!AP507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ507,SPTL!AQ507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR507,SPTL!AR507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS507,SPTL!AS507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT507,SPTL!AT507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU507,SPTL!AU507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV507,SPTL!AV507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW507,SPTL!AW507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX507,SPTL!AX507)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY507,SPTL!AY507)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A508,SPTL!A508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B508,SPTL!B508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C508,SPTL!C508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D508,SPTL!D508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E508,SPTL!E508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F508,SPTL!F508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G508,SPTL!G508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H508,SPTL!H508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I508,SPTL!I508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J508,SPTL!J508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K508,SPTL!K508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L508,SPTL!L508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M508,SPTL!M508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N508,SPTL!N508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O508,SPTL!O508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P508,SPTL!P508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q508,SPTL!Q508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R508,SPTL!R508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S508,SPTL!S508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T508,SPTL!T508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U508,SPTL!U508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V508,SPTL!V508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W508,SPTL!W508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X508,SPTL!X508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y508,SPTL!Y508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z508,SPTL!Z508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA508,SPTL!AA508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB508,SPTL!AB508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC508,SPTL!AC508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD508,SPTL!AD508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE508,SPTL!AE508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF508,SPTL!AF508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG508,SPTL!AG508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH508,SPTL!AH508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI508,SPTL!AI508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ508,SPTL!AJ508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK508,SPTL!AK508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL508,SPTL!AL508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM508,SPTL!AM508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN508,SPTL!AN508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO508,SPTL!AO508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP508,SPTL!AP508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ508,SPTL!AQ508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR508,SPTL!AR508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS508,SPTL!AS508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT508,SPTL!AT508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU508,SPTL!AU508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV508,SPTL!AV508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW508,SPTL!AW508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX508,SPTL!AX508)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY508,SPTL!AY508)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A509,SPTL!A509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B509,SPTL!B509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C509,SPTL!C509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D509,SPTL!D509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E509,SPTL!E509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F509,SPTL!F509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G509,SPTL!G509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H509,SPTL!H509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I509,SPTL!I509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J509,SPTL!J509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K509,SPTL!K509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L509,SPTL!L509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M509,SPTL!M509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N509,SPTL!N509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O509,SPTL!O509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P509,SPTL!P509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q509,SPTL!Q509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R509,SPTL!R509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S509,SPTL!S509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T509,SPTL!T509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U509,SPTL!U509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V509,SPTL!V509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W509,SPTL!W509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X509,SPTL!X509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y509,SPTL!Y509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z509,SPTL!Z509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA509,SPTL!AA509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB509,SPTL!AB509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC509,SPTL!AC509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD509,SPTL!AD509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE509,SPTL!AE509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF509,SPTL!AF509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG509,SPTL!AG509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH509,SPTL!AH509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI509,SPTL!AI509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ509,SPTL!AJ509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK509,SPTL!AK509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL509,SPTL!AL509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM509,SPTL!AM509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN509,SPTL!AN509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO509,SPTL!AO509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP509,SPTL!AP509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ509,SPTL!AQ509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR509,SPTL!AR509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS509,SPTL!AS509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT509,SPTL!AT509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU509,SPTL!AU509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV509,SPTL!AV509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW509,SPTL!AW509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX509,SPTL!AX509)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY509,SPTL!AY509)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A510,SPTL!A510)","v":"Post-vesting Asset balance"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B510,SPTL!B510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C510,SPTL!C510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D510,SPTL!D510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E510,SPTL!E510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F510,SPTL!F510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G510,SPTL!G510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H510,SPTL!H510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I510,SPTL!I510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J510,SPTL!J510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K510,SPTL!K510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L510,SPTL!L510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M510,SPTL!M510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N510,SPTL!N510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O510,SPTL!O510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P510,SPTL!P510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q510,SPTL!Q510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R510,SPTL!R510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S510,SPTL!S510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T510,SPTL!T510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U510,SPTL!U510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V510,SPTL!V510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W510,SPTL!W510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X510,SPTL!X510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y510,SPTL!Y510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z510,SPTL!Z510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA510,SPTL!AA510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB510,SPTL!AB510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC510,SPTL!AC510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD510,SPTL!AD510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE510,SPTL!AE510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF510,SPTL!AF510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG510,SPTL!AG510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH510,SPTL!AH510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI510,SPTL!AI510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ510,SPTL!AJ510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK510,SPTL!AK510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL510,SPTL!AL510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM510,SPTL!AM510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN510,SPTL!AN510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO510,SPTL!AO510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP510,SPTL!AP510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ510,SPTL!AQ510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR510,SPTL!AR510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS510,SPTL!AS510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT510,SPTL!AT510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU510,SPTL!AU510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV510,SPTL!AV510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW510,SPTL!AW510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX510,SPTL!AX510)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY510,SPTL!AY510)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A511,SPTL!A511)","v":"Cost"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B511,SPTL!B511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C511,SPTL!C511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D511,SPTL!D511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E511,SPTL!E511)","v":425.89125509638399},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F511,SPTL!F511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G511,SPTL!G511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H511,SPTL!H511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I511,SPTL!I511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J511,SPTL!J511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K511,SPTL!K511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L511,SPTL!L511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M511,SPTL!M511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N511,SPTL!N511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O511,SPTL!O511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P511,SPTL!P511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q511,SPTL!Q511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R511,SPTL!R511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S511,SPTL!S511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T511,SPTL!T511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U511,SPTL!U511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V511,SPTL!V511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W511,SPTL!W511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X511,SPTL!X511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y511,SPTL!Y511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z511,SPTL!Z511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA511,SPTL!AA511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB511,SPTL!AB511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC511,SPTL!AC511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD511,SPTL!AD511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE511,SPTL!AE511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF511,SPTL!AF511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG511,SPTL!AG511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH511,SPTL!AH511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI511,SPTL!AI511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ511,SPTL!AJ511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK511,SPTL!AK511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL511,SPTL!AL511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM511,SPTL!AM511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN511,SPTL!AN511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO511,SPTL!AO511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP511,SPTL!AP511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ511,SPTL!AQ511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR511,SPTL!AR511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS511,SPTL!AS511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT511,SPTL!AT511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU511,SPTL!AU511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV511,SPTL!AV511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW511,SPTL!AW511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX511,SPTL!AX511)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY511,SPTL!AY511)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A512,SPTL!A512)","v":"Accumulated depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B512,SPTL!B512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C512,SPTL!C512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D512,SPTL!D512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E512,SPTL!E512)","v":65.130691226744545},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F512,SPTL!F512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G512,SPTL!G512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H512,SPTL!H512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I512,SPTL!I512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J512,SPTL!J512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K512,SPTL!K512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L512,SPTL!L512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M512,SPTL!M512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N512,SPTL!N512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O512,SPTL!O512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P512,SPTL!P512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q512,SPTL!Q512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R512,SPTL!R512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S512,SPTL!S512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T512,SPTL!T512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U512,SPTL!U512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V512,SPTL!V512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W512,SPTL!W512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X512,SPTL!X512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y512,SPTL!Y512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z512,SPTL!Z512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA512,SPTL!AA512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB512,SPTL!AB512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC512,SPTL!AC512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD512,SPTL!AD512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE512,SPTL!AE512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF512,SPTL!AF512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG512,SPTL!AG512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH512,SPTL!AH512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI512,SPTL!AI512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ512,SPTL!AJ512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK512,SPTL!AK512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL512,SPTL!AL512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM512,SPTL!AM512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN512,SPTL!AN512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO512,SPTL!AO512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP512,SPTL!AP512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ512,SPTL!AQ512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR512,SPTL!AR512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS512,SPTL!AS512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT512,SPTL!AT512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU512,SPTL!AU512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV512,SPTL!AV512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW512,SPTL!AW512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX512,SPTL!AX512)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY512,SPTL!AY512)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A513,SPTL!A513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B513,SPTL!B513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C513,SPTL!C513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D513,SPTL!D513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E513,SPTL!E513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F513,SPTL!F513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G513,SPTL!G513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H513,SPTL!H513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I513,SPTL!I513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J513,SPTL!J513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K513,SPTL!K513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L513,SPTL!L513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M513,SPTL!M513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N513,SPTL!N513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O513,SPTL!O513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P513,SPTL!P513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q513,SPTL!Q513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R513,SPTL!R513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S513,SPTL!S513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T513,SPTL!T513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U513,SPTL!U513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V513,SPTL!V513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W513,SPTL!W513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X513,SPTL!X513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y513,SPTL!Y513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z513,SPTL!Z513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA513,SPTL!AA513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB513,SPTL!AB513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC513,SPTL!AC513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD513,SPTL!AD513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE513,SPTL!AE513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF513,SPTL!AF513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG513,SPTL!AG513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH513,SPTL!AH513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI513,SPTL!AI513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ513,SPTL!AJ513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK513,SPTL!AK513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL513,SPTL!AL513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM513,SPTL!AM513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN513,SPTL!AN513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO513,SPTL!AO513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP513,SPTL!AP513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ513,SPTL!AQ513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR513,SPTL!AR513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS513,SPTL!AS513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT513,SPTL!AT513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU513,SPTL!AU513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV513,SPTL!AV513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW513,SPTL!AW513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX513,SPTL!AX513)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY513,SPTL!AY513)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A514,SPTL!A514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B514,SPTL!B514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C514,SPTL!C514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D514,SPTL!D514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E514,SPTL!E514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F514,SPTL!F514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G514,SPTL!G514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H514,SPTL!H514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I514,SPTL!I514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J514,SPTL!J514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K514,SPTL!K514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L514,SPTL!L514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M514,SPTL!M514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N514,SPTL!N514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O514,SPTL!O514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P514,SPTL!P514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q514,SPTL!Q514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R514,SPTL!R514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S514,SPTL!S514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T514,SPTL!T514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U514,SPTL!U514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V514,SPTL!V514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W514,SPTL!W514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X514,SPTL!X514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y514,SPTL!Y514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z514,SPTL!Z514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA514,SPTL!AA514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB514,SPTL!AB514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC514,SPTL!AC514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD514,SPTL!AD514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE514,SPTL!AE514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF514,SPTL!AF514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG514,SPTL!AG514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH514,SPTL!AH514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI514,SPTL!AI514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ514,SPTL!AJ514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK514,SPTL!AK514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL514,SPTL!AL514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM514,SPTL!AM514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN514,SPTL!AN514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO514,SPTL!AO514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP514,SPTL!AP514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ514,SPTL!AQ514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR514,SPTL!AR514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS514,SPTL!AS514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT514,SPTL!AT514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU514,SPTL!AU514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV514,SPTL!AV514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW514,SPTL!AW514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX514,SPTL!AX514)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY514,SPTL!AY514)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A515,SPTL!A515)","v":"Capex additions (90/91 - 03/04)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B515,SPTL!B515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C515,SPTL!C515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D515,SPTL!D515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E515,SPTL!E515)","v":"90/91"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F515,SPTL!F515)","v":"91/92"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G515,SPTL!G515)","v":"92/93"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H515,SPTL!H515)","v":"93/94"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I515,SPTL!I515)","v":"94/95"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J515,SPTL!J515)","v":"95/96"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K515,SPTL!K515)","v":"96/97"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L515,SPTL!L515)","v":"97/98"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M515,SPTL!M515)","v":"98/99"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N515,SPTL!N515)","v":"99/00"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O515,SPTL!O515)","v":"00/01"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P515,SPTL!P515)","v":"01/02"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q515,SPTL!Q515)","v":"02/03"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R515,SPTL!R515)","v":"03/04"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S515,SPTL!S515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T515,SPTL!T515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U515,SPTL!U515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V515,SPTL!V515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W515,SPTL!W515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X515,SPTL!X515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y515,SPTL!Y515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z515,SPTL!Z515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA515,SPTL!AA515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB515,SPTL!AB515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC515,SPTL!AC515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD515,SPTL!AD515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE515,SPTL!AE515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF515,SPTL!AF515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG515,SPTL!AG515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH515,SPTL!AH515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI515,SPTL!AI515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ515,SPTL!AJ515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK515,SPTL!AK515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL515,SPTL!AL515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM515,SPTL!AM515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN515,SPTL!AN515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO515,SPTL!AO515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP515,SPTL!AP515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ515,SPTL!AQ515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR515,SPTL!AR515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS515,SPTL!AS515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT515,SPTL!AT515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU515,SPTL!AU515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV515,SPTL!AV515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW515,SPTL!AW515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX515,SPTL!AX515)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY515,SPTL!AY515)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A516,SPTL!A516)","v":"Net capex additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B516,SPTL!B516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C516,SPTL!C516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D516,SPTL!D516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E516,SPTL!E516)","v":17.151368294133562},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F516,SPTL!F516)","v":51.916821652925869},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G516,SPTL!G516)","v":31.726946565676926},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H516,SPTL!H516)","v":34.873420605248192},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I516,SPTL!I516)","v":15.883751863318423},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J516,SPTL!J516)","v":18.687319564734619},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K516,SPTL!K516)","v":16.143895033615262},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L516,SPTL!L516)","v":26.902896725440797},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M516,SPTL!M516)","v":46.630891330891316},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N516,SPTL!N516)","v":24.792089369802618},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O516,SPTL!O516)","v":28.378933986437598},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P516,SPTL!P516)","v":17.714968897535783},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q516,SPTL!Q516)","v":41.760860372262371},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R516,SPTL!R516)","v":53.32709083436086},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S516,SPTL!S516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T516,SPTL!T516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U516,SPTL!U516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V516,SPTL!V516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W516,SPTL!W516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X516,SPTL!X516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y516,SPTL!Y516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z516,SPTL!Z516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA516,SPTL!AA516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB516,SPTL!AB516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC516,SPTL!AC516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD516,SPTL!AD516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE516,SPTL!AE516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF516,SPTL!AF516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG516,SPTL!AG516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH516,SPTL!AH516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI516,SPTL!AI516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ516,SPTL!AJ516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK516,SPTL!AK516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL516,SPTL!AL516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM516,SPTL!AM516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN516,SPTL!AN516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO516,SPTL!AO516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP516,SPTL!AP516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ516,SPTL!AQ516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR516,SPTL!AR516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS516,SPTL!AS516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT516,SPTL!AT516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU516,SPTL!AU516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV516,SPTL!AV516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW516,SPTL!AW516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX516,SPTL!AX516)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY516,SPTL!AY516)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A517,SPTL!A517)","v":"Accumulated accelerated depreciation to 04/05"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B517,SPTL!B517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C517,SPTL!C517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D517,SPTL!D517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E517,SPTL!E517)","v":11.148389391186814},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F517,SPTL!F517)","v":31.150092991755521},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G517,SPTL!G517)","v":17.449820611122309},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H517,SPTL!H517)","v":17.436710302624096},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I517,SPTL!I517)","v":7.1476883384932908},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J517,SPTL!J517)","v":7.4749278258938476},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K517,SPTL!K517)","v":5.6503632617653414},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L517,SPTL!L517)","v":8.0708690176322389},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M517,SPTL!M517)","v":11.657722832722829},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N517,SPTL!N517)","v":4.9584178739605234},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O517,SPTL!O517)","v":4.2568400979656396},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P517,SPTL!P517)","v":1.7714968897535783},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q517,SPTL!Q517)","v":2.0880430186131185},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R517,SPTL!R517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S517,SPTL!S517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T517,SPTL!T517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U517,SPTL!U517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V517,SPTL!V517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W517,SPTL!W517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X517,SPTL!X517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y517,SPTL!Y517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z517,SPTL!Z517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA517,SPTL!AA517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB517,SPTL!AB517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC517,SPTL!AC517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD517,SPTL!AD517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE517,SPTL!AE517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF517,SPTL!AF517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG517,SPTL!AG517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH517,SPTL!AH517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI517,SPTL!AI517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ517,SPTL!AJ517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK517,SPTL!AK517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL517,SPTL!AL517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM517,SPTL!AM517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN517,SPTL!AN517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO517,SPTL!AO517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP517,SPTL!AP517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ517,SPTL!AQ517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR517,SPTL!AR517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS517,SPTL!AS517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT517,SPTL!AT517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU517,SPTL!AU517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV517,SPTL!AV517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW517,SPTL!AW517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX517,SPTL!AX517)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY517,SPTL!AY517)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A518,SPTL!A518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B518,SPTL!B518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C518,SPTL!C518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D518,SPTL!D518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E518,SPTL!E518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F518,SPTL!F518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G518,SPTL!G518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H518,SPTL!H518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I518,SPTL!I518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J518,SPTL!J518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K518,SPTL!K518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L518,SPTL!L518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M518,SPTL!M518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N518,SPTL!N518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O518,SPTL!O518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P518,SPTL!P518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q518,SPTL!Q518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R518,SPTL!R518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S518,SPTL!S518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T518,SPTL!T518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U518,SPTL!U518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V518,SPTL!V518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W518,SPTL!W518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X518,SPTL!X518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y518,SPTL!Y518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z518,SPTL!Z518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA518,SPTL!AA518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB518,SPTL!AB518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC518,SPTL!AC518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD518,SPTL!AD518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE518,SPTL!AE518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF518,SPTL!AF518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG518,SPTL!AG518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH518,SPTL!AH518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI518,SPTL!AI518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ518,SPTL!AJ518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK518,SPTL!AK518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL518,SPTL!AL518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM518,SPTL!AM518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN518,SPTL!AN518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO518,SPTL!AO518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP518,SPTL!AP518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ518,SPTL!AQ518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR518,SPTL!AR518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS518,SPTL!AS518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT518,SPTL!AT518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU518,SPTL!AU518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV518,SPTL!AV518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW518,SPTL!AW518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX518,SPTL!AX518)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY518,SPTL!AY518)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A519,SPTL!A519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B519,SPTL!B519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C519,SPTL!C519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D519,SPTL!D519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E519,SPTL!E519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F519,SPTL!F519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G519,SPTL!G519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H519,SPTL!H519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I519,SPTL!I519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J519,SPTL!J519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K519,SPTL!K519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L519,SPTL!L519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M519,SPTL!M519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N519,SPTL!N519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O519,SPTL!O519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P519,SPTL!P519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q519,SPTL!Q519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R519,SPTL!R519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S519,SPTL!S519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T519,SPTL!T519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U519,SPTL!U519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V519,SPTL!V519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W519,SPTL!W519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X519,SPTL!X519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y519,SPTL!Y519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z519,SPTL!Z519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA519,SPTL!AA519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB519,SPTL!AB519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC519,SPTL!AC519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD519,SPTL!AD519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE519,SPTL!AE519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF519,SPTL!AF519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG519,SPTL!AG519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH519,SPTL!AH519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI519,SPTL!AI519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ519,SPTL!AJ519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK519,SPTL!AK519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL519,SPTL!AL519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM519,SPTL!AM519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN519,SPTL!AN519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO519,SPTL!AO519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP519,SPTL!AP519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ519,SPTL!AQ519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR519,SPTL!AR519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS519,SPTL!AS519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT519,SPTL!AT519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU519,SPTL!AU519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV519,SPTL!AV519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW519,SPTL!AW519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX519,SPTL!AX519)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY519,SPTL!AY519)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A520,SPTL!A520)","v":"Capitalised pensions deficit additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B520,SPTL!B520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C520,SPTL!C520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D520,SPTL!D520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E520,SPTL!E520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F520,SPTL!F520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G520,SPTL!G520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H520,SPTL!H520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I520,SPTL!I520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J520,SPTL!J520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K520,SPTL!K520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L520,SPTL!L520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M520,SPTL!M520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N520,SPTL!N520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O520,SPTL!O520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P520,SPTL!P520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q520,SPTL!Q520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R520,SPTL!R520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S520,SPTL!S520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T520,SPTL!T520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U520,SPTL!U520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V520,SPTL!V520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W520,SPTL!W520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X520,SPTL!X520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y520,SPTL!Y520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z520,SPTL!Z520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA520,SPTL!AA520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB520,SPTL!AB520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC520,SPTL!AC520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD520,SPTL!AD520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE520,SPTL!AE520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF520,SPTL!AF520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG520,SPTL!AG520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH520,SPTL!AH520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI520,SPTL!AI520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ520,SPTL!AJ520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK520,SPTL!AK520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL520,SPTL!AL520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM520,SPTL!AM520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN520,SPTL!AN520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO520,SPTL!AO520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP520,SPTL!AP520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ520,SPTL!AQ520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR520,SPTL!AR520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS520,SPTL!AS520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT520,SPTL!AT520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU520,SPTL!AU520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV520,SPTL!AV520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW520,SPTL!AW520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX520,SPTL!AX520)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY520,SPTL!AY520)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A521,SPTL!A521)","v":"TSS adjustment"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B521,SPTL!B521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C521,SPTL!C521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D521,SPTL!D521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E521,SPTL!E521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F521,SPTL!F521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G521,SPTL!G521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H521,SPTL!H521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I521,SPTL!I521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J521,SPTL!J521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K521,SPTL!K521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L521,SPTL!L521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M521,SPTL!M521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N521,SPTL!N521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O521,SPTL!O521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P521,SPTL!P521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q521,SPTL!Q521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R521,SPTL!R521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S521,SPTL!S521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T521,SPTL!T521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U521,SPTL!U521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V521,SPTL!V521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W521,SPTL!W521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X521,SPTL!X521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y521,SPTL!Y521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z521,SPTL!Z521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA521,SPTL!AA521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB521,SPTL!AB521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC521,SPTL!AC521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD521,SPTL!AD521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE521,SPTL!AE521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF521,SPTL!AF521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG521,SPTL!AG521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH521,SPTL!AH521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI521,SPTL!AI521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ521,SPTL!AJ521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK521,SPTL!AK521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL521,SPTL!AL521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM521,SPTL!AM521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN521,SPTL!AN521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO521,SPTL!AO521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP521,SPTL!AP521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ521,SPTL!AQ521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR521,SPTL!AR521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS521,SPTL!AS521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT521,SPTL!AT521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU521,SPTL!AU521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV521,SPTL!AV521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW521,SPTL!AW521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX521,SPTL!AX521)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY521,SPTL!AY521)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A522,SPTL!A522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B522,SPTL!B522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C522,SPTL!C522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D522,SPTL!D522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E522,SPTL!E522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F522,SPTL!F522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G522,SPTL!G522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H522,SPTL!H522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I522,SPTL!I522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J522,SPTL!J522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K522,SPTL!K522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L522,SPTL!L522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M522,SPTL!M522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N522,SPTL!N522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O522,SPTL!O522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P522,SPTL!P522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q522,SPTL!Q522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R522,SPTL!R522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S522,SPTL!S522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T522,SPTL!T522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U522,SPTL!U522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V522,SPTL!V522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W522,SPTL!W522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X522,SPTL!X522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y522,SPTL!Y522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z522,SPTL!Z522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA522,SPTL!AA522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB522,SPTL!AB522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC522,SPTL!AC522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD522,SPTL!AD522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE522,SPTL!AE522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF522,SPTL!AF522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG522,SPTL!AG522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH522,SPTL!AH522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI522,SPTL!AI522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ522,SPTL!AJ522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK522,SPTL!AK522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL522,SPTL!AL522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM522,SPTL!AM522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN522,SPTL!AN522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO522,SPTL!AO522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP522,SPTL!AP522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ522,SPTL!AQ522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR522,SPTL!AR522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS522,SPTL!AS522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT522,SPTL!AT522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU522,SPTL!AU522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV522,SPTL!AV522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW522,SPTL!AW522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX522,SPTL!AX522)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY522,SPTL!AY522)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A523,SPTL!A523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B523,SPTL!B523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C523,SPTL!C523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D523,SPTL!D523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E523,SPTL!E523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F523,SPTL!F523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G523,SPTL!G523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H523,SPTL!H523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I523,SPTL!I523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J523,SPTL!J523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K523,SPTL!K523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L523,SPTL!L523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M523,SPTL!M523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N523,SPTL!N523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O523,SPTL!O523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P523,SPTL!P523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q523,SPTL!Q523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R523,SPTL!R523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S523,SPTL!S523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T523,SPTL!T523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U523,SPTL!U523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V523,SPTL!V523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W523,SPTL!W523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X523,SPTL!X523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y523,SPTL!Y523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z523,SPTL!Z523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA523,SPTL!AA523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB523,SPTL!AB523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC523,SPTL!AC523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD523,SPTL!AD523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE523,SPTL!AE523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF523,SPTL!AF523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG523,SPTL!AG523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH523,SPTL!AH523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI523,SPTL!AI523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ523,SPTL!AJ523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK523,SPTL!AK523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL523,SPTL!AL523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM523,SPTL!AM523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN523,SPTL!AN523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO523,SPTL!AO523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP523,SPTL!AP523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ523,SPTL!AQ523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR523,SPTL!AR523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS523,SPTL!AS523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT523,SPTL!AT523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU523,SPTL!AU523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV523,SPTL!AV523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW523,SPTL!AW523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX523,SPTL!AX523)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY523,SPTL!AY523)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A524,SPTL!A524)","v":"Post-vesting Asset balance (for accelerated depreciation calc)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B524,SPTL!B524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C524,SPTL!C524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D524,SPTL!D524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E524,SPTL!E524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F524,SPTL!F524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G524,SPTL!G524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H524,SPTL!H524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I524,SPTL!I524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J524,SPTL!J524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K524,SPTL!K524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L524,SPTL!L524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M524,SPTL!M524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N524,SPTL!N524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O524,SPTL!O524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P524,SPTL!P524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q524,SPTL!Q524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R524,SPTL!R524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S524,SPTL!S524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T524,SPTL!T524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U524,SPTL!U524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V524,SPTL!V524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W524,SPTL!W524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X524,SPTL!X524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y524,SPTL!Y524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z524,SPTL!Z524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA524,SPTL!AA524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB524,SPTL!AB524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC524,SPTL!AC524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD524,SPTL!AD524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE524,SPTL!AE524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF524,SPTL!AF524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG524,SPTL!AG524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH524,SPTL!AH524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI524,SPTL!AI524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ524,SPTL!AJ524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK524,SPTL!AK524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL524,SPTL!AL524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM524,SPTL!AM524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN524,SPTL!AN524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO524,SPTL!AO524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP524,SPTL!AP524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ524,SPTL!AQ524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR524,SPTL!AR524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS524,SPTL!AS524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT524,SPTL!AT524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU524,SPTL!AU524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV524,SPTL!AV524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW524,SPTL!AW524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX524,SPTL!AX524)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY524,SPTL!AY524)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A525,SPTL!A525)","v":"Cost"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B525,SPTL!B525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C525,SPTL!C525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D525,SPTL!D525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E525,SPTL!E525)","v":425.89125509638399},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F525,SPTL!F525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G525,SPTL!G525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H525,SPTL!H525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I525,SPTL!I525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J525,SPTL!J525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K525,SPTL!K525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L525,SPTL!L525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M525,SPTL!M525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N525,SPTL!N525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O525,SPTL!O525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P525,SPTL!P525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q525,SPTL!Q525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R525,SPTL!R525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S525,SPTL!S525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T525,SPTL!T525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U525,SPTL!U525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V525,SPTL!V525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W525,SPTL!W525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X525,SPTL!X525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y525,SPTL!Y525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z525,SPTL!Z525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA525,SPTL!AA525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB525,SPTL!AB525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC525,SPTL!AC525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD525,SPTL!AD525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE525,SPTL!AE525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF525,SPTL!AF525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG525,SPTL!AG525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH525,SPTL!AH525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI525,SPTL!AI525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ525,SPTL!AJ525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK525,SPTL!AK525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL525,SPTL!AL525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM525,SPTL!AM525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN525,SPTL!AN525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO525,SPTL!AO525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP525,SPTL!AP525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ525,SPTL!AQ525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR525,SPTL!AR525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS525,SPTL!AS525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT525,SPTL!AT525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU525,SPTL!AU525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV525,SPTL!AV525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW525,SPTL!AW525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX525,SPTL!AX525)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY525,SPTL!AY525)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A526,SPTL!A526)","v":"Accumulated depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B526,SPTL!B526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C526,SPTL!C526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D526,SPTL!D526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E526,SPTL!E526)","v":130.26138245348929},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F526,SPTL!F526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G526,SPTL!G526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H526,SPTL!H526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I526,SPTL!I526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J526,SPTL!J526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K526,SPTL!K526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L526,SPTL!L526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M526,SPTL!M526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N526,SPTL!N526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O526,SPTL!O526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P526,SPTL!P526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q526,SPTL!Q526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R526,SPTL!R526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S526,SPTL!S526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T526,SPTL!T526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U526,SPTL!U526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V526,SPTL!V526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W526,SPTL!W526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X526,SPTL!X526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y526,SPTL!Y526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z526,SPTL!Z526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA526,SPTL!AA526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB526,SPTL!AB526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC526,SPTL!AC526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD526,SPTL!AD526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE526,SPTL!AE526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF526,SPTL!AF526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG526,SPTL!AG526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH526,SPTL!AH526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI526,SPTL!AI526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ526,SPTL!AJ526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK526,SPTL!AK526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL526,SPTL!AL526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM526,SPTL!AM526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN526,SPTL!AN526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO526,SPTL!AO526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP526,SPTL!AP526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ526,SPTL!AQ526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR526,SPTL!AR526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS526,SPTL!AS526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT526,SPTL!AT526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU526,SPTL!AU526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV526,SPTL!AV526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW526,SPTL!AW526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX526,SPTL!AX526)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY526,SPTL!AY526)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A527,SPTL!A527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B527,SPTL!B527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C527,SPTL!C527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D527,SPTL!D527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E527,SPTL!E527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F527,SPTL!F527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G527,SPTL!G527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H527,SPTL!H527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I527,SPTL!I527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J527,SPTL!J527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K527,SPTL!K527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L527,SPTL!L527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M527,SPTL!M527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N527,SPTL!N527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O527,SPTL!O527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P527,SPTL!P527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q527,SPTL!Q527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R527,SPTL!R527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S527,SPTL!S527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T527,SPTL!T527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U527,SPTL!U527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V527,SPTL!V527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W527,SPTL!W527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X527,SPTL!X527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y527,SPTL!Y527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z527,SPTL!Z527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA527,SPTL!AA527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB527,SPTL!AB527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC527,SPTL!AC527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD527,SPTL!AD527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE527,SPTL!AE527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF527,SPTL!AF527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG527,SPTL!AG527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH527,SPTL!AH527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI527,SPTL!AI527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ527,SPTL!AJ527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK527,SPTL!AK527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL527,SPTL!AL527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM527,SPTL!AM527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN527,SPTL!AN527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO527,SPTL!AO527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP527,SPTL!AP527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ527,SPTL!AQ527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR527,SPTL!AR527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS527,SPTL!AS527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT527,SPTL!AT527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU527,SPTL!AU527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV527,SPTL!AV527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW527,SPTL!AW527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX527,SPTL!AX527)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY527,SPTL!AY527)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A528,SPTL!A528)","v":"England-Scotland Interconnector"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B528,SPTL!B528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C528,SPTL!C528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D528,SPTL!D528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E528,SPTL!E528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F528,SPTL!F528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G528,SPTL!G528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H528,SPTL!H528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I528,SPTL!I528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J528,SPTL!J528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K528,SPTL!K528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L528,SPTL!L528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M528,SPTL!M528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N528,SPTL!N528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O528,SPTL!O528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P528,SPTL!P528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q528,SPTL!Q528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R528,SPTL!R528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S528,SPTL!S528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T528,SPTL!T528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U528,SPTL!U528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V528,SPTL!V528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W528,SPTL!W528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X528,SPTL!X528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y528,SPTL!Y528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z528,SPTL!Z528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA528,SPTL!AA528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB528,SPTL!AB528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC528,SPTL!AC528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD528,SPTL!AD528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE528,SPTL!AE528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF528,SPTL!AF528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG528,SPTL!AG528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH528,SPTL!AH528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI528,SPTL!AI528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ528,SPTL!AJ528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK528,SPTL!AK528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL528,SPTL!AL528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM528,SPTL!AM528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN528,SPTL!AN528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO528,SPTL!AO528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP528,SPTL!AP528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ528,SPTL!AQ528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR528,SPTL!AR528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS528,SPTL!AS528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT528,SPTL!AT528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU528,SPTL!AU528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV528,SPTL!AV528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW528,SPTL!AW528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX528,SPTL!AX528)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY528,SPTL!AY528)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A529,SPTL!A529)","v":"Net additions (05/06)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B529,SPTL!B529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C529,SPTL!C529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D529,SPTL!D529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E529,SPTL!E529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F529,SPTL!F529)","v":124.99902560014171},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G529,SPTL!G529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H529,SPTL!H529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I529,SPTL!I529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J529,SPTL!J529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K529,SPTL!K529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L529,SPTL!L529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M529,SPTL!M529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N529,SPTL!N529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O529,SPTL!O529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P529,SPTL!P529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q529,SPTL!Q529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R529,SPTL!R529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S529,SPTL!S529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T529,SPTL!T529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U529,SPTL!U529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V529,SPTL!V529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W529,SPTL!W529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X529,SPTL!X529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y529,SPTL!Y529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z529,SPTL!Z529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA529,SPTL!AA529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB529,SPTL!AB529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC529,SPTL!AC529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD529,SPTL!AD529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE529,SPTL!AE529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF529,SPTL!AF529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG529,SPTL!AG529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH529,SPTL!AH529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI529,SPTL!AI529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ529,SPTL!AJ529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK529,SPTL!AK529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL529,SPTL!AL529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM529,SPTL!AM529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN529,SPTL!AN529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO529,SPTL!AO529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP529,SPTL!AP529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ529,SPTL!AQ529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR529,SPTL!AR529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS529,SPTL!AS529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT529,SPTL!AT529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU529,SPTL!AU529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV529,SPTL!AV529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW529,SPTL!AW529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX529,SPTL!AX529)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY529,SPTL!AY529)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A530,SPTL!A530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B530,SPTL!B530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C530,SPTL!C530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D530,SPTL!D530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E530,SPTL!E530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F530,SPTL!F530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G530,SPTL!G530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H530,SPTL!H530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I530,SPTL!I530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J530,SPTL!J530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K530,SPTL!K530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L530,SPTL!L530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M530,SPTL!M530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N530,SPTL!N530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O530,SPTL!O530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P530,SPTL!P530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q530,SPTL!Q530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R530,SPTL!R530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S530,SPTL!S530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T530,SPTL!T530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U530,SPTL!U530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V530,SPTL!V530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W530,SPTL!W530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X530,SPTL!X530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y530,SPTL!Y530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z530,SPTL!Z530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA530,SPTL!AA530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB530,SPTL!AB530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC530,SPTL!AC530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD530,SPTL!AD530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE530,SPTL!AE530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF530,SPTL!AF530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG530,SPTL!AG530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH530,SPTL!AH530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI530,SPTL!AI530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ530,SPTL!AJ530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK530,SPTL!AK530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL530,SPTL!AL530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM530,SPTL!AM530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN530,SPTL!AN530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO530,SPTL!AO530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP530,SPTL!AP530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ530,SPTL!AQ530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR530,SPTL!AR530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS530,SPTL!AS530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT530,SPTL!AT530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU530,SPTL!AU530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV530,SPTL!AV530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW530,SPTL!AW530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX530,SPTL!AX530)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY530,SPTL!AY530)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A531,SPTL!A531)","v":"Pre-BETTA connections (PLUGS)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B531,SPTL!B531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C531,SPTL!C531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D531,SPTL!D531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E531,SPTL!E531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F531,SPTL!F531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G531,SPTL!G531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H531,SPTL!H531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I531,SPTL!I531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J531,SPTL!J531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K531,SPTL!K531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L531,SPTL!L531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M531,SPTL!M531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N531,SPTL!N531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O531,SPTL!O531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P531,SPTL!P531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q531,SPTL!Q531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R531,SPTL!R531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S531,SPTL!S531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T531,SPTL!T531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U531,SPTL!U531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V531,SPTL!V531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W531,SPTL!W531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X531,SPTL!X531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y531,SPTL!Y531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z531,SPTL!Z531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA531,SPTL!AA531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB531,SPTL!AB531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC531,SPTL!AC531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD531,SPTL!AD531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE531,SPTL!AE531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF531,SPTL!AF531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG531,SPTL!AG531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH531,SPTL!AH531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI531,SPTL!AI531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ531,SPTL!AJ531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK531,SPTL!AK531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL531,SPTL!AL531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM531,SPTL!AM531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN531,SPTL!AN531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO531,SPTL!AO531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP531,SPTL!AP531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ531,SPTL!AQ531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR531,SPTL!AR531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS531,SPTL!AS531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT531,SPTL!AT531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU531,SPTL!AU531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV531,SPTL!AV531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW531,SPTL!AW531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX531,SPTL!AX531)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY531,SPTL!AY531)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A532,SPTL!A532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B532,SPTL!B532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C532,SPTL!C532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D532,SPTL!D532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E532,SPTL!E532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F532,SPTL!F532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G532,SPTL!G532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H532,SPTL!H532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I532,SPTL!I532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J532,SPTL!J532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K532,SPTL!K532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L532,SPTL!L532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M532,SPTL!M532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N532,SPTL!N532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O532,SPTL!O532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P532,SPTL!P532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q532,SPTL!Q532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R532,SPTL!R532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S532,SPTL!S532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T532,SPTL!T532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U532,SPTL!U532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V532,SPTL!V532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W532,SPTL!W532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X532,SPTL!X532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y532,SPTL!Y532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z532,SPTL!Z532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA532,SPTL!AA532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB532,SPTL!AB532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC532,SPTL!AC532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD532,SPTL!AD532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE532,SPTL!AE532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF532,SPTL!AF532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG532,SPTL!AG532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH532,SPTL!AH532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI532,SPTL!AI532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ532,SPTL!AJ532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK532,SPTL!AK532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL532,SPTL!AL532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM532,SPTL!AM532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN532,SPTL!AN532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO532,SPTL!AO532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP532,SPTL!AP532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ532,SPTL!AQ532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR532,SPTL!AR532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS532,SPTL!AS532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT532,SPTL!AT532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU532,SPTL!AU532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV532,SPTL!AV532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW532,SPTL!AW532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX532,SPTL!AX532)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY532,SPTL!AY532)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A533,SPTL!A533)","v":"Connection asset life"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B533,SPTL!B533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C533,SPTL!C533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D533,SPTL!D533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E533,SPTL!E533)","v":30},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F533,SPTL!F533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G533,SPTL!G533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H533,SPTL!H533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I533,SPTL!I533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J533,SPTL!J533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K533,SPTL!K533)","v":18},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L533,SPTL!L533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M533,SPTL!M533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N533,SPTL!N533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O533,SPTL!O533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P533,SPTL!P533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q533,SPTL!Q533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R533,SPTL!R533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S533,SPTL!S533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T533,SPTL!T533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U533,SPTL!U533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V533,SPTL!V533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W533,SPTL!W533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X533,SPTL!X533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y533,SPTL!Y533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z533,SPTL!Z533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA533,SPTL!AA533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB533,SPTL!AB533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC533,SPTL!AC533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD533,SPTL!AD533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE533,SPTL!AE533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF533,SPTL!AF533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG533,SPTL!AG533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH533,SPTL!AH533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI533,SPTL!AI533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ533,SPTL!AJ533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK533,SPTL!AK533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL533,SPTL!AL533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM533,SPTL!AM533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN533,SPTL!AN533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO533,SPTL!AO533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP533,SPTL!AP533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ533,SPTL!AQ533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR533,SPTL!AR533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS533,SPTL!AS533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT533,SPTL!AT533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU533,SPTL!AU533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV533,SPTL!AV533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW533,SPTL!AW533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX533,SPTL!AX533)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY533,SPTL!AY533)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A534,SPTL!A534)","v":"Net additions (05/06)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B534,SPTL!B534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C534,SPTL!C534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D534,SPTL!D534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E534,SPTL!E534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F534,SPTL!F534)","v":75.114093365222757},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G534,SPTL!G534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H534,SPTL!H534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I534,SPTL!I534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J534,SPTL!J534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K534,SPTL!K534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L534,SPTL!L534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M534,SPTL!M534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N534,SPTL!N534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O534,SPTL!O534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P534,SPTL!P534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q534,SPTL!Q534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R534,SPTL!R534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S534,SPTL!S534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T534,SPTL!T534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U534,SPTL!U534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V534,SPTL!V534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W534,SPTL!W534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X534,SPTL!X534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y534,SPTL!Y534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z534,SPTL!Z534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA534,SPTL!AA534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB534,SPTL!AB534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC534,SPTL!AC534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD534,SPTL!AD534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE534,SPTL!AE534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF534,SPTL!AF534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG534,SPTL!AG534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH534,SPTL!AH534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI534,SPTL!AI534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ534,SPTL!AJ534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK534,SPTL!AK534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL534,SPTL!AL534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM534,SPTL!AM534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN534,SPTL!AN534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO534,SPTL!AO534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP534,SPTL!AP534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ534,SPTL!AQ534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR534,SPTL!AR534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS534,SPTL!AS534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT534,SPTL!AT534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU534,SPTL!AU534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV534,SPTL!AV534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW534,SPTL!AW534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX534,SPTL!AX534)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY534,SPTL!AY534)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A535,SPTL!A535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B535,SPTL!B535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C535,SPTL!C535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D535,SPTL!D535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E535,SPTL!E535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F535,SPTL!F535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G535,SPTL!G535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H535,SPTL!H535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I535,SPTL!I535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J535,SPTL!J535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K535,SPTL!K535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L535,SPTL!L535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M535,SPTL!M535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N535,SPTL!N535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O535,SPTL!O535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P535,SPTL!P535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q535,SPTL!Q535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R535,SPTL!R535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S535,SPTL!S535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T535,SPTL!T535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U535,SPTL!U535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V535,SPTL!V535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W535,SPTL!W535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X535,SPTL!X535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y535,SPTL!Y535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z535,SPTL!Z535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA535,SPTL!AA535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB535,SPTL!AB535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC535,SPTL!AC535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD535,SPTL!AD535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE535,SPTL!AE535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF535,SPTL!AF535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG535,SPTL!AG535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH535,SPTL!AH535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI535,SPTL!AI535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ535,SPTL!AJ535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK535,SPTL!AK535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL535,SPTL!AL535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM535,SPTL!AM535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN535,SPTL!AN535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO535,SPTL!AO535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP535,SPTL!AP535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ535,SPTL!AQ535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR535,SPTL!AR535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS535,SPTL!AS535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT535,SPTL!AT535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU535,SPTL!AU535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV535,SPTL!AV535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW535,SPTL!AW535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX535,SPTL!AX535)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY535,SPTL!AY535)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A536,SPTL!A536)","v":"TO Incentive - Shadow RAV"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B536,SPTL!B536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C536,SPTL!C536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D536,SPTL!D536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E536,SPTL!E536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F536,SPTL!F536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G536,SPTL!G536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H536,SPTL!H536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I536,SPTL!I536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J536,SPTL!J536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K536,SPTL!K536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L536,SPTL!L536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M536,SPTL!M536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N536,SPTL!N536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O536,SPTL!O536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P536,SPTL!P536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q536,SPTL!Q536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R536,SPTL!R536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S536,SPTL!S536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T536,SPTL!T536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U536,SPTL!U536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V536,SPTL!V536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W536,SPTL!W536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X536,SPTL!X536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y536,SPTL!Y536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z536,SPTL!Z536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA536,SPTL!AA536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB536,SPTL!AB536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC536,SPTL!AC536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD536,SPTL!AD536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE536,SPTL!AE536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF536,SPTL!AF536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG536,SPTL!AG536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH536,SPTL!AH536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI536,SPTL!AI536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ536,SPTL!AJ536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK536,SPTL!AK536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL536,SPTL!AL536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM536,SPTL!AM536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN536,SPTL!AN536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO536,SPTL!AO536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP536,SPTL!AP536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ536,SPTL!AQ536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR536,SPTL!AR536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS536,SPTL!AS536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT536,SPTL!AT536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU536,SPTL!AU536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV536,SPTL!AV536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW536,SPTL!AW536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX536,SPTL!AX536)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY536,SPTL!AY536)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A537,SPTL!A537)","v":"Additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B537,SPTL!B537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C537,SPTL!C537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D537,SPTL!D537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E537,SPTL!E537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F537,SPTL!F537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G537,SPTL!G537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H537,SPTL!H537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I537,SPTL!I537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J537,SPTL!J537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K537,SPTL!K537)","v":4.9830748123750634},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L537,SPTL!L537)","v":31.548223922965065},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M537,SPTL!M537)","v":135.06070134431064},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N537,SPTL!N537)","v":172.36338916309427},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O537,SPTL!O537)","v":159.40667895243081},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P537,SPTL!P537)","v":97.405682463635387},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q537,SPTL!Q537)","v":44.471969626322363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R537,SPTL!R537)","v":17.453401978151753},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S537,SPTL!S537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T537,SPTL!T537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U537,SPTL!U537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V537,SPTL!V537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W537,SPTL!W537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X537,SPTL!X537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y537,SPTL!Y537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z537,SPTL!Z537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA537,SPTL!AA537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB537,SPTL!AB537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC537,SPTL!AC537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD537,SPTL!AD537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE537,SPTL!AE537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF537,SPTL!AF537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG537,SPTL!AG537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH537,SPTL!AH537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI537,SPTL!AI537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ537,SPTL!AJ537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK537,SPTL!AK537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL537,SPTL!AL537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM537,SPTL!AM537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN537,SPTL!AN537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO537,SPTL!AO537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP537,SPTL!AP537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ537,SPTL!AQ537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR537,SPTL!AR537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS537,SPTL!AS537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT537,SPTL!AT537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU537,SPTL!AU537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV537,SPTL!AV537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW537,SPTL!AW537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX537,SPTL!AX537)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY537,SPTL!AY537)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A538,SPTL!A538)","v":"Depreciation allowed on TOI"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B538,SPTL!B538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C538,SPTL!C538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D538,SPTL!D538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E538,SPTL!E538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F538,SPTL!F538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G538,SPTL!G538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H538,SPTL!H538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I538,SPTL!I538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J538,SPTL!J538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K538,SPTL!K538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L538,SPTL!L538)","v":0.5416864940421211},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M538,SPTL!M538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N538,SPTL!N538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O538,SPTL!O538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P538,SPTL!P538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q538,SPTL!Q538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R538,SPTL!R538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S538,SPTL!S538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T538,SPTL!T538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U538,SPTL!U538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V538,SPTL!V538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W538,SPTL!W538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X538,SPTL!X538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y538,SPTL!Y538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z538,SPTL!Z538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA538,SPTL!AA538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB538,SPTL!AB538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC538,SPTL!AC538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD538,SPTL!AD538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE538,SPTL!AE538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF538,SPTL!AF538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG538,SPTL!AG538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH538,SPTL!AH538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI538,SPTL!AI538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ538,SPTL!AJ538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK538,SPTL!AK538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL538,SPTL!AL538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM538,SPTL!AM538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN538,SPTL!AN538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO538,SPTL!AO538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP538,SPTL!AP538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ538,SPTL!AQ538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR538,SPTL!AR538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS538,SPTL!AS538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT538,SPTL!AT538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU538,SPTL!AU538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV538,SPTL!AV538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW538,SPTL!AW538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX538,SPTL!AX538)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY538,SPTL!AY538)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A539,SPTL!A539)","v":"TIRG - Shadow RAV"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B539,SPTL!B539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C539,SPTL!C539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D539,SPTL!D539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E539,SPTL!E539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F539,SPTL!F539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G539,SPTL!G539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H539,SPTL!H539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I539,SPTL!I539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J539,SPTL!J539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K539,SPTL!K539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L539,SPTL!L539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M539,SPTL!M539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N539,SPTL!N539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O539,SPTL!O539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P539,SPTL!P539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q539,SPTL!Q539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R539,SPTL!R539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S539,SPTL!S539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T539,SPTL!T539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U539,SPTL!U539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V539,SPTL!V539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W539,SPTL!W539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X539,SPTL!X539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y539,SPTL!Y539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z539,SPTL!Z539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA539,SPTL!AA539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB539,SPTL!AB539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC539,SPTL!AC539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD539,SPTL!AD539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE539,SPTL!AE539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF539,SPTL!AF539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG539,SPTL!AG539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH539,SPTL!AH539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI539,SPTL!AI539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ539,SPTL!AJ539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK539,SPTL!AK539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL539,SPTL!AL539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM539,SPTL!AM539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN539,SPTL!AN539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO539,SPTL!AO539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP539,SPTL!AP539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ539,SPTL!AQ539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR539,SPTL!AR539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS539,SPTL!AS539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT539,SPTL!AT539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU539,SPTL!AU539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV539,SPTL!AV539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW539,SPTL!AW539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX539,SPTL!AX539)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY539,SPTL!AY539)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A540,SPTL!A540)","v":"Project 1 "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B540,SPTL!B540)","v":"England - Scotland"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C540,SPTL!C540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D540,SPTL!D540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E540,SPTL!E540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F540,SPTL!F540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G540,SPTL!G540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H540,SPTL!H540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I540,SPTL!I540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J540,SPTL!J540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K540,SPTL!K540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L540,SPTL!L540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M540,SPTL!M540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N540,SPTL!N540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O540,SPTL!O540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P540,SPTL!P540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q540,SPTL!Q540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R540,SPTL!R540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S540,SPTL!S540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T540,SPTL!T540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U540,SPTL!U540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V540,SPTL!V540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W540,SPTL!W540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X540,SPTL!X540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y540,SPTL!Y540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z540,SPTL!Z540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA540,SPTL!AA540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB540,SPTL!AB540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC540,SPTL!AC540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD540,SPTL!AD540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE540,SPTL!AE540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF540,SPTL!AF540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG540,SPTL!AG540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH540,SPTL!AH540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI540,SPTL!AI540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ540,SPTL!AJ540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK540,SPTL!AK540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL540,SPTL!AL540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM540,SPTL!AM540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN540,SPTL!AN540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO540,SPTL!AO540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP540,SPTL!AP540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ540,SPTL!AQ540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR540,SPTL!AR540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS540,SPTL!AS540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT540,SPTL!AT540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU540,SPTL!AU540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV540,SPTL!AV540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW540,SPTL!AW540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX540,SPTL!AX540)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY540,SPTL!AY540)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A541,SPTL!A541)","v":"Additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B541,SPTL!B541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C541,SPTL!C541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D541,SPTL!D541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E541,SPTL!E541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F541,SPTL!F541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G541,SPTL!G541)","v":9.4787253515267462},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H541,SPTL!H541)","v":30.411282010307207},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I541,SPTL!I541)","v":26.822239466128643},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J541,SPTL!J541)","v":12.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K541,SPTL!K541)","v":5.5901039258825724},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L541,SPTL!L541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M541,SPTL!M541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N541,SPTL!N541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O541,SPTL!O541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P541,SPTL!P541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q541,SPTL!Q541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R541,SPTL!R541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S541,SPTL!S541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T541,SPTL!T541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U541,SPTL!U541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V541,SPTL!V541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W541,SPTL!W541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X541,SPTL!X541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y541,SPTL!Y541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z541,SPTL!Z541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA541,SPTL!AA541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB541,SPTL!AB541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC541,SPTL!AC541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD541,SPTL!AD541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE541,SPTL!AE541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF541,SPTL!AF541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG541,SPTL!AG541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH541,SPTL!AH541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI541,SPTL!AI541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ541,SPTL!AJ541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK541,SPTL!AK541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL541,SPTL!AL541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM541,SPTL!AM541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN541,SPTL!AN541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO541,SPTL!AO541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP541,SPTL!AP541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ541,SPTL!AQ541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR541,SPTL!AR541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS541,SPTL!AS541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT541,SPTL!AT541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU541,SPTL!AU541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV541,SPTL!AV541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW541,SPTL!AW541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX541,SPTL!AX541)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY541,SPTL!AY541)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A542,SPTL!A542)","v":"Additions assumed"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B542,SPTL!B542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C542,SPTL!C542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D542,SPTL!D542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E542,SPTL!E542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F542,SPTL!F542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G542,SPTL!G542)","v":10.779732482948001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H542,SPTL!H542)","v":32.224519443706257},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I542,SPTL!I542)","v":28.325467269022937},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J542,SPTL!J542)","v":11.582478518912213},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K542,SPTL!K542)","v":5.8485782620249775},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L542,SPTL!L542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M542,SPTL!M542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N542,SPTL!N542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O542,SPTL!O542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P542,SPTL!P542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q542,SPTL!Q542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R542,SPTL!R542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S542,SPTL!S542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T542,SPTL!T542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U542,SPTL!U542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V542,SPTL!V542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W542,SPTL!W542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X542,SPTL!X542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y542,SPTL!Y542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z542,SPTL!Z542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA542,SPTL!AA542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB542,SPTL!AB542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC542,SPTL!AC542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD542,SPTL!AD542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE542,SPTL!AE542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF542,SPTL!AF542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG542,SPTL!AG542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH542,SPTL!AH542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI542,SPTL!AI542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ542,SPTL!AJ542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK542,SPTL!AK542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL542,SPTL!AL542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM542,SPTL!AM542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN542,SPTL!AN542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO542,SPTL!AO542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP542,SPTL!AP542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ542,SPTL!AQ542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR542,SPTL!AR542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS542,SPTL!AS542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT542,SPTL!AT542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU542,SPTL!AU542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV542,SPTL!AV542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW542,SPTL!AW542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX542,SPTL!AX542)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY542,SPTL!AY542)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A543,SPTL!A543)","v":"Depreciation allowed "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B543,SPTL!B543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C543,SPTL!C543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D543,SPTL!D543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E543,SPTL!E543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F543,SPTL!F543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G543,SPTL!G543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H543,SPTL!H543)","v":0.53200000000000003},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I543,SPTL!I543)","v":2.1480000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J543,SPTL!J543)","v":3.11},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K543,SPTL!K543)","v":3.7109999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L543,SPTL!L543)","v":4.0579999999999998},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M543,SPTL!M543)","v":3.8359999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N543,SPTL!N543)","v":3.919},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O543,SPTL!O543)","v":3.919},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P543,SPTL!P543)","v":3.919},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q543,SPTL!Q543)","v":3.919},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R543,SPTL!R543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S543,SPTL!S543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T543,SPTL!T543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U543,SPTL!U543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V543,SPTL!V543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W543,SPTL!W543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X543,SPTL!X543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y543,SPTL!Y543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z543,SPTL!Z543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA543,SPTL!AA543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB543,SPTL!AB543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC543,SPTL!AC543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD543,SPTL!AD543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE543,SPTL!AE543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF543,SPTL!AF543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG543,SPTL!AG543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH543,SPTL!AH543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI543,SPTL!AI543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ543,SPTL!AJ543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK543,SPTL!AK543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL543,SPTL!AL543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM543,SPTL!AM543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN543,SPTL!AN543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO543,SPTL!AO543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP543,SPTL!AP543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ543,SPTL!AQ543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR543,SPTL!AR543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS543,SPTL!AS543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT543,SPTL!AT543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU543,SPTL!AU543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV543,SPTL!AV543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW543,SPTL!AW543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX543,SPTL!AX543)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY543,SPTL!AY543)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A544,SPTL!A544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B544,SPTL!B544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C544,SPTL!C544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D544,SPTL!D544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E544,SPTL!E544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F544,SPTL!F544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G544,SPTL!G544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H544,SPTL!H544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I544,SPTL!I544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J544,SPTL!J544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K544,SPTL!K544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L544,SPTL!L544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M544,SPTL!M544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N544,SPTL!N544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O544,SPTL!O544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P544,SPTL!P544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q544,SPTL!Q544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R544,SPTL!R544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S544,SPTL!S544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T544,SPTL!T544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U544,SPTL!U544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V544,SPTL!V544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W544,SPTL!W544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X544,SPTL!X544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y544,SPTL!Y544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z544,SPTL!Z544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA544,SPTL!AA544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB544,SPTL!AB544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC544,SPTL!AC544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD544,SPTL!AD544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE544,SPTL!AE544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF544,SPTL!AF544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG544,SPTL!AG544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH544,SPTL!AH544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI544,SPTL!AI544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ544,SPTL!AJ544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK544,SPTL!AK544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL544,SPTL!AL544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM544,SPTL!AM544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN544,SPTL!AN544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO544,SPTL!AO544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP544,SPTL!AP544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ544,SPTL!AQ544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR544,SPTL!AR544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS544,SPTL!AS544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT544,SPTL!AT544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU544,SPTL!AU544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV544,SPTL!AV544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW544,SPTL!AW544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX544,SPTL!AX544)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY544,SPTL!AY544)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A545,SPTL!A545)","v":"Year of commissioning"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B545,SPTL!B545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C545,SPTL!C545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D545,SPTL!D545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E545,SPTL!E545)","v":2011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F545,SPTL!F545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G545,SPTL!G545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H545,SPTL!H545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I545,SPTL!I545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J545,SPTL!J545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K545,SPTL!K545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L545,SPTL!L545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M545,SPTL!M545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N545,SPTL!N545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O545,SPTL!O545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P545,SPTL!P545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q545,SPTL!Q545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R545,SPTL!R545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S545,SPTL!S545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T545,SPTL!T545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U545,SPTL!U545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V545,SPTL!V545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W545,SPTL!W545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X545,SPTL!X545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y545,SPTL!Y545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z545,SPTL!Z545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA545,SPTL!AA545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB545,SPTL!AB545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC545,SPTL!AC545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD545,SPTL!AD545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE545,SPTL!AE545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF545,SPTL!AF545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG545,SPTL!AG545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH545,SPTL!AH545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI545,SPTL!AI545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ545,SPTL!AJ545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK545,SPTL!AK545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL545,SPTL!AL545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM545,SPTL!AM545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN545,SPTL!AN545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO545,SPTL!AO545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP545,SPTL!AP545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ545,SPTL!AQ545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR545,SPTL!AR545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS545,SPTL!AS545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT545,SPTL!AT545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU545,SPTL!AU545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV545,SPTL!AV545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW545,SPTL!AW545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX545,SPTL!AX545)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY545,SPTL!AY545)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A546,SPTL!A546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B546,SPTL!B546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C546,SPTL!C546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D546,SPTL!D546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E546,SPTL!E546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F546,SPTL!F546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G546,SPTL!G546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H546,SPTL!H546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I546,SPTL!I546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J546,SPTL!J546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K546,SPTL!K546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L546,SPTL!L546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M546,SPTL!M546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N546,SPTL!N546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O546,SPTL!O546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P546,SPTL!P546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q546,SPTL!Q546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R546,SPTL!R546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S546,SPTL!S546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T546,SPTL!T546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U546,SPTL!U546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V546,SPTL!V546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W546,SPTL!W546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X546,SPTL!X546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y546,SPTL!Y546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z546,SPTL!Z546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA546,SPTL!AA546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB546,SPTL!AB546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC546,SPTL!AC546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD546,SPTL!AD546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE546,SPTL!AE546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF546,SPTL!AF546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG546,SPTL!AG546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH546,SPTL!AH546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI546,SPTL!AI546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ546,SPTL!AJ546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK546,SPTL!AK546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL546,SPTL!AL546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM546,SPTL!AM546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN546,SPTL!AN546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO546,SPTL!AO546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP546,SPTL!AP546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ546,SPTL!AQ546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR546,SPTL!AR546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS546,SPTL!AS546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT546,SPTL!AT546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU546,SPTL!AU546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV546,SPTL!AV546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW546,SPTL!AW546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX546,SPTL!AX546)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY546,SPTL!AY546)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A547,SPTL!A547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B547,SPTL!B547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C547,SPTL!C547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D547,SPTL!D547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E547,SPTL!E547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F547,SPTL!F547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G547,SPTL!G547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H547,SPTL!H547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I547,SPTL!I547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J547,SPTL!J547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K547,SPTL!K547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L547,SPTL!L547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M547,SPTL!M547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N547,SPTL!N547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O547,SPTL!O547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P547,SPTL!P547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q547,SPTL!Q547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R547,SPTL!R547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S547,SPTL!S547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T547,SPTL!T547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U547,SPTL!U547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V547,SPTL!V547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W547,SPTL!W547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X547,SPTL!X547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y547,SPTL!Y547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z547,SPTL!Z547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA547,SPTL!AA547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB547,SPTL!AB547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC547,SPTL!AC547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD547,SPTL!AD547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE547,SPTL!AE547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF547,SPTL!AF547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG547,SPTL!AG547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH547,SPTL!AH547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI547,SPTL!AI547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ547,SPTL!AJ547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK547,SPTL!AK547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL547,SPTL!AL547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM547,SPTL!AM547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN547,SPTL!AN547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO547,SPTL!AO547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP547,SPTL!AP547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ547,SPTL!AQ547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR547,SPTL!AR547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS547,SPTL!AS547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT547,SPTL!AT547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU547,SPTL!AU547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV547,SPTL!AV547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW547,SPTL!AW547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX547,SPTL!AX547)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY547,SPTL!AY547)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A548,SPTL!A548)","v":"Project 2"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B548,SPTL!B548)","v":"B5"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C548,SPTL!C548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D548,SPTL!D548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E548,SPTL!E548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F548,SPTL!F548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G548,SPTL!G548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H548,SPTL!H548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I548,SPTL!I548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J548,SPTL!J548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K548,SPTL!K548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L548,SPTL!L548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M548,SPTL!M548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N548,SPTL!N548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O548,SPTL!O548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P548,SPTL!P548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q548,SPTL!Q548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R548,SPTL!R548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S548,SPTL!S548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T548,SPTL!T548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U548,SPTL!U548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V548,SPTL!V548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W548,SPTL!W548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X548,SPTL!X548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y548,SPTL!Y548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z548,SPTL!Z548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA548,SPTL!AA548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB548,SPTL!AB548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC548,SPTL!AC548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD548,SPTL!AD548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE548,SPTL!AE548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF548,SPTL!AF548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG548,SPTL!AG548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH548,SPTL!AH548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI548,SPTL!AI548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ548,SPTL!AJ548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK548,SPTL!AK548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL548,SPTL!AL548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM548,SPTL!AM548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN548,SPTL!AN548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO548,SPTL!AO548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP548,SPTL!AP548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ548,SPTL!AQ548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR548,SPTL!AR548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS548,SPTL!AS548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT548,SPTL!AT548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU548,SPTL!AU548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV548,SPTL!AV548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW548,SPTL!AW548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX548,SPTL!AX548)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY548,SPTL!AY548)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A549,SPTL!A549)","v":"Additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B549,SPTL!B549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C549,SPTL!C549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D549,SPTL!D549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E549,SPTL!E549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F549,SPTL!F549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G549,SPTL!G549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H549,SPTL!H549)","v":1.3447165514761692},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I549,SPTL!I549)","v":2.7123612943276161},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J549,SPTL!J549)","v":3.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K549,SPTL!K549)","v":3.5250542738344923},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L549,SPTL!L549)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M549,SPTL!M549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N549,SPTL!N549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O549,SPTL!O549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P549,SPTL!P549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q549,SPTL!Q549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R549,SPTL!R549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S549,SPTL!S549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T549,SPTL!T549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U549,SPTL!U549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V549,SPTL!V549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W549,SPTL!W549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X549,SPTL!X549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y549,SPTL!Y549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z549,SPTL!Z549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA549,SPTL!AA549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB549,SPTL!AB549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC549,SPTL!AC549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD549,SPTL!AD549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE549,SPTL!AE549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF549,SPTL!AF549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG549,SPTL!AG549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH549,SPTL!AH549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI549,SPTL!AI549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ549,SPTL!AJ549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK549,SPTL!AK549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL549,SPTL!AL549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM549,SPTL!AM549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN549,SPTL!AN549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO549,SPTL!AO549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP549,SPTL!AP549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ549,SPTL!AQ549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR549,SPTL!AR549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS549,SPTL!AS549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT549,SPTL!AT549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU549,SPTL!AU549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV549,SPTL!AV549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW549,SPTL!AW549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX549,SPTL!AX549)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY549,SPTL!AY549)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A550,SPTL!A550)","v":"Additions assumed"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B550,SPTL!B550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C550,SPTL!C550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D550,SPTL!D550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E550,SPTL!E550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F550,SPTL!F550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G550,SPTL!G550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H550,SPTL!H550)","v":3.5550181592700851},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I550,SPTL!I550)","v":6.9953583134024253},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J550,SPTL!J550)","v":1.6054920719284256},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K550,SPTL!K550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L550,SPTL!L550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M550,SPTL!M550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N550,SPTL!N550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O550,SPTL!O550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P550,SPTL!P550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q550,SPTL!Q550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R550,SPTL!R550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S550,SPTL!S550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T550,SPTL!T550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U550,SPTL!U550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V550,SPTL!V550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W550,SPTL!W550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X550,SPTL!X550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y550,SPTL!Y550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z550,SPTL!Z550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA550,SPTL!AA550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB550,SPTL!AB550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC550,SPTL!AC550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD550,SPTL!AD550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE550,SPTL!AE550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF550,SPTL!AF550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG550,SPTL!AG550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH550,SPTL!AH550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI550,SPTL!AI550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ550,SPTL!AJ550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK550,SPTL!AK550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL550,SPTL!AL550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM550,SPTL!AM550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN550,SPTL!AN550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO550,SPTL!AO550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP550,SPTL!AP550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ550,SPTL!AQ550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR550,SPTL!AR550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS550,SPTL!AS550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT550,SPTL!AT550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU550,SPTL!AU550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV550,SPTL!AV550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW550,SPTL!AW550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX550,SPTL!AX550)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY550,SPTL!AY550)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A551,SPTL!A551)","v":"Depreciation allowed "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B551,SPTL!B551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C551,SPTL!C551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D551,SPTL!D551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E551,SPTL!E551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F551,SPTL!F551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G551,SPTL!G551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H551,SPTL!H551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I551,SPTL!I551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J551,SPTL!J551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K551,SPTL!K551)","v":0.17799999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L551,SPTL!L551)","v":0.54900000000000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M551,SPTL!M551)","v":0.56000000000000005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N551,SPTL!N551)","v":0.56000000000000005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O551,SPTL!O551)","v":0.57199999999999995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P551,SPTL!P551)","v":0.57199999999999995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q551,SPTL!Q551)","v":0.57199999999999995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R551,SPTL!R551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S551,SPTL!S551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T551,SPTL!T551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U551,SPTL!U551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V551,SPTL!V551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W551,SPTL!W551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X551,SPTL!X551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y551,SPTL!Y551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z551,SPTL!Z551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA551,SPTL!AA551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB551,SPTL!AB551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC551,SPTL!AC551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD551,SPTL!AD551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE551,SPTL!AE551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF551,SPTL!AF551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG551,SPTL!AG551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH551,SPTL!AH551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI551,SPTL!AI551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ551,SPTL!AJ551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK551,SPTL!AK551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL551,SPTL!AL551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM551,SPTL!AM551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN551,SPTL!AN551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO551,SPTL!AO551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP551,SPTL!AP551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ551,SPTL!AQ551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR551,SPTL!AR551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS551,SPTL!AS551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT551,SPTL!AT551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU551,SPTL!AU551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV551,SPTL!AV551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW551,SPTL!AW551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX551,SPTL!AX551)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY551,SPTL!AY551)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A552,SPTL!A552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B552,SPTL!B552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C552,SPTL!C552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D552,SPTL!D552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E552,SPTL!E552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F552,SPTL!F552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G552,SPTL!G552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H552,SPTL!H552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I552,SPTL!I552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J552,SPTL!J552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K552,SPTL!K552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L552,SPTL!L552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M552,SPTL!M552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N552,SPTL!N552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O552,SPTL!O552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P552,SPTL!P552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q552,SPTL!Q552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R552,SPTL!R552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S552,SPTL!S552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T552,SPTL!T552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U552,SPTL!U552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V552,SPTL!V552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W552,SPTL!W552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X552,SPTL!X552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y552,SPTL!Y552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z552,SPTL!Z552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA552,SPTL!AA552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB552,SPTL!AB552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC552,SPTL!AC552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD552,SPTL!AD552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE552,SPTL!AE552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF552,SPTL!AF552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG552,SPTL!AG552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH552,SPTL!AH552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI552,SPTL!AI552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ552,SPTL!AJ552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK552,SPTL!AK552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL552,SPTL!AL552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM552,SPTL!AM552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN552,SPTL!AN552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO552,SPTL!AO552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP552,SPTL!AP552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ552,SPTL!AQ552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR552,SPTL!AR552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS552,SPTL!AS552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT552,SPTL!AT552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU552,SPTL!AU552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV552,SPTL!AV552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW552,SPTL!AW552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX552,SPTL!AX552)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY552,SPTL!AY552)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A553,SPTL!A553)","v":"Year of commissioning"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B553,SPTL!B553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C553,SPTL!C553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D553,SPTL!D553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E553,SPTL!E553)","v":2012},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F553,SPTL!F553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G553,SPTL!G553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H553,SPTL!H553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I553,SPTL!I553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J553,SPTL!J553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K553,SPTL!K553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L553,SPTL!L553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M553,SPTL!M553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N553,SPTL!N553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O553,SPTL!O553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P553,SPTL!P553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q553,SPTL!Q553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R553,SPTL!R553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S553,SPTL!S553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T553,SPTL!T553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U553,SPTL!U553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V553,SPTL!V553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W553,SPTL!W553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X553,SPTL!X553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y553,SPTL!Y553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z553,SPTL!Z553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA553,SPTL!AA553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB553,SPTL!AB553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC553,SPTL!AC553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD553,SPTL!AD553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE553,SPTL!AE553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF553,SPTL!AF553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG553,SPTL!AG553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH553,SPTL!AH553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI553,SPTL!AI553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ553,SPTL!AJ553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK553,SPTL!AK553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL553,SPTL!AL553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM553,SPTL!AM553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN553,SPTL!AN553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO553,SPTL!AO553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP553,SPTL!AP553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ553,SPTL!AQ553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR553,SPTL!AR553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS553,SPTL!AS553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT553,SPTL!AT553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU553,SPTL!AU553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV553,SPTL!AV553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW553,SPTL!AW553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX553,SPTL!AX553)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY553,SPTL!AY553)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A554,SPTL!A554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B554,SPTL!B554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C554,SPTL!C554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D554,SPTL!D554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E554,SPTL!E554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F554,SPTL!F554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G554,SPTL!G554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H554,SPTL!H554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I554,SPTL!I554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J554,SPTL!J554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K554,SPTL!K554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L554,SPTL!L554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M554,SPTL!M554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N554,SPTL!N554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O554,SPTL!O554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P554,SPTL!P554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q554,SPTL!Q554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R554,SPTL!R554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S554,SPTL!S554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T554,SPTL!T554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U554,SPTL!U554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V554,SPTL!V554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W554,SPTL!W554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X554,SPTL!X554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y554,SPTL!Y554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z554,SPTL!Z554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA554,SPTL!AA554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB554,SPTL!AB554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC554,SPTL!AC554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD554,SPTL!AD554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE554,SPTL!AE554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF554,SPTL!AF554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG554,SPTL!AG554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH554,SPTL!AH554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI554,SPTL!AI554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ554,SPTL!AJ554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK554,SPTL!AK554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL554,SPTL!AL554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM554,SPTL!AM554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN554,SPTL!AN554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO554,SPTL!AO554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP554,SPTL!AP554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ554,SPTL!AQ554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR554,SPTL!AR554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS554,SPTL!AS554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT554,SPTL!AT554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU554,SPTL!AU554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV554,SPTL!AV554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW554,SPTL!AW554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX554,SPTL!AX554)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY554,SPTL!AY554)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A555,SPTL!A555)","v":"Project 3"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B555,SPTL!B555)","v":"Beauly Denny"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C555,SPTL!C555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D555,SPTL!D555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E555,SPTL!E555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F555,SPTL!F555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G555,SPTL!G555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H555,SPTL!H555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I555,SPTL!I555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J555,SPTL!J555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K555,SPTL!K555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L555,SPTL!L555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M555,SPTL!M555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N555,SPTL!N555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O555,SPTL!O555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P555,SPTL!P555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q555,SPTL!Q555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R555,SPTL!R555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S555,SPTL!S555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T555,SPTL!T555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U555,SPTL!U555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V555,SPTL!V555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W555,SPTL!W555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X555,SPTL!X555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y555,SPTL!Y555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z555,SPTL!Z555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA555,SPTL!AA555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB555,SPTL!AB555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC555,SPTL!AC555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD555,SPTL!AD555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE555,SPTL!AE555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF555,SPTL!AF555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG555,SPTL!AG555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH555,SPTL!AH555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI555,SPTL!AI555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ555,SPTL!AJ555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK555,SPTL!AK555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL555,SPTL!AL555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM555,SPTL!AM555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN555,SPTL!AN555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO555,SPTL!AO555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP555,SPTL!AP555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ555,SPTL!AQ555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR555,SPTL!AR555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS555,SPTL!AS555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT555,SPTL!AT555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU555,SPTL!AU555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV555,SPTL!AV555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW555,SPTL!AW555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX555,SPTL!AX555)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY555,SPTL!AY555)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A556,SPTL!A556)","v":"Additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B556,SPTL!B556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C556,SPTL!C556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D556,SPTL!D556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E556,SPTL!E556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F556,SPTL!F556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G556,SPTL!G556)","v":0.32313836425659365},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H556,SPTL!H556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I556,SPTL!I556)","v":0.10045782571583763},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J556,SPTL!J556)","v":1.7000000000000002},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K556,SPTL!K556)","v":2.1340869117268273},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L556,SPTL!L556)","v":8.1999999999999993},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M556,SPTL!M556)","v":41.099109436306506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N556,SPTL!N556)","v":28.145570194133523},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O556,SPTL!O556)","v":23.928574894123098},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P556,SPTL!P556)","v":20.509530673060645},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q556,SPTL!Q556)","v":4.0606572112104029},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R556,SPTL!R556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S556,SPTL!S556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T556,SPTL!T556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U556,SPTL!U556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V556,SPTL!V556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W556,SPTL!W556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X556,SPTL!X556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y556,SPTL!Y556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z556,SPTL!Z556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA556,SPTL!AA556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB556,SPTL!AB556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC556,SPTL!AC556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD556,SPTL!AD556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE556,SPTL!AE556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF556,SPTL!AF556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG556,SPTL!AG556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH556,SPTL!AH556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI556,SPTL!AI556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ556,SPTL!AJ556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK556,SPTL!AK556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL556,SPTL!AL556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM556,SPTL!AM556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN556,SPTL!AN556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO556,SPTL!AO556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP556,SPTL!AP556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ556,SPTL!AQ556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR556,SPTL!AR556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS556,SPTL!AS556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT556,SPTL!AT556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU556,SPTL!AU556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV556,SPTL!AV556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW556,SPTL!AW556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX556,SPTL!AX556)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY556,SPTL!AY556)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A557,SPTL!A557)","v":"Additions assumed"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B557,SPTL!B557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C557,SPTL!C557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D557,SPTL!D557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E557,SPTL!E557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F557,SPTL!F557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G557,SPTL!G557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H557,SPTL!H557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I557,SPTL!I557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J557,SPTL!J557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K557,SPTL!K557)","v":21.444786960758254},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L557,SPTL!L557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M557,SPTL!M557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N557,SPTL!N557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O557,SPTL!O557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P557,SPTL!P557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q557,SPTL!Q557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R557,SPTL!R557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S557,SPTL!S557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T557,SPTL!T557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U557,SPTL!U557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V557,SPTL!V557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W557,SPTL!W557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X557,SPTL!X557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y557,SPTL!Y557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z557,SPTL!Z557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA557,SPTL!AA557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB557,SPTL!AB557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC557,SPTL!AC557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD557,SPTL!AD557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE557,SPTL!AE557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF557,SPTL!AF557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG557,SPTL!AG557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH557,SPTL!AH557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI557,SPTL!AI557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ557,SPTL!AJ557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK557,SPTL!AK557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL557,SPTL!AL557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM557,SPTL!AM557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN557,SPTL!AN557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO557,SPTL!AO557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP557,SPTL!AP557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ557,SPTL!AQ557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR557,SPTL!AR557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS557,SPTL!AS557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT557,SPTL!AT557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU557,SPTL!AU557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV557,SPTL!AV557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW557,SPTL!AW557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX557,SPTL!AX557)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY557,SPTL!AY557)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A558,SPTL!A558)","v":"Depreciation allowed "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B558,SPTL!B558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C558,SPTL!C558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D558,SPTL!D558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E558,SPTL!E558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F558,SPTL!F558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G558,SPTL!G558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H558,SPTL!H558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I558,SPTL!I558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J558,SPTL!J558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K558,SPTL!K558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L558,SPTL!L558)","v":1.05},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M558,SPTL!M558)","v":2.2189999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N558,SPTL!N558)","v":2.855},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O558,SPTL!O558)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P558,SPTL!P558)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q558,SPTL!Q558)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R558,SPTL!R558)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S558,SPTL!S558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T558,SPTL!T558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U558,SPTL!U558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V558,SPTL!V558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W558,SPTL!W558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X558,SPTL!X558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y558,SPTL!Y558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z558,SPTL!Z558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA558,SPTL!AA558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB558,SPTL!AB558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC558,SPTL!AC558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD558,SPTL!AD558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE558,SPTL!AE558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF558,SPTL!AF558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG558,SPTL!AG558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH558,SPTL!AH558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI558,SPTL!AI558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ558,SPTL!AJ558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK558,SPTL!AK558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL558,SPTL!AL558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM558,SPTL!AM558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN558,SPTL!AN558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO558,SPTL!AO558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP558,SPTL!AP558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ558,SPTL!AQ558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR558,SPTL!AR558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS558,SPTL!AS558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT558,SPTL!AT558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU558,SPTL!AU558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV558,SPTL!AV558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW558,SPTL!AW558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX558,SPTL!AX558)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY558,SPTL!AY558)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A559,SPTL!A559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B559,SPTL!B559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C559,SPTL!C559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D559,SPTL!D559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E559,SPTL!E559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F559,SPTL!F559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G559,SPTL!G559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H559,SPTL!H559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I559,SPTL!I559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J559,SPTL!J559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K559,SPTL!K559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L559,SPTL!L559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M559,SPTL!M559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N559,SPTL!N559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O559,SPTL!O559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P559,SPTL!P559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q559,SPTL!Q559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R559,SPTL!R559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S559,SPTL!S559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T559,SPTL!T559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U559,SPTL!U559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V559,SPTL!V559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W559,SPTL!W559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X559,SPTL!X559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y559,SPTL!Y559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z559,SPTL!Z559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA559,SPTL!AA559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB559,SPTL!AB559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC559,SPTL!AC559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD559,SPTL!AD559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE559,SPTL!AE559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF559,SPTL!AF559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG559,SPTL!AG559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH559,SPTL!AH559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI559,SPTL!AI559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ559,SPTL!AJ559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK559,SPTL!AK559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL559,SPTL!AL559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM559,SPTL!AM559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN559,SPTL!AN559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO559,SPTL!AO559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP559,SPTL!AP559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ559,SPTL!AQ559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR559,SPTL!AR559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS559,SPTL!AS559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT559,SPTL!AT559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU559,SPTL!AU559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV559,SPTL!AV559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW559,SPTL!AW559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX559,SPTL!AX559)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY559,SPTL!AY559)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A560,SPTL!A560)","v":"Year of commissioning"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B560,SPTL!B560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C560,SPTL!C560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D560,SPTL!D560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E560,SPTL!E560)","v":2017},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F560,SPTL!F560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G560,SPTL!G560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H560,SPTL!H560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I560,SPTL!I560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J560,SPTL!J560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K560,SPTL!K560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L560,SPTL!L560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M560,SPTL!M560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N560,SPTL!N560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O560,SPTL!O560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P560,SPTL!P560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q560,SPTL!Q560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R560,SPTL!R560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S560,SPTL!S560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T560,SPTL!T560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U560,SPTL!U560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V560,SPTL!V560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W560,SPTL!W560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X560,SPTL!X560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y560,SPTL!Y560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z560,SPTL!Z560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA560,SPTL!AA560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB560,SPTL!AB560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC560,SPTL!AC560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD560,SPTL!AD560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE560,SPTL!AE560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF560,SPTL!AF560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG560,SPTL!AG560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH560,SPTL!AH560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI560,SPTL!AI560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ560,SPTL!AJ560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK560,SPTL!AK560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL560,SPTL!AL560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM560,SPTL!AM560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN560,SPTL!AN560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO560,SPTL!AO560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP560,SPTL!AP560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ560,SPTL!AQ560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR560,SPTL!AR560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS560,SPTL!AS560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT560,SPTL!AT560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU560,SPTL!AU560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV560,SPTL!AV560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW560,SPTL!AW560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX560,SPTL!AX560)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY560,SPTL!AY560)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A561,SPTL!A561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B561,SPTL!B561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C561,SPTL!C561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D561,SPTL!D561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E561,SPTL!E561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F561,SPTL!F561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G561,SPTL!G561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H561,SPTL!H561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I561,SPTL!I561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J561,SPTL!J561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K561,SPTL!K561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L561,SPTL!L561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M561,SPTL!M561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N561,SPTL!N561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O561,SPTL!O561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P561,SPTL!P561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q561,SPTL!Q561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R561,SPTL!R561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S561,SPTL!S561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T561,SPTL!T561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U561,SPTL!U561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V561,SPTL!V561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W561,SPTL!W561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X561,SPTL!X561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y561,SPTL!Y561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z561,SPTL!Z561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA561,SPTL!AA561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB561,SPTL!AB561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC561,SPTL!AC561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD561,SPTL!AD561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE561,SPTL!AE561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF561,SPTL!AF561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG561,SPTL!AG561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH561,SPTL!AH561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI561,SPTL!AI561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ561,SPTL!AJ561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK561,SPTL!AK561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL561,SPTL!AL561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM561,SPTL!AM561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN561,SPTL!AN561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO561,SPTL!AO561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP561,SPTL!AP561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ561,SPTL!AQ561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR561,SPTL!AR561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS561,SPTL!AS561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT561,SPTL!AT561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU561,SPTL!AU561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV561,SPTL!AV561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW561,SPTL!AW561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX561,SPTL!AX561)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY561,SPTL!AY561)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A562,SPTL!A562)","v":"Project 4"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B562,SPTL!B562)","v":"South West Scotland"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C562,SPTL!C562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D562,SPTL!D562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E562,SPTL!E562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F562,SPTL!F562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G562,SPTL!G562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H562,SPTL!H562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I562,SPTL!I562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J562,SPTL!J562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K562,SPTL!K562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L562,SPTL!L562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M562,SPTL!M562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N562,SPTL!N562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O562,SPTL!O562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P562,SPTL!P562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q562,SPTL!Q562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R562,SPTL!R562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S562,SPTL!S562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T562,SPTL!T562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U562,SPTL!U562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V562,SPTL!V562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W562,SPTL!W562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X562,SPTL!X562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y562,SPTL!Y562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z562,SPTL!Z562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA562,SPTL!AA562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB562,SPTL!AB562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC562,SPTL!AC562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD562,SPTL!AD562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE562,SPTL!AE562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF562,SPTL!AF562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG562,SPTL!AG562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH562,SPTL!AH562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI562,SPTL!AI562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ562,SPTL!AJ562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK562,SPTL!AK562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL562,SPTL!AL562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM562,SPTL!AM562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN562,SPTL!AN562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO562,SPTL!AO562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP562,SPTL!AP562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ562,SPTL!AQ562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR562,SPTL!AR562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS562,SPTL!AS562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT562,SPTL!AT562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU562,SPTL!AU562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV562,SPTL!AV562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW562,SPTL!AW562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX562,SPTL!AX562)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY562,SPTL!AY562)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A563,SPTL!A563)","v":"Additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B563,SPTL!B563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C563,SPTL!C563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D563,SPTL!D563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E563,SPTL!E563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F563,SPTL!F563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G563,SPTL!G563)","v":0.32313836425659365},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H563,SPTL!H563)","v":0.93095761256042475},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I563,SPTL!I563)","v":0.20091565143167525},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J563,SPTL!J563)","v":0.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K563,SPTL!K563)","v":0.65737498620156731},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L563,SPTL!L563)","v":0.45548532708904133},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M563,SPTL!M563)","v":4.8041907499518288},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N563,SPTL!N563)","v":15.764531425105293},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O563,SPTL!O563)","v":13.238507438763484},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P563,SPTL!P563)","v":3.4263328248778677},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q563,SPTL!Q563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R563,SPTL!R563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S563,SPTL!S563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T563,SPTL!T563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U563,SPTL!U563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V563,SPTL!V563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W563,SPTL!W563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X563,SPTL!X563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y563,SPTL!Y563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z563,SPTL!Z563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA563,SPTL!AA563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB563,SPTL!AB563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC563,SPTL!AC563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD563,SPTL!AD563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE563,SPTL!AE563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF563,SPTL!AF563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG563,SPTL!AG563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH563,SPTL!AH563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI563,SPTL!AI563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ563,SPTL!AJ563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK563,SPTL!AK563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL563,SPTL!AL563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM563,SPTL!AM563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN563,SPTL!AN563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO563,SPTL!AO563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP563,SPTL!AP563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ563,SPTL!AQ563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR563,SPTL!AR563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS563,SPTL!AS563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT563,SPTL!AT563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU563,SPTL!AU563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV563,SPTL!AV563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW563,SPTL!AW563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX563,SPTL!AX563)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY563,SPTL!AY563)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A564,SPTL!A564)","v":"Additions assumed"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B564,SPTL!B564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C564,SPTL!C564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D564,SPTL!D564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E564,SPTL!E564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F564,SPTL!F564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G564,SPTL!G564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H564,SPTL!H564)","v":0.22935601027548938},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I564,SPTL!I564)","v":26.146585171405789},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J564,SPTL!J564)","v":16.169598724422002},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K564,SPTL!K564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L564,SPTL!L564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M564,SPTL!M564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N564,SPTL!N564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O564,SPTL!O564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P564,SPTL!P564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q564,SPTL!Q564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R564,SPTL!R564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S564,SPTL!S564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T564,SPTL!T564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U564,SPTL!U564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V564,SPTL!V564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W564,SPTL!W564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X564,SPTL!X564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y564,SPTL!Y564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z564,SPTL!Z564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA564,SPTL!AA564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB564,SPTL!AB564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC564,SPTL!AC564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD564,SPTL!AD564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE564,SPTL!AE564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF564,SPTL!AF564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG564,SPTL!AG564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH564,SPTL!AH564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI564,SPTL!AI564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ564,SPTL!AJ564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK564,SPTL!AK564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL564,SPTL!AL564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM564,SPTL!AM564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN564,SPTL!AN564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO564,SPTL!AO564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP564,SPTL!AP564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ564,SPTL!AQ564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR564,SPTL!AR564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS564,SPTL!AS564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT564,SPTL!AT564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU564,SPTL!AU564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV564,SPTL!AV564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW564,SPTL!AW564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX564,SPTL!AX564)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY564,SPTL!AY564)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A565,SPTL!A565)","v":"Depreciation allowed "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B565,SPTL!B565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C565,SPTL!C565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D565,SPTL!D565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E565,SPTL!E565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F565,SPTL!F565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G565,SPTL!G565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H565,SPTL!H565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I565,SPTL!I565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J565,SPTL!J565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K565,SPTL!K565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L565,SPTL!L565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M565,SPTL!M565)","v":1.0999999999999999E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N565,SPTL!N565)","v":1.319},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O565,SPTL!O565)","v":2.0609999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P565,SPTL!P565)","v":2.0609999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q565,SPTL!Q565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R565,SPTL!R565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S565,SPTL!S565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T565,SPTL!T565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U565,SPTL!U565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V565,SPTL!V565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W565,SPTL!W565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X565,SPTL!X565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y565,SPTL!Y565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z565,SPTL!Z565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA565,SPTL!AA565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB565,SPTL!AB565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC565,SPTL!AC565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD565,SPTL!AD565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE565,SPTL!AE565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF565,SPTL!AF565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG565,SPTL!AG565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH565,SPTL!AH565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI565,SPTL!AI565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ565,SPTL!AJ565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK565,SPTL!AK565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL565,SPTL!AL565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM565,SPTL!AM565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN565,SPTL!AN565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO565,SPTL!AO565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP565,SPTL!AP565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ565,SPTL!AQ565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR565,SPTL!AR565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS565,SPTL!AS565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT565,SPTL!AT565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU565,SPTL!AU565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV565,SPTL!AV565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW565,SPTL!AW565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX565,SPTL!AX565)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY565,SPTL!AY565)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A566,SPTL!A566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B566,SPTL!B566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C566,SPTL!C566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D566,SPTL!D566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E566,SPTL!E566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F566,SPTL!F566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G566,SPTL!G566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H566,SPTL!H566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I566,SPTL!I566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J566,SPTL!J566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K566,SPTL!K566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L566,SPTL!L566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M566,SPTL!M566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N566,SPTL!N566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O566,SPTL!O566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P566,SPTL!P566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q566,SPTL!Q566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R566,SPTL!R566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S566,SPTL!S566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T566,SPTL!T566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U566,SPTL!U566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V566,SPTL!V566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W566,SPTL!W566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X566,SPTL!X566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y566,SPTL!Y566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z566,SPTL!Z566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA566,SPTL!AA566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB566,SPTL!AB566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC566,SPTL!AC566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD566,SPTL!AD566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE566,SPTL!AE566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF566,SPTL!AF566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG566,SPTL!AG566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH566,SPTL!AH566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI566,SPTL!AI566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ566,SPTL!AJ566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK566,SPTL!AK566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL566,SPTL!AL566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM566,SPTL!AM566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN566,SPTL!AN566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO566,SPTL!AO566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP566,SPTL!AP566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ566,SPTL!AQ566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR566,SPTL!AR566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS566,SPTL!AS566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT566,SPTL!AT566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU566,SPTL!AU566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV566,SPTL!AV566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW566,SPTL!AW566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX566,SPTL!AX566)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY566,SPTL!AY566)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A567,SPTL!A567)","v":"Year of commissioning"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B567,SPTL!B567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C567,SPTL!C567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D567,SPTL!D567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E567,SPTL!E567)","v":2016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F567,SPTL!F567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G567,SPTL!G567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H567,SPTL!H567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I567,SPTL!I567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J567,SPTL!J567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K567,SPTL!K567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L567,SPTL!L567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M567,SPTL!M567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N567,SPTL!N567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O567,SPTL!O567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P567,SPTL!P567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q567,SPTL!Q567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R567,SPTL!R567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S567,SPTL!S567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T567,SPTL!T567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U567,SPTL!U567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V567,SPTL!V567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W567,SPTL!W567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X567,SPTL!X567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y567,SPTL!Y567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z567,SPTL!Z567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA567,SPTL!AA567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB567,SPTL!AB567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC567,SPTL!AC567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD567,SPTL!AD567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE567,SPTL!AE567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF567,SPTL!AF567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG567,SPTL!AG567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH567,SPTL!AH567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI567,SPTL!AI567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ567,SPTL!AJ567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK567,SPTL!AK567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL567,SPTL!AL567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM567,SPTL!AM567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN567,SPTL!AN567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO567,SPTL!AO567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP567,SPTL!AP567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ567,SPTL!AQ567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR567,SPTL!AR567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS567,SPTL!AS567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT567,SPTL!AT567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU567,SPTL!AU567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV567,SPTL!AV567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW567,SPTL!AW567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX567,SPTL!AX567)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY567,SPTL!AY567)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A568,SPTL!A568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B568,SPTL!B568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C568,SPTL!C568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D568,SPTL!D568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E568,SPTL!E568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F568,SPTL!F568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G568,SPTL!G568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H568,SPTL!H568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I568,SPTL!I568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J568,SPTL!J568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K568,SPTL!K568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L568,SPTL!L568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M568,SPTL!M568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N568,SPTL!N568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O568,SPTL!O568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P568,SPTL!P568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q568,SPTL!Q568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R568,SPTL!R568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S568,SPTL!S568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T568,SPTL!T568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U568,SPTL!U568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V568,SPTL!V568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W568,SPTL!W568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X568,SPTL!X568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y568,SPTL!Y568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z568,SPTL!Z568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA568,SPTL!AA568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB568,SPTL!AB568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC568,SPTL!AC568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD568,SPTL!AD568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE568,SPTL!AE568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF568,SPTL!AF568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG568,SPTL!AG568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH568,SPTL!AH568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI568,SPTL!AI568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ568,SPTL!AJ568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK568,SPTL!AK568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL568,SPTL!AL568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM568,SPTL!AM568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN568,SPTL!AN568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO568,SPTL!AO568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP568,SPTL!AP568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ568,SPTL!AQ568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR568,SPTL!AR568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS568,SPTL!AS568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT568,SPTL!AT568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU568,SPTL!AU568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV568,SPTL!AV568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW568,SPTL!AW568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX568,SPTL!AX568)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY568,SPTL!AY568)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A569,SPTL!A569)","v":"Project 5"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B569,SPTL!B569)","v":"TIRG Sloy Project"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C569,SPTL!C569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D569,SPTL!D569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E569,SPTL!E569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F569,SPTL!F569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G569,SPTL!G569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H569,SPTL!H569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I569,SPTL!I569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J569,SPTL!J569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K569,SPTL!K569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L569,SPTL!L569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M569,SPTL!M569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N569,SPTL!N569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O569,SPTL!O569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P569,SPTL!P569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q569,SPTL!Q569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R569,SPTL!R569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S569,SPTL!S569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T569,SPTL!T569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U569,SPTL!U569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V569,SPTL!V569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W569,SPTL!W569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X569,SPTL!X569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y569,SPTL!Y569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z569,SPTL!Z569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA569,SPTL!AA569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB569,SPTL!AB569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC569,SPTL!AC569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD569,SPTL!AD569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE569,SPTL!AE569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF569,SPTL!AF569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG569,SPTL!AG569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH569,SPTL!AH569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI569,SPTL!AI569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ569,SPTL!AJ569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK569,SPTL!AK569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL569,SPTL!AL569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM569,SPTL!AM569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN569,SPTL!AN569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO569,SPTL!AO569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP569,SPTL!AP569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ569,SPTL!AQ569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR569,SPTL!AR569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS569,SPTL!AS569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT569,SPTL!AT569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU569,SPTL!AU569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV569,SPTL!AV569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW569,SPTL!AW569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX569,SPTL!AX569)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY569,SPTL!AY569)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A570,SPTL!A570)","v":"Additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B570,SPTL!B570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C570,SPTL!C570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D570,SPTL!D570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E570,SPTL!E570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F570,SPTL!F570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G570,SPTL!G570)","v":0.10771278808553122},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H570,SPTL!H570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I570,SPTL!I570)","v":5.1233491115077179},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J570,SPTL!J570)","v":10.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K570,SPTL!K570)","v":0.79075541818449402},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L570,SPTL!L570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M570,SPTL!M570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N570,SPTL!N570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O570,SPTL!O570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P570,SPTL!P570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q570,SPTL!Q570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R570,SPTL!R570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S570,SPTL!S570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T570,SPTL!T570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U570,SPTL!U570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V570,SPTL!V570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W570,SPTL!W570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X570,SPTL!X570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y570,SPTL!Y570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z570,SPTL!Z570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA570,SPTL!AA570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB570,SPTL!AB570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC570,SPTL!AC570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD570,SPTL!AD570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE570,SPTL!AE570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF570,SPTL!AF570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG570,SPTL!AG570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH570,SPTL!AH570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI570,SPTL!AI570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ570,SPTL!AJ570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK570,SPTL!AK570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL570,SPTL!AL570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM570,SPTL!AM570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN570,SPTL!AN570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO570,SPTL!AO570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP570,SPTL!AP570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ570,SPTL!AQ570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR570,SPTL!AR570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS570,SPTL!AS570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT570,SPTL!AT570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU570,SPTL!AU570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV570,SPTL!AV570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW570,SPTL!AW570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX570,SPTL!AX570)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY570,SPTL!AY570)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A571,SPTL!A571)","v":"Additions assumed"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B571,SPTL!B571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C571,SPTL!C571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D571,SPTL!D571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E571,SPTL!E571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F571,SPTL!F571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G571,SPTL!G571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H571,SPTL!H571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I571,SPTL!I571)","v":5.4540859243511379},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J571,SPTL!J571)","v":13.636361590929219},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K571,SPTL!K571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L571,SPTL!L571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M571,SPTL!M571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N571,SPTL!N571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O571,SPTL!O571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P571,SPTL!P571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q571,SPTL!Q571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R571,SPTL!R571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S571,SPTL!S571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T571,SPTL!T571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U571,SPTL!U571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V571,SPTL!V571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W571,SPTL!W571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X571,SPTL!X571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y571,SPTL!Y571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z571,SPTL!Z571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA571,SPTL!AA571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB571,SPTL!AB571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC571,SPTL!AC571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD571,SPTL!AD571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE571,SPTL!AE571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF571,SPTL!AF571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG571,SPTL!AG571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH571,SPTL!AH571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI571,SPTL!AI571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ571,SPTL!AJ571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK571,SPTL!AK571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL571,SPTL!AL571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM571,SPTL!AM571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN571,SPTL!AN571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO571,SPTL!AO571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP571,SPTL!AP571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ571,SPTL!AQ571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR571,SPTL!AR571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS571,SPTL!AS571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT571,SPTL!AT571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU571,SPTL!AU571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV571,SPTL!AV571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW571,SPTL!AW571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX571,SPTL!AX571)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY571,SPTL!AY571)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A572,SPTL!A572)","v":"Depreciation allowed "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B572,SPTL!B572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C572,SPTL!C572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D572,SPTL!D572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E572,SPTL!E572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F572,SPTL!F572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G572,SPTL!G572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H572,SPTL!H572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I572,SPTL!I572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J572,SPTL!J572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K572,SPTL!K572)","v":0.56100000000000005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L572,SPTL!L572)","v":0.72099999999999997},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M572,SPTL!M572)","v":0.72099999999999997},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N572,SPTL!N572)","v":0.73599999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O572,SPTL!O572)","v":0.73599999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P572,SPTL!P572)","v":0.73599999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q572,SPTL!Q572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R572,SPTL!R572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S572,SPTL!S572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T572,SPTL!T572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U572,SPTL!U572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V572,SPTL!V572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W572,SPTL!W572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X572,SPTL!X572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y572,SPTL!Y572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z572,SPTL!Z572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA572,SPTL!AA572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB572,SPTL!AB572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC572,SPTL!AC572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD572,SPTL!AD572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE572,SPTL!AE572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF572,SPTL!AF572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG572,SPTL!AG572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH572,SPTL!AH572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI572,SPTL!AI572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ572,SPTL!AJ572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK572,SPTL!AK572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL572,SPTL!AL572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM572,SPTL!AM572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN572,SPTL!AN572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO572,SPTL!AO572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP572,SPTL!AP572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ572,SPTL!AQ572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR572,SPTL!AR572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS572,SPTL!AS572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT572,SPTL!AT572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU572,SPTL!AU572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV572,SPTL!AV572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW572,SPTL!AW572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX572,SPTL!AX572)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY572,SPTL!AY572)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A573,SPTL!A573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B573,SPTL!B573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C573,SPTL!C573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D573,SPTL!D573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E573,SPTL!E573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F573,SPTL!F573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G573,SPTL!G573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H573,SPTL!H573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I573,SPTL!I573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J573,SPTL!J573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K573,SPTL!K573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L573,SPTL!L573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M573,SPTL!M573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N573,SPTL!N573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O573,SPTL!O573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P573,SPTL!P573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q573,SPTL!Q573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R573,SPTL!R573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S573,SPTL!S573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T573,SPTL!T573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U573,SPTL!U573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V573,SPTL!V573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W573,SPTL!W573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X573,SPTL!X573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y573,SPTL!Y573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z573,SPTL!Z573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA573,SPTL!AA573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB573,SPTL!AB573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC573,SPTL!AC573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD573,SPTL!AD573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE573,SPTL!AE573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF573,SPTL!AF573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG573,SPTL!AG573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH573,SPTL!AH573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI573,SPTL!AI573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ573,SPTL!AJ573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK573,SPTL!AK573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL573,SPTL!AL573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM573,SPTL!AM573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN573,SPTL!AN573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO573,SPTL!AO573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP573,SPTL!AP573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ573,SPTL!AQ573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR573,SPTL!AR573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS573,SPTL!AS573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT573,SPTL!AT573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU573,SPTL!AU573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV573,SPTL!AV573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW573,SPTL!AW573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX573,SPTL!AX573)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY573,SPTL!AY573)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A574,SPTL!A574)","v":"Year of commissioning"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B574,SPTL!B574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C574,SPTL!C574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D574,SPTL!D574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E574,SPTL!E574)","v":2011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F574,SPTL!F574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G574,SPTL!G574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H574,SPTL!H574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I574,SPTL!I574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J574,SPTL!J574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K574,SPTL!K574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L574,SPTL!L574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M574,SPTL!M574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N574,SPTL!N574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O574,SPTL!O574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P574,SPTL!P574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q574,SPTL!Q574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R574,SPTL!R574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S574,SPTL!S574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T574,SPTL!T574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U574,SPTL!U574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V574,SPTL!V574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W574,SPTL!W574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X574,SPTL!X574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y574,SPTL!Y574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z574,SPTL!Z574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA574,SPTL!AA574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB574,SPTL!AB574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC574,SPTL!AC574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD574,SPTL!AD574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE574,SPTL!AE574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF574,SPTL!AF574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG574,SPTL!AG574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH574,SPTL!AH574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI574,SPTL!AI574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ574,SPTL!AJ574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK574,SPTL!AK574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL574,SPTL!AL574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM574,SPTL!AM574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN574,SPTL!AN574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO574,SPTL!AO574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP574,SPTL!AP574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ574,SPTL!AQ574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR574,SPTL!AR574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS574,SPTL!AS574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT574,SPTL!AT574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU574,SPTL!AU574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV574,SPTL!AV574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW574,SPTL!AW574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX574,SPTL!AX574)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY574,SPTL!AY574)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A575,SPTL!A575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B575,SPTL!B575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C575,SPTL!C575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D575,SPTL!D575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E575,SPTL!E575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F575,SPTL!F575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G575,SPTL!G575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H575,SPTL!H575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I575,SPTL!I575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J575,SPTL!J575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K575,SPTL!K575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L575,SPTL!L575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M575,SPTL!M575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N575,SPTL!N575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O575,SPTL!O575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P575,SPTL!P575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q575,SPTL!Q575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R575,SPTL!R575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S575,SPTL!S575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T575,SPTL!T575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U575,SPTL!U575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V575,SPTL!V575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W575,SPTL!W575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X575,SPTL!X575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y575,SPTL!Y575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z575,SPTL!Z575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA575,SPTL!AA575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB575,SPTL!AB575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC575,SPTL!AC575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD575,SPTL!AD575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE575,SPTL!AE575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF575,SPTL!AF575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG575,SPTL!AG575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH575,SPTL!AH575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI575,SPTL!AI575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ575,SPTL!AJ575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK575,SPTL!AK575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL575,SPTL!AL575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM575,SPTL!AM575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN575,SPTL!AN575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO575,SPTL!AO575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP575,SPTL!AP575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ575,SPTL!AQ575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR575,SPTL!AR575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS575,SPTL!AS575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT575,SPTL!AT575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU575,SPTL!AU575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV575,SPTL!AV575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW575,SPTL!AW575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX575,SPTL!AX575)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY575,SPTL!AY575)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A576,SPTL!A576)","v":"Logging up allowed (incl WIP):"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B576,SPTL!B576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C576,SPTL!C576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D576,SPTL!D576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E576,SPTL!E576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F576,SPTL!F576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G576,SPTL!G576)","v":1.077127880855312},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H576,SPTL!H576)","v":4.0341496544285071},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I576,SPTL!I576)","v":2.6119034686117781},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J576,SPTL!J576)","v":0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K576,SPTL!K576)","v":2.7530497262693157},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L576,SPTL!L576)","v":5.9951150315980621},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M576,SPTL!M576)","v":3.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N576,SPTL!N576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O576,SPTL!O576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P576,SPTL!P576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q576,SPTL!Q576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R576,SPTL!R576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S576,SPTL!S576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T576,SPTL!T576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U576,SPTL!U576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V576,SPTL!V576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W576,SPTL!W576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X576,SPTL!X576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y576,SPTL!Y576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z576,SPTL!Z576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA576,SPTL!AA576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB576,SPTL!AB576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC576,SPTL!AC576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD576,SPTL!AD576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE576,SPTL!AE576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF576,SPTL!AF576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG576,SPTL!AG576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH576,SPTL!AH576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI576,SPTL!AI576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ576,SPTL!AJ576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK576,SPTL!AK576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL576,SPTL!AL576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM576,SPTL!AM576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN576,SPTL!AN576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO576,SPTL!AO576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP576,SPTL!AP576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ576,SPTL!AQ576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR576,SPTL!AR576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS576,SPTL!AS576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT576,SPTL!AT576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU576,SPTL!AU576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV576,SPTL!AV576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW576,SPTL!AW576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX576,SPTL!AX576)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY576,SPTL!AY576)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A577,SPTL!A577)","v":"CNI"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B577,SPTL!B577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C577,SPTL!C577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D577,SPTL!D577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E577,SPTL!E577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F577,SPTL!F577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G577,SPTL!G577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H577,SPTL!H577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I577,SPTL!I577)","v":3.4155660743384786},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J577,SPTL!J577)","v":2.9000000000000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K577,SPTL!K577)","v":0.29354840712900376},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L577,SPTL!L577)","v":5.1296653001427772E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M577,SPTL!M577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N577,SPTL!N577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O577,SPTL!O577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P577,SPTL!P577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q577,SPTL!Q577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R577,SPTL!R577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S577,SPTL!S577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T577,SPTL!T577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U577,SPTL!U577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V577,SPTL!V577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W577,SPTL!W577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X577,SPTL!X577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y577,SPTL!Y577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z577,SPTL!Z577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA577,SPTL!AA577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB577,SPTL!AB577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC577,SPTL!AC577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD577,SPTL!AD577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE577,SPTL!AE577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF577,SPTL!AF577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG577,SPTL!AG577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH577,SPTL!AH577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI577,SPTL!AI577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ577,SPTL!AJ577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK577,SPTL!AK577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL577,SPTL!AL577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM577,SPTL!AM577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN577,SPTL!AN577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO577,SPTL!AO577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP577,SPTL!AP577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ577,SPTL!AQ577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR577,SPTL!AR577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS577,SPTL!AS577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT577,SPTL!AT577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU577,SPTL!AU577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV577,SPTL!AV577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW577,SPTL!AW577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX577,SPTL!AX577)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY577,SPTL!AY577)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A578,SPTL!A578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B578,SPTL!B578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C578,SPTL!C578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D578,SPTL!D578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E578,SPTL!E578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F578,SPTL!F578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G578,SPTL!G578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H578,SPTL!H578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I578,SPTL!I578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J578,SPTL!J578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K578,SPTL!K578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L578,SPTL!L578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M578,SPTL!M578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N578,SPTL!N578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O578,SPTL!O578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P578,SPTL!P578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q578,SPTL!Q578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R578,SPTL!R578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S578,SPTL!S578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T578,SPTL!T578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U578,SPTL!U578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V578,SPTL!V578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W578,SPTL!W578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X578,SPTL!X578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y578,SPTL!Y578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z578,SPTL!Z578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA578,SPTL!AA578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB578,SPTL!AB578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC578,SPTL!AC578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD578,SPTL!AD578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE578,SPTL!AE578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF578,SPTL!AF578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG578,SPTL!AG578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH578,SPTL!AH578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI578,SPTL!AI578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ578,SPTL!AJ578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK578,SPTL!AK578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL578,SPTL!AL578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM578,SPTL!AM578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN578,SPTL!AN578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO578,SPTL!AO578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP578,SPTL!AP578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ578,SPTL!AQ578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR578,SPTL!AR578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS578,SPTL!AS578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT578,SPTL!AT578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU578,SPTL!AU578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV578,SPTL!AV578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW578,SPTL!AW578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX578,SPTL!AX578)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY578,SPTL!AY578)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A579,SPTL!A579)","v":"Disposals"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B579,SPTL!B579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C579,SPTL!C579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D579,SPTL!D579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E579,SPTL!E579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F579,SPTL!F579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G579,SPTL!G579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H579,SPTL!H579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I579,SPTL!I579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J579,SPTL!J579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K579,SPTL!K579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L579,SPTL!L579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M579,SPTL!M579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N579,SPTL!N579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O579,SPTL!O579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P579,SPTL!P579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q579,SPTL!Q579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R579,SPTL!R579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S579,SPTL!S579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T579,SPTL!T579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U579,SPTL!U579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V579,SPTL!V579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W579,SPTL!W579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X579,SPTL!X579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y579,SPTL!Y579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z579,SPTL!Z579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA579,SPTL!AA579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB579,SPTL!AB579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC579,SPTL!AC579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD579,SPTL!AD579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE579,SPTL!AE579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF579,SPTL!AF579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG579,SPTL!AG579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH579,SPTL!AH579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI579,SPTL!AI579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ579,SPTL!AJ579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK579,SPTL!AK579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL579,SPTL!AL579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM579,SPTL!AM579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN579,SPTL!AN579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO579,SPTL!AO579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP579,SPTL!AP579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ579,SPTL!AQ579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR579,SPTL!AR579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS579,SPTL!AS579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT579,SPTL!AT579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU579,SPTL!AU579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV579,SPTL!AV579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW579,SPTL!AW579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX579,SPTL!AX579)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY579,SPTL!AY579)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A580,SPTL!A580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B580,SPTL!B580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C580,SPTL!C580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D580,SPTL!D580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E580,SPTL!E580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F580,SPTL!F580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G580,SPTL!G580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H580,SPTL!H580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I580,SPTL!I580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J580,SPTL!J580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K580,SPTL!K580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L580,SPTL!L580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M580,SPTL!M580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N580,SPTL!N580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O580,SPTL!O580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P580,SPTL!P580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q580,SPTL!Q580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R580,SPTL!R580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S580,SPTL!S580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T580,SPTL!T580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U580,SPTL!U580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V580,SPTL!V580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W580,SPTL!W580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X580,SPTL!X580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y580,SPTL!Y580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z580,SPTL!Z580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA580,SPTL!AA580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB580,SPTL!AB580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC580,SPTL!AC580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD580,SPTL!AD580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE580,SPTL!AE580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF580,SPTL!AF580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG580,SPTL!AG580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH580,SPTL!AH580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI580,SPTL!AI580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ580,SPTL!AJ580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK580,SPTL!AK580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL580,SPTL!AL580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM580,SPTL!AM580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN580,SPTL!AN580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO580,SPTL!AO580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP580,SPTL!AP580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ580,SPTL!AQ580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR580,SPTL!AR580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS580,SPTL!AS580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT580,SPTL!AT580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU580,SPTL!AU580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV580,SPTL!AV580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW580,SPTL!AW580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX580,SPTL!AX580)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY580,SPTL!AY580)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A581,SPTL!A581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B581,SPTL!B581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C581,SPTL!C581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D581,SPTL!D581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E581,SPTL!E581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F581,SPTL!F581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G581,SPTL!G581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H581,SPTL!H581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I581,SPTL!I581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J581,SPTL!J581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K581,SPTL!K581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L581,SPTL!L581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M581,SPTL!M581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N581,SPTL!N581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O581,SPTL!O581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P581,SPTL!P581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q581,SPTL!Q581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R581,SPTL!R581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S581,SPTL!S581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T581,SPTL!T581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U581,SPTL!U581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V581,SPTL!V581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W581,SPTL!W581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X581,SPTL!X581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y581,SPTL!Y581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z581,SPTL!Z581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA581,SPTL!AA581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB581,SPTL!AB581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC581,SPTL!AC581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD581,SPTL!AD581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE581,SPTL!AE581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF581,SPTL!AF581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG581,SPTL!AG581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH581,SPTL!AH581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI581,SPTL!AI581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ581,SPTL!AJ581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK581,SPTL!AK581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL581,SPTL!AL581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM581,SPTL!AM581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN581,SPTL!AN581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO581,SPTL!AO581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP581,SPTL!AP581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ581,SPTL!AQ581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR581,SPTL!AR581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS581,SPTL!AS581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT581,SPTL!AT581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU581,SPTL!AU581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV581,SPTL!AV581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW581,SPTL!AW581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX581,SPTL!AX581)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY581,SPTL!AY581)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A582,SPTL!A582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B582,SPTL!B582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C582,SPTL!C582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D582,SPTL!D582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E582,SPTL!E582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F582,SPTL!F582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G582,SPTL!G582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H582,SPTL!H582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I582,SPTL!I582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J582,SPTL!J582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K582,SPTL!K582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L582,SPTL!L582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M582,SPTL!M582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N582,SPTL!N582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O582,SPTL!O582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P582,SPTL!P582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q582,SPTL!Q582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R582,SPTL!R582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S582,SPTL!S582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T582,SPTL!T582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U582,SPTL!U582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V582,SPTL!V582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W582,SPTL!W582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X582,SPTL!X582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y582,SPTL!Y582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z582,SPTL!Z582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA582,SPTL!AA582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB582,SPTL!AB582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC582,SPTL!AC582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD582,SPTL!AD582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE582,SPTL!AE582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF582,SPTL!AF582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG582,SPTL!AG582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH582,SPTL!AH582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI582,SPTL!AI582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ582,SPTL!AJ582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK582,SPTL!AK582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL582,SPTL!AL582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM582,SPTL!AM582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN582,SPTL!AN582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO582,SPTL!AO582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP582,SPTL!AP582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ582,SPTL!AQ582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR582,SPTL!AR582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS582,SPTL!AS582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT582,SPTL!AT582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU582,SPTL!AU582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV582,SPTL!AV582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW582,SPTL!AW582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX582,SPTL!AX582)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY582,SPTL!AY582)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A583,SPTL!A583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B583,SPTL!B583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C583,SPTL!C583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D583,SPTL!D583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E583,SPTL!E583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F583,SPTL!F583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G583,SPTL!G583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H583,SPTL!H583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I583,SPTL!I583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J583,SPTL!J583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K583,SPTL!K583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L583,SPTL!L583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M583,SPTL!M583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N583,SPTL!N583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O583,SPTL!O583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P583,SPTL!P583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q583,SPTL!Q583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R583,SPTL!R583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S583,SPTL!S583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T583,SPTL!T583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U583,SPTL!U583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V583,SPTL!V583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W583,SPTL!W583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X583,SPTL!X583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y583,SPTL!Y583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z583,SPTL!Z583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA583,SPTL!AA583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB583,SPTL!AB583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC583,SPTL!AC583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD583,SPTL!AD583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE583,SPTL!AE583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF583,SPTL!AF583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG583,SPTL!AG583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH583,SPTL!AH583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI583,SPTL!AI583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ583,SPTL!AJ583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK583,SPTL!AK583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL583,SPTL!AL583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM583,SPTL!AM583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN583,SPTL!AN583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO583,SPTL!AO583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP583,SPTL!AP583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ583,SPTL!AQ583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR583,SPTL!AR583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS583,SPTL!AS583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT583,SPTL!AT583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU583,SPTL!AU583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV583,SPTL!AV583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW583,SPTL!AW583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX583,SPTL!AX583)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY583,SPTL!AY583)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A584,SPTL!A584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B584,SPTL!B584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C584,SPTL!C584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D584,SPTL!D584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E584,SPTL!E584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F584,SPTL!F584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G584,SPTL!G584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H584,SPTL!H584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I584,SPTL!I584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J584,SPTL!J584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K584,SPTL!K584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L584,SPTL!L584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M584,SPTL!M584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N584,SPTL!N584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O584,SPTL!O584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P584,SPTL!P584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q584,SPTL!Q584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R584,SPTL!R584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S584,SPTL!S584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T584,SPTL!T584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U584,SPTL!U584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V584,SPTL!V584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W584,SPTL!W584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X584,SPTL!X584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y584,SPTL!Y584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z584,SPTL!Z584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA584,SPTL!AA584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB584,SPTL!AB584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC584,SPTL!AC584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD584,SPTL!AD584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE584,SPTL!AE584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF584,SPTL!AF584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG584,SPTL!AG584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH584,SPTL!AH584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI584,SPTL!AI584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ584,SPTL!AJ584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK584,SPTL!AK584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL584,SPTL!AL584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM584,SPTL!AM584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN584,SPTL!AN584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO584,SPTL!AO584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP584,SPTL!AP584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ584,SPTL!AQ584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR584,SPTL!AR584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS584,SPTL!AS584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT584,SPTL!AT584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU584,SPTL!AU584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV584,SPTL!AV584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW584,SPTL!AW584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX584,SPTL!AX584)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY584,SPTL!AY584)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A585,SPTL!A585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B585,SPTL!B585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C585,SPTL!C585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D585,SPTL!D585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E585,SPTL!E585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F585,SPTL!F585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G585,SPTL!G585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H585,SPTL!H585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I585,SPTL!I585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J585,SPTL!J585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K585,SPTL!K585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L585,SPTL!L585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M585,SPTL!M585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N585,SPTL!N585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O585,SPTL!O585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P585,SPTL!P585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q585,SPTL!Q585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R585,SPTL!R585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S585,SPTL!S585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T585,SPTL!T585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U585,SPTL!U585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V585,SPTL!V585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W585,SPTL!W585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X585,SPTL!X585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y585,SPTL!Y585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z585,SPTL!Z585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA585,SPTL!AA585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB585,SPTL!AB585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC585,SPTL!AC585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD585,SPTL!AD585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE585,SPTL!AE585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF585,SPTL!AF585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG585,SPTL!AG585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH585,SPTL!AH585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI585,SPTL!AI585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ585,SPTL!AJ585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK585,SPTL!AK585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL585,SPTL!AL585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM585,SPTL!AM585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN585,SPTL!AN585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO585,SPTL!AO585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP585,SPTL!AP585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ585,SPTL!AQ585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR585,SPTL!AR585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS585,SPTL!AS585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT585,SPTL!AT585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU585,SPTL!AU585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV585,SPTL!AV585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW585,SPTL!AW585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX585,SPTL!AX585)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY585,SPTL!AY585)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A586,SPTL!A586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B586,SPTL!B586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C586,SPTL!C586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D586,SPTL!D586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E586,SPTL!E586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F586,SPTL!F586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G586,SPTL!G586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H586,SPTL!H586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I586,SPTL!I586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J586,SPTL!J586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K586,SPTL!K586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L586,SPTL!L586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M586,SPTL!M586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N586,SPTL!N586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O586,SPTL!O586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P586,SPTL!P586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q586,SPTL!Q586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R586,SPTL!R586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S586,SPTL!S586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T586,SPTL!T586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U586,SPTL!U586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V586,SPTL!V586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W586,SPTL!W586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X586,SPTL!X586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y586,SPTL!Y586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z586,SPTL!Z586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA586,SPTL!AA586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB586,SPTL!AB586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC586,SPTL!AC586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD586,SPTL!AD586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE586,SPTL!AE586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF586,SPTL!AF586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG586,SPTL!AG586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH586,SPTL!AH586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI586,SPTL!AI586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ586,SPTL!AJ586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK586,SPTL!AK586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL586,SPTL!AL586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM586,SPTL!AM586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN586,SPTL!AN586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO586,SPTL!AO586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP586,SPTL!AP586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ586,SPTL!AQ586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR586,SPTL!AR586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS586,SPTL!AS586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT586,SPTL!AT586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU586,SPTL!AU586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV586,SPTL!AV586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW586,SPTL!AW586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX586,SPTL!AX586)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY586,SPTL!AY586)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A587,SPTL!A587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B587,SPTL!B587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C587,SPTL!C587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D587,SPTL!D587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E587,SPTL!E587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F587,SPTL!F587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G587,SPTL!G587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H587,SPTL!H587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I587,SPTL!I587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J587,SPTL!J587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K587,SPTL!K587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L587,SPTL!L587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M587,SPTL!M587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N587,SPTL!N587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O587,SPTL!O587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P587,SPTL!P587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q587,SPTL!Q587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R587,SPTL!R587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S587,SPTL!S587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T587,SPTL!T587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U587,SPTL!U587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V587,SPTL!V587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W587,SPTL!W587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X587,SPTL!X587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y587,SPTL!Y587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z587,SPTL!Z587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA587,SPTL!AA587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB587,SPTL!AB587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC587,SPTL!AC587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD587,SPTL!AD587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE587,SPTL!AE587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF587,SPTL!AF587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG587,SPTL!AG587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH587,SPTL!AH587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI587,SPTL!AI587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ587,SPTL!AJ587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK587,SPTL!AK587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL587,SPTL!AL587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM587,SPTL!AM587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN587,SPTL!AN587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO587,SPTL!AO587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP587,SPTL!AP587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ587,SPTL!AQ587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR587,SPTL!AR587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS587,SPTL!AS587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT587,SPTL!AT587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU587,SPTL!AU587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV587,SPTL!AV587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW587,SPTL!AW587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX587,SPTL!AX587)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY587,SPTL!AY587)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A588,SPTL!A588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B588,SPTL!B588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C588,SPTL!C588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D588,SPTL!D588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E588,SPTL!E588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F588,SPTL!F588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G588,SPTL!G588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H588,SPTL!H588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I588,SPTL!I588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J588,SPTL!J588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K588,SPTL!K588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L588,SPTL!L588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M588,SPTL!M588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N588,SPTL!N588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O588,SPTL!O588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P588,SPTL!P588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q588,SPTL!Q588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R588,SPTL!R588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S588,SPTL!S588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T588,SPTL!T588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U588,SPTL!U588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V588,SPTL!V588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W588,SPTL!W588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X588,SPTL!X588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y588,SPTL!Y588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z588,SPTL!Z588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA588,SPTL!AA588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB588,SPTL!AB588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC588,SPTL!AC588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD588,SPTL!AD588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE588,SPTL!AE588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF588,SPTL!AF588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG588,SPTL!AG588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH588,SPTL!AH588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI588,SPTL!AI588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ588,SPTL!AJ588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK588,SPTL!AK588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL588,SPTL!AL588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM588,SPTL!AM588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN588,SPTL!AN588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO588,SPTL!AO588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP588,SPTL!AP588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ588,SPTL!AQ588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR588,SPTL!AR588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS588,SPTL!AS588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT588,SPTL!AT588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU588,SPTL!AU588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV588,SPTL!AV588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW588,SPTL!AW588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX588,SPTL!AX588)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY588,SPTL!AY588)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A589,SPTL!A589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B589,SPTL!B589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C589,SPTL!C589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D589,SPTL!D589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E589,SPTL!E589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F589,SPTL!F589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G589,SPTL!G589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H589,SPTL!H589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I589,SPTL!I589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J589,SPTL!J589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K589,SPTL!K589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L589,SPTL!L589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M589,SPTL!M589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N589,SPTL!N589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O589,SPTL!O589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P589,SPTL!P589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q589,SPTL!Q589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R589,SPTL!R589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S589,SPTL!S589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T589,SPTL!T589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U589,SPTL!U589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V589,SPTL!V589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W589,SPTL!W589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X589,SPTL!X589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y589,SPTL!Y589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z589,SPTL!Z589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA589,SPTL!AA589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB589,SPTL!AB589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC589,SPTL!AC589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD589,SPTL!AD589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE589,SPTL!AE589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF589,SPTL!AF589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG589,SPTL!AG589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH589,SPTL!AH589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI589,SPTL!AI589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ589,SPTL!AJ589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK589,SPTL!AK589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL589,SPTL!AL589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM589,SPTL!AM589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN589,SPTL!AN589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO589,SPTL!AO589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP589,SPTL!AP589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ589,SPTL!AQ589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR589,SPTL!AR589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS589,SPTL!AS589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT589,SPTL!AT589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU589,SPTL!AU589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV589,SPTL!AV589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW589,SPTL!AW589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX589,SPTL!AX589)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY589,SPTL!AY589)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A590,SPTL!A590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B590,SPTL!B590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C590,SPTL!C590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D590,SPTL!D590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E590,SPTL!E590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F590,SPTL!F590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G590,SPTL!G590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H590,SPTL!H590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I590,SPTL!I590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J590,SPTL!J590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K590,SPTL!K590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L590,SPTL!L590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M590,SPTL!M590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N590,SPTL!N590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O590,SPTL!O590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P590,SPTL!P590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q590,SPTL!Q590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R590,SPTL!R590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S590,SPTL!S590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T590,SPTL!T590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U590,SPTL!U590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V590,SPTL!V590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W590,SPTL!W590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X590,SPTL!X590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y590,SPTL!Y590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z590,SPTL!Z590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA590,SPTL!AA590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB590,SPTL!AB590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC590,SPTL!AC590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD590,SPTL!AD590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE590,SPTL!AE590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF590,SPTL!AF590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG590,SPTL!AG590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH590,SPTL!AH590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI590,SPTL!AI590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ590,SPTL!AJ590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK590,SPTL!AK590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL590,SPTL!AL590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM590,SPTL!AM590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN590,SPTL!AN590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO590,SPTL!AO590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP590,SPTL!AP590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ590,SPTL!AQ590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR590,SPTL!AR590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS590,SPTL!AS590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT590,SPTL!AT590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU590,SPTL!AU590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV590,SPTL!AV590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW590,SPTL!AW590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX590,SPTL!AX590)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY590,SPTL!AY590)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A591,SPTL!A591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B591,SPTL!B591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C591,SPTL!C591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D591,SPTL!D591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E591,SPTL!E591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F591,SPTL!F591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G591,SPTL!G591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H591,SPTL!H591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I591,SPTL!I591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J591,SPTL!J591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K591,SPTL!K591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L591,SPTL!L591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M591,SPTL!M591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N591,SPTL!N591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O591,SPTL!O591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P591,SPTL!P591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q591,SPTL!Q591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R591,SPTL!R591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S591,SPTL!S591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T591,SPTL!T591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U591,SPTL!U591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V591,SPTL!V591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W591,SPTL!W591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X591,SPTL!X591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y591,SPTL!Y591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z591,SPTL!Z591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA591,SPTL!AA591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB591,SPTL!AB591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC591,SPTL!AC591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD591,SPTL!AD591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE591,SPTL!AE591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF591,SPTL!AF591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG591,SPTL!AG591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH591,SPTL!AH591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI591,SPTL!AI591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ591,SPTL!AJ591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK591,SPTL!AK591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL591,SPTL!AL591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM591,SPTL!AM591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN591,SPTL!AN591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO591,SPTL!AO591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP591,SPTL!AP591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ591,SPTL!AQ591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR591,SPTL!AR591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS591,SPTL!AS591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT591,SPTL!AT591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU591,SPTL!AU591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV591,SPTL!AV591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW591,SPTL!AW591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX591,SPTL!AX591)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY591,SPTL!AY591)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A592,SPTL!A592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B592,SPTL!B592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C592,SPTL!C592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D592,SPTL!D592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E592,SPTL!E592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F592,SPTL!F592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G592,SPTL!G592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H592,SPTL!H592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I592,SPTL!I592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J592,SPTL!J592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K592,SPTL!K592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L592,SPTL!L592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M592,SPTL!M592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N592,SPTL!N592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O592,SPTL!O592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P592,SPTL!P592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q592,SPTL!Q592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R592,SPTL!R592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S592,SPTL!S592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T592,SPTL!T592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U592,SPTL!U592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V592,SPTL!V592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W592,SPTL!W592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X592,SPTL!X592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y592,SPTL!Y592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z592,SPTL!Z592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA592,SPTL!AA592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB592,SPTL!AB592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC592,SPTL!AC592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD592,SPTL!AD592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE592,SPTL!AE592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF592,SPTL!AF592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG592,SPTL!AG592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH592,SPTL!AH592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI592,SPTL!AI592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ592,SPTL!AJ592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK592,SPTL!AK592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL592,SPTL!AL592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM592,SPTL!AM592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN592,SPTL!AN592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO592,SPTL!AO592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP592,SPTL!AP592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ592,SPTL!AQ592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR592,SPTL!AR592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS592,SPTL!AS592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT592,SPTL!AT592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU592,SPTL!AU592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV592,SPTL!AV592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW592,SPTL!AW592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX592,SPTL!AX592)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY592,SPTL!AY592)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A593,SPTL!A593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B593,SPTL!B593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C593,SPTL!C593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D593,SPTL!D593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E593,SPTL!E593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F593,SPTL!F593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G593,SPTL!G593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H593,SPTL!H593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I593,SPTL!I593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J593,SPTL!J593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K593,SPTL!K593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L593,SPTL!L593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M593,SPTL!M593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N593,SPTL!N593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O593,SPTL!O593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P593,SPTL!P593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q593,SPTL!Q593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R593,SPTL!R593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S593,SPTL!S593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T593,SPTL!T593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U593,SPTL!U593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V593,SPTL!V593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W593,SPTL!W593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X593,SPTL!X593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y593,SPTL!Y593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z593,SPTL!Z593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA593,SPTL!AA593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB593,SPTL!AB593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC593,SPTL!AC593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD593,SPTL!AD593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE593,SPTL!AE593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF593,SPTL!AF593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG593,SPTL!AG593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH593,SPTL!AH593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI593,SPTL!AI593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ593,SPTL!AJ593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK593,SPTL!AK593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL593,SPTL!AL593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM593,SPTL!AM593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN593,SPTL!AN593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO593,SPTL!AO593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP593,SPTL!AP593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ593,SPTL!AQ593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR593,SPTL!AR593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS593,SPTL!AS593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT593,SPTL!AT593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU593,SPTL!AU593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV593,SPTL!AV593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW593,SPTL!AW593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX593,SPTL!AX593)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY593,SPTL!AY593)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A594,SPTL!A594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B594,SPTL!B594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C594,SPTL!C594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D594,SPTL!D594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E594,SPTL!E594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F594,SPTL!F594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G594,SPTL!G594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H594,SPTL!H594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I594,SPTL!I594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J594,SPTL!J594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K594,SPTL!K594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L594,SPTL!L594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M594,SPTL!M594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N594,SPTL!N594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O594,SPTL!O594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P594,SPTL!P594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q594,SPTL!Q594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R594,SPTL!R594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S594,SPTL!S594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T594,SPTL!T594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U594,SPTL!U594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V594,SPTL!V594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W594,SPTL!W594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X594,SPTL!X594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y594,SPTL!Y594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z594,SPTL!Z594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA594,SPTL!AA594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB594,SPTL!AB594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC594,SPTL!AC594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD594,SPTL!AD594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE594,SPTL!AE594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF594,SPTL!AF594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG594,SPTL!AG594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH594,SPTL!AH594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI594,SPTL!AI594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ594,SPTL!AJ594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK594,SPTL!AK594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL594,SPTL!AL594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM594,SPTL!AM594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN594,SPTL!AN594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO594,SPTL!AO594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP594,SPTL!AP594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ594,SPTL!AQ594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR594,SPTL!AR594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS594,SPTL!AS594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT594,SPTL!AT594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU594,SPTL!AU594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV594,SPTL!AV594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW594,SPTL!AW594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX594,SPTL!AX594)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY594,SPTL!AY594)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A595,SPTL!A595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B595,SPTL!B595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C595,SPTL!C595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D595,SPTL!D595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E595,SPTL!E595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F595,SPTL!F595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G595,SPTL!G595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H595,SPTL!H595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I595,SPTL!I595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J595,SPTL!J595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K595,SPTL!K595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L595,SPTL!L595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M595,SPTL!M595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N595,SPTL!N595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O595,SPTL!O595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P595,SPTL!P595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q595,SPTL!Q595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R595,SPTL!R595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S595,SPTL!S595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T595,SPTL!T595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U595,SPTL!U595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V595,SPTL!V595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W595,SPTL!W595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X595,SPTL!X595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y595,SPTL!Y595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z595,SPTL!Z595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA595,SPTL!AA595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB595,SPTL!AB595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC595,SPTL!AC595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD595,SPTL!AD595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE595,SPTL!AE595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF595,SPTL!AF595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG595,SPTL!AG595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH595,SPTL!AH595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI595,SPTL!AI595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ595,SPTL!AJ595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK595,SPTL!AK595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL595,SPTL!AL595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM595,SPTL!AM595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN595,SPTL!AN595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO595,SPTL!AO595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP595,SPTL!AP595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ595,SPTL!AQ595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR595,SPTL!AR595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS595,SPTL!AS595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT595,SPTL!AT595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU595,SPTL!AU595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV595,SPTL!AV595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW595,SPTL!AW595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX595,SPTL!AX595)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY595,SPTL!AY595)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A596,SPTL!A596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B596,SPTL!B596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C596,SPTL!C596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D596,SPTL!D596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E596,SPTL!E596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F596,SPTL!F596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G596,SPTL!G596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H596,SPTL!H596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I596,SPTL!I596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J596,SPTL!J596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K596,SPTL!K596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L596,SPTL!L596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M596,SPTL!M596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N596,SPTL!N596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O596,SPTL!O596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P596,SPTL!P596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q596,SPTL!Q596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R596,SPTL!R596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S596,SPTL!S596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T596,SPTL!T596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U596,SPTL!U596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V596,SPTL!V596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W596,SPTL!W596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X596,SPTL!X596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y596,SPTL!Y596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z596,SPTL!Z596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA596,SPTL!AA596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB596,SPTL!AB596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC596,SPTL!AC596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD596,SPTL!AD596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE596,SPTL!AE596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF596,SPTL!AF596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG596,SPTL!AG596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH596,SPTL!AH596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI596,SPTL!AI596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ596,SPTL!AJ596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK596,SPTL!AK596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL596,SPTL!AL596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM596,SPTL!AM596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN596,SPTL!AN596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO596,SPTL!AO596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP596,SPTL!AP596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ596,SPTL!AQ596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR596,SPTL!AR596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS596,SPTL!AS596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT596,SPTL!AT596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU596,SPTL!AU596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV596,SPTL!AV596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW596,SPTL!AW596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX596,SPTL!AX596)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY596,SPTL!AY596)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A597,SPTL!A597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B597,SPTL!B597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C597,SPTL!C597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D597,SPTL!D597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E597,SPTL!E597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F597,SPTL!F597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G597,SPTL!G597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H597,SPTL!H597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I597,SPTL!I597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J597,SPTL!J597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K597,SPTL!K597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L597,SPTL!L597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M597,SPTL!M597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N597,SPTL!N597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O597,SPTL!O597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P597,SPTL!P597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q597,SPTL!Q597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R597,SPTL!R597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S597,SPTL!S597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T597,SPTL!T597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U597,SPTL!U597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V597,SPTL!V597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W597,SPTL!W597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X597,SPTL!X597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y597,SPTL!Y597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z597,SPTL!Z597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA597,SPTL!AA597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB597,SPTL!AB597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC597,SPTL!AC597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD597,SPTL!AD597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE597,SPTL!AE597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF597,SPTL!AF597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG597,SPTL!AG597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH597,SPTL!AH597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI597,SPTL!AI597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ597,SPTL!AJ597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK597,SPTL!AK597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL597,SPTL!AL597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM597,SPTL!AM597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN597,SPTL!AN597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO597,SPTL!AO597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP597,SPTL!AP597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ597,SPTL!AQ597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR597,SPTL!AR597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS597,SPTL!AS597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT597,SPTL!AT597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU597,SPTL!AU597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV597,SPTL!AV597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW597,SPTL!AW597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX597,SPTL!AX597)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY597,SPTL!AY597)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A598,SPTL!A598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B598,SPTL!B598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C598,SPTL!C598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D598,SPTL!D598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E598,SPTL!E598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F598,SPTL!F598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G598,SPTL!G598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H598,SPTL!H598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I598,SPTL!I598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J598,SPTL!J598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K598,SPTL!K598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L598,SPTL!L598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M598,SPTL!M598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N598,SPTL!N598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O598,SPTL!O598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P598,SPTL!P598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q598,SPTL!Q598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R598,SPTL!R598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S598,SPTL!S598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T598,SPTL!T598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U598,SPTL!U598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V598,SPTL!V598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W598,SPTL!W598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X598,SPTL!X598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y598,SPTL!Y598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z598,SPTL!Z598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA598,SPTL!AA598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB598,SPTL!AB598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC598,SPTL!AC598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD598,SPTL!AD598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE598,SPTL!AE598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF598,SPTL!AF598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG598,SPTL!AG598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH598,SPTL!AH598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI598,SPTL!AI598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ598,SPTL!AJ598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK598,SPTL!AK598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL598,SPTL!AL598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM598,SPTL!AM598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN598,SPTL!AN598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO598,SPTL!AO598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP598,SPTL!AP598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ598,SPTL!AQ598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR598,SPTL!AR598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS598,SPTL!AS598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT598,SPTL!AT598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU598,SPTL!AU598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV598,SPTL!AV598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW598,SPTL!AW598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX598,SPTL!AX598)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY598,SPTL!AY598)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A599,SPTL!A599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B599,SPTL!B599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C599,SPTL!C599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D599,SPTL!D599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E599,SPTL!E599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F599,SPTL!F599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G599,SPTL!G599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H599,SPTL!H599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I599,SPTL!I599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J599,SPTL!J599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K599,SPTL!K599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L599,SPTL!L599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M599,SPTL!M599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N599,SPTL!N599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O599,SPTL!O599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P599,SPTL!P599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q599,SPTL!Q599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R599,SPTL!R599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S599,SPTL!S599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T599,SPTL!T599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U599,SPTL!U599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V599,SPTL!V599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W599,SPTL!W599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X599,SPTL!X599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y599,SPTL!Y599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z599,SPTL!Z599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA599,SPTL!AA599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB599,SPTL!AB599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC599,SPTL!AC599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD599,SPTL!AD599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE599,SPTL!AE599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF599,SPTL!AF599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG599,SPTL!AG599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH599,SPTL!AH599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI599,SPTL!AI599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ599,SPTL!AJ599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK599,SPTL!AK599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL599,SPTL!AL599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM599,SPTL!AM599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN599,SPTL!AN599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO599,SPTL!AO599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP599,SPTL!AP599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ599,SPTL!AQ599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR599,SPTL!AR599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS599,SPTL!AS599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT599,SPTL!AT599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU599,SPTL!AU599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV599,SPTL!AV599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW599,SPTL!AW599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX599,SPTL!AX599)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY599,SPTL!AY599)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A600,SPTL!A600)","v":"SPTL"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B600,SPTL!B600)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C600,SPTL!C600)","v":"Year ending 31 March"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D600,SPTL!D600)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E600,SPTL!E600)","v":38442},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F600,SPTL!F600)","v":38807},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G600,SPTL!G600)","v":39172},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H600,SPTL!H600)","v":39538},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I600,SPTL!I600)","v":39903},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J600,SPTL!J600)","v":40268},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K600,SPTL!K600)","v":40633},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L600,SPTL!L600)","v":40999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M600,SPTL!M600)","v":41364},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N600,SPTL!N600)","v":41729},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O600,SPTL!O600)","v":42094},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P600,SPTL!P600)","v":42460},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q600,SPTL!Q600)","v":42825},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R600,SPTL!R600)","v":43190},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S600,SPTL!S600)","v":43555},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T600,SPTL!T600)","v":43921},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U600,SPTL!U600)","v":44286},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V600,SPTL!V600)","v":44651},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W600,SPTL!W600)","v":45016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X600,SPTL!X600)","v":45382},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y600,SPTL!Y600)","v":45747},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z600,SPTL!Z600)","v":46112},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA600,SPTL!AA600)","v":46477},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB600,SPTL!AB600)","v":46843},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC600,SPTL!AC600)","v":47208},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD600,SPTL!AD600)","v":47573},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE600,SPTL!AE600)","v":47938},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF600,SPTL!AF600)","v":48304},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG600,SPTL!AG600)","v":48669},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH600,SPTL!AH600)","v":49034},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI600,SPTL!AI600)","v":49399},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ600,SPTL!AJ600)","v":49765},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK600,SPTL!AK600)","v":50130},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL600,SPTL!AL600)","v":50495},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM600,SPTL!AM600)","v":50860},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN600,SPTL!AN600)","v":51226},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO600,SPTL!AO600)","v":51591},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP600,SPTL!AP600)","v":51956},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ600,SPTL!AQ600)","v":52321},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR600,SPTL!AR600)","v":52687},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS600,SPTL!AS600)","v":53052},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT600,SPTL!AT600)","v":53417},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU600,SPTL!AU600)","v":53782},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV600,SPTL!AV600)","v":54148},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW600,SPTL!AW600)","v":54513},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX600,SPTL!AX600)","v":54878},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY600,SPTL!AY600)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A601,SPTL!A601)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B601,SPTL!B601)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C601,SPTL!C601)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D601,SPTL!D601)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E601,SPTL!E601)","v":-5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F601,SPTL!F601)","v":-4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G601,SPTL!G601)","v":-3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H601,SPTL!H601)","v":-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I601,SPTL!I601)","v":-1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J601,SPTL!J601)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K601,SPTL!K601)","v":1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L601,SPTL!L601)","v":2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M601,SPTL!M601)","v":3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N601,SPTL!N601)","v":4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O601,SPTL!O601)","v":5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P601,SPTL!P601)","v":6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q601,SPTL!Q601)","v":7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R601,SPTL!R601)","v":8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S601,SPTL!S601)","v":9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T601,SPTL!T601)","v":10},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U601,SPTL!U601)","v":11},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V601,SPTL!V601)","v":12},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W601,SPTL!W601)","v":13},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X601,SPTL!X601)","v":14},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y601,SPTL!Y601)","v":15},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z601,SPTL!Z601)","v":16},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA601,SPTL!AA601)","v":17},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB601,SPTL!AB601)","v":18},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC601,SPTL!AC601)","v":19},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD601,SPTL!AD601)","v":20},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE601,SPTL!AE601)","v":21},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF601,SPTL!AF601)","v":22},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG601,SPTL!AG601)","v":23},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH601,SPTL!AH601)","v":24},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI601,SPTL!AI601)","v":25},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ601,SPTL!AJ601)","v":26},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK601,SPTL!AK601)","v":27},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL601,SPTL!AL601)","v":28},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM601,SPTL!AM601)","v":29},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN601,SPTL!AN601)","v":30},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO601,SPTL!AO601)","v":31},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP601,SPTL!AP601)","v":32},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ601,SPTL!AQ601)","v":33},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR601,SPTL!AR601)","v":34},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS601,SPTL!AS601)","v":35},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT601,SPTL!AT601)","v":36},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU601,SPTL!AU601)","v":37},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV601,SPTL!AV601)","v":38},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW601,SPTL!AW601)","v":39},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX601,SPTL!AX601)","v":40},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY601,SPTL!AY601)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A602,SPTL!A602)","v":"£m 09/10"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B602,SPTL!B602)","v":"TOI"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C602,SPTL!C602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D602,SPTL!D602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E602,SPTL!E602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F602,SPTL!F602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G602,SPTL!G602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H602,SPTL!H602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I602,SPTL!I602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J602,SPTL!J602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K602,SPTL!K602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L602,SPTL!L602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M602,SPTL!M602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N602,SPTL!N602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O602,SPTL!O602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P602,SPTL!P602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q602,SPTL!Q602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R602,SPTL!R602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S602,SPTL!S602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T602,SPTL!T602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U602,SPTL!U602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V602,SPTL!V602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W602,SPTL!W602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X602,SPTL!X602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y602,SPTL!Y602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z602,SPTL!Z602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA602,SPTL!AA602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB602,SPTL!AB602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC602,SPTL!AC602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD602,SPTL!AD602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE602,SPTL!AE602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF602,SPTL!AF602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG602,SPTL!AG602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH602,SPTL!AH602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI602,SPTL!AI602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ602,SPTL!AJ602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK602,SPTL!AK602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL602,SPTL!AL602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM602,SPTL!AM602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN602,SPTL!AN602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO602,SPTL!AO602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP602,SPTL!AP602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ602,SPTL!AQ602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR602,SPTL!AR602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS602,SPTL!AS602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT602,SPTL!AT602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU602,SPTL!AU602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV602,SPTL!AV602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW602,SPTL!AW602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX602,SPTL!AX602)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY602,SPTL!AY602)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A603,SPTL!A603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B603,SPTL!B603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C603,SPTL!C603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D603,SPTL!D603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E603,SPTL!E603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F603,SPTL!F603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G603,SPTL!G603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H603,SPTL!H603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I603,SPTL!I603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J603,SPTL!J603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K603,SPTL!K603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L603,SPTL!L603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M603,SPTL!M603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N603,SPTL!N603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O603,SPTL!O603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P603,SPTL!P603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q603,SPTL!Q603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R603,SPTL!R603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S603,SPTL!S603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T603,SPTL!T603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U603,SPTL!U603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V603,SPTL!V603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W603,SPTL!W603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X603,SPTL!X603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y603,SPTL!Y603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z603,SPTL!Z603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA603,SPTL!AA603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB603,SPTL!AB603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC603,SPTL!AC603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD603,SPTL!AD603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE603,SPTL!AE603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF603,SPTL!AF603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG603,SPTL!AG603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH603,SPTL!AH603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI603,SPTL!AI603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ603,SPTL!AJ603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK603,SPTL!AK603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL603,SPTL!AL603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM603,SPTL!AM603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN603,SPTL!AN603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO603,SPTL!AO603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP603,SPTL!AP603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ603,SPTL!AQ603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR603,SPTL!AR603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS603,SPTL!AS603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT603,SPTL!AT603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU603,SPTL!AU603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV603,SPTL!AV603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW603,SPTL!AW603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX603,SPTL!AX603)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY603,SPTL!AY603)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A604,SPTL!A604)","v":"TOInc t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B604,SPTL!B604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C604,SPTL!C604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D604,SPTL!D604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E604,SPTL!E604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F604,SPTL!F604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G604,SPTL!G604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H604,SPTL!H604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I604,SPTL!I604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J604,SPTL!J604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K604,SPTL!K604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L604,SPTL!L604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M604,SPTL!M604)","v":0.75787757554583501},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N604,SPTL!N604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O604,SPTL!O604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P604,SPTL!P604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q604,SPTL!Q604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R604,SPTL!R604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S604,SPTL!S604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T604,SPTL!T604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U604,SPTL!U604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V604,SPTL!V604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W604,SPTL!W604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X604,SPTL!X604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y604,SPTL!Y604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z604,SPTL!Z604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA604,SPTL!AA604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB604,SPTL!AB604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC604,SPTL!AC604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD604,SPTL!AD604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE604,SPTL!AE604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF604,SPTL!AF604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG604,SPTL!AG604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH604,SPTL!AH604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI604,SPTL!AI604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ604,SPTL!AJ604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK604,SPTL!AK604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL604,SPTL!AL604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM604,SPTL!AM604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN604,SPTL!AN604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO604,SPTL!AO604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP604,SPTL!AP604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ604,SPTL!AQ604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR604,SPTL!AR604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS604,SPTL!AS604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT604,SPTL!AT604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU604,SPTL!AU604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV604,SPTL!AV604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW604,SPTL!AW604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX604,SPTL!AX604)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY604,SPTL!AY604)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A605,SPTL!A605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B605,SPTL!B605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C605,SPTL!C605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D605,SPTL!D605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E605,SPTL!E605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F605,SPTL!F605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G605,SPTL!G605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H605,SPTL!H605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I605,SPTL!I605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J605,SPTL!J605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K605,SPTL!K605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L605,SPTL!L605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M605,SPTL!M605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N605,SPTL!N605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O605,SPTL!O605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P605,SPTL!P605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q605,SPTL!Q605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R605,SPTL!R605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S605,SPTL!S605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T605,SPTL!T605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U605,SPTL!U605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V605,SPTL!V605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W605,SPTL!W605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X605,SPTL!X605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y605,SPTL!Y605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z605,SPTL!Z605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA605,SPTL!AA605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB605,SPTL!AB605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC605,SPTL!AC605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD605,SPTL!AD605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE605,SPTL!AE605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF605,SPTL!AF605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG605,SPTL!AG605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH605,SPTL!AH605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI605,SPTL!AI605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ605,SPTL!AJ605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK605,SPTL!AK605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL605,SPTL!AL605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM605,SPTL!AM605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN605,SPTL!AN605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO605,SPTL!AO605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP605,SPTL!AP605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ605,SPTL!AQ605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR605,SPTL!AR605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS605,SPTL!AS605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT605,SPTL!AT605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU605,SPTL!AU605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV605,SPTL!AV605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW605,SPTL!AW605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX605,SPTL!AX605)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY605,SPTL!AY605)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A606,SPTL!A606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B606,SPTL!B606)","v":"Additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C606,SPTL!C606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D606,SPTL!D606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E606,SPTL!E606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F606,SPTL!F606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G606,SPTL!G606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H606,SPTL!H606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I606,SPTL!I606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J606,SPTL!J606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K606,SPTL!K606)","v":4.9830748123750634},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L606,SPTL!L606)","v":31.548223922965065},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M606,SPTL!M606)","v":135.06070134431064},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N606,SPTL!N606)","v":172.36338916309427},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O606,SPTL!O606)","v":159.40667895243081},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P606,SPTL!P606)","v":97.405682463635387},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q606,SPTL!Q606)","v":44.471969626322363},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R606,SPTL!R606)","v":17.453401978151753},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S606,SPTL!S606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T606,SPTL!T606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U606,SPTL!U606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V606,SPTL!V606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W606,SPTL!W606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X606,SPTL!X606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y606,SPTL!Y606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z606,SPTL!Z606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA606,SPTL!AA606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB606,SPTL!AB606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC606,SPTL!AC606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD606,SPTL!AD606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE606,SPTL!AE606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF606,SPTL!AF606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG606,SPTL!AG606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH606,SPTL!AH606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI606,SPTL!AI606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ606,SPTL!AJ606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK606,SPTL!AK606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL606,SPTL!AL606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM606,SPTL!AM606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN606,SPTL!AN606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO606,SPTL!AO606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP606,SPTL!AP606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ606,SPTL!AQ606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR606,SPTL!AR606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS606,SPTL!AS606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT606,SPTL!AT606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU606,SPTL!AU606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV606,SPTL!AV606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW606,SPTL!AW606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX606,SPTL!AX606)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY606,SPTL!AY606)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A607,SPTL!A607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B607,SPTL!B607)","v":"Depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C607,SPTL!C607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D607,SPTL!D607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E607,SPTL!E607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F607,SPTL!F607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G607,SPTL!G607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H607,SPTL!H607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I607,SPTL!I607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J607,SPTL!J607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K607,SPTL!K607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L607,SPTL!L607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M607,SPTL!M607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N607,SPTL!N607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O607,SPTL!O607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P607,SPTL!P607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q607,SPTL!Q607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R607,SPTL!R607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S607,SPTL!S607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T607,SPTL!T607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U607,SPTL!U607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V607,SPTL!V607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W607,SPTL!W607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X607,SPTL!X607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y607,SPTL!Y607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z607,SPTL!Z607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA607,SPTL!AA607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB607,SPTL!AB607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC607,SPTL!AC607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD607,SPTL!AD607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE607,SPTL!AE607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF607,SPTL!AF607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG607,SPTL!AG607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH607,SPTL!AH607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI607,SPTL!AI607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ607,SPTL!AJ607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK607,SPTL!AK607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL607,SPTL!AL607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM607,SPTL!AM607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN607,SPTL!AN607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO607,SPTL!AO607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP607,SPTL!AP607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ607,SPTL!AQ607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR607,SPTL!AR607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS607,SPTL!AS607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT607,SPTL!AT607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU607,SPTL!AU607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV607,SPTL!AV607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW607,SPTL!AW607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX607,SPTL!AX607)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY607,SPTL!AY607)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A608,SPTL!A608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B608,SPTL!B608)","v":"Book value"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C608,SPTL!C608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D608,SPTL!D608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E608,SPTL!E608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F608,SPTL!F608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G608,SPTL!G608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H608,SPTL!H608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I608,SPTL!I608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J608,SPTL!J608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K608,SPTL!K608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L608,SPTL!L608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M608,SPTL!M608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N608,SPTL!N608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O608,SPTL!O608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P608,SPTL!P608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q608,SPTL!Q608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R608,SPTL!R608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S608,SPTL!S608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T608,SPTL!T608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U608,SPTL!U608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V608,SPTL!V608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W608,SPTL!W608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X608,SPTL!X608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y608,SPTL!Y608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z608,SPTL!Z608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA608,SPTL!AA608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB608,SPTL!AB608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC608,SPTL!AC608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD608,SPTL!AD608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE608,SPTL!AE608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF608,SPTL!AF608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG608,SPTL!AG608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH608,SPTL!AH608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI608,SPTL!AI608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ608,SPTL!AJ608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK608,SPTL!AK608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL608,SPTL!AL608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM608,SPTL!AM608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN608,SPTL!AN608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO608,SPTL!AO608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP608,SPTL!AP608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ608,SPTL!AQ608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR608,SPTL!AR608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS608,SPTL!AS608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT608,SPTL!AT608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU608,SPTL!AU608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV608,SPTL!AV608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW608,SPTL!AW608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX608,SPTL!AX608)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY608,SPTL!AY608)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A609,SPTL!A609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B609,SPTL!B609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C609,SPTL!C609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D609,SPTL!D609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E609,SPTL!E609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F609,SPTL!F609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G609,SPTL!G609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H609,SPTL!H609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I609,SPTL!I609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J609,SPTL!J609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K609,SPTL!K609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L609,SPTL!L609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M609,SPTL!M609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N609,SPTL!N609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O609,SPTL!O609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P609,SPTL!P609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q609,SPTL!Q609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R609,SPTL!R609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S609,SPTL!S609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T609,SPTL!T609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U609,SPTL!U609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V609,SPTL!V609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W609,SPTL!W609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X609,SPTL!X609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y609,SPTL!Y609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z609,SPTL!Z609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA609,SPTL!AA609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB609,SPTL!AB609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC609,SPTL!AC609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD609,SPTL!AD609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE609,SPTL!AE609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF609,SPTL!AF609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG609,SPTL!AG609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH609,SPTL!AH609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI609,SPTL!AI609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ609,SPTL!AJ609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK609,SPTL!AK609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL609,SPTL!AL609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM609,SPTL!AM609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN609,SPTL!AN609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO609,SPTL!AO609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP609,SPTL!AP609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ609,SPTL!AQ609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR609,SPTL!AR609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS609,SPTL!AS609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT609,SPTL!AT609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU609,SPTL!AU609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV609,SPTL!AV609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW609,SPTL!AW609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX609,SPTL!AX609)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY609,SPTL!AY609)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A610,SPTL!A610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B610,SPTL!B610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C610,SPTL!C610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D610,SPTL!D610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E610,SPTL!E610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F610,SPTL!F610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G610,SPTL!G610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H610,SPTL!H610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I610,SPTL!I610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J610,SPTL!J610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K610,SPTL!K610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L610,SPTL!L610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M610,SPTL!M610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N610,SPTL!N610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O610,SPTL!O610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P610,SPTL!P610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q610,SPTL!Q610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R610,SPTL!R610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S610,SPTL!S610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T610,SPTL!T610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U610,SPTL!U610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V610,SPTL!V610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W610,SPTL!W610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X610,SPTL!X610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y610,SPTL!Y610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z610,SPTL!Z610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA610,SPTL!AA610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB610,SPTL!AB610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC610,SPTL!AC610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD610,SPTL!AD610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE610,SPTL!AE610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF610,SPTL!AF610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG610,SPTL!AG610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH610,SPTL!AH610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI610,SPTL!AI610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ610,SPTL!AJ610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK610,SPTL!AK610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL610,SPTL!AL610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM610,SPTL!AM610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN610,SPTL!AN610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO610,SPTL!AO610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP610,SPTL!AP610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ610,SPTL!AQ610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR610,SPTL!AR610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS610,SPTL!AS610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT610,SPTL!AT610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU610,SPTL!AU610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV610,SPTL!AV610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW610,SPTL!AW610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX610,SPTL!AX610)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY610,SPTL!AY610)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A611,SPTL!A611)","v":"£m 09/10"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B611,SPTL!B611)","v":"TIRG"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C611,SPTL!C611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D611,SPTL!D611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E611,SPTL!E611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F611,SPTL!F611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G611,SPTL!G611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H611,SPTL!H611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I611,SPTL!I611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J611,SPTL!J611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K611,SPTL!K611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L611,SPTL!L611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M611,SPTL!M611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N611,SPTL!N611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O611,SPTL!O611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P611,SPTL!P611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q611,SPTL!Q611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R611,SPTL!R611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S611,SPTL!S611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T611,SPTL!T611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U611,SPTL!U611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V611,SPTL!V611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W611,SPTL!W611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X611,SPTL!X611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y611,SPTL!Y611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z611,SPTL!Z611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA611,SPTL!AA611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB611,SPTL!AB611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC611,SPTL!AC611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD611,SPTL!AD611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE611,SPTL!AE611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF611,SPTL!AF611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG611,SPTL!AG611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH611,SPTL!AH611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI611,SPTL!AI611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ611,SPTL!AJ611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK611,SPTL!AK611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL611,SPTL!AL611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM611,SPTL!AM611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN611,SPTL!AN611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO611,SPTL!AO611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP611,SPTL!AP611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ611,SPTL!AQ611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR611,SPTL!AR611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS611,SPTL!AS611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT611,SPTL!AT611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU611,SPTL!AU611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV611,SPTL!AV611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW611,SPTL!AW611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX611,SPTL!AX611)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY611,SPTL!AY611)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A612,SPTL!A612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B612,SPTL!B612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C612,SPTL!C612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D612,SPTL!D612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E612,SPTL!E612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F612,SPTL!F612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G612,SPTL!G612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H612,SPTL!H612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I612,SPTL!I612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J612,SPTL!J612)","v":13.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K612,SPTL!K612)","v":15.13946502082862},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L612,SPTL!L612)","v":17.624579880521868},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M612,SPTL!M612)","v":16.429988065265135},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N612,SPTL!N612)","v":21.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O612,SPTL!O612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P612,SPTL!P612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q612,SPTL!Q612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R612,SPTL!R612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S612,SPTL!S612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T612,SPTL!T612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U612,SPTL!U612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V612,SPTL!V612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W612,SPTL!W612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X612,SPTL!X612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y612,SPTL!Y612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z612,SPTL!Z612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA612,SPTL!AA612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB612,SPTL!AB612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC612,SPTL!AC612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD612,SPTL!AD612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE612,SPTL!AE612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF612,SPTL!AF612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG612,SPTL!AG612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH612,SPTL!AH612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI612,SPTL!AI612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ612,SPTL!AJ612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK612,SPTL!AK612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL612,SPTL!AL612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM612,SPTL!AM612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN612,SPTL!AN612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO612,SPTL!AO612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP612,SPTL!AP612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ612,SPTL!AQ612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR612,SPTL!AR612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS612,SPTL!AS612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT612,SPTL!AT612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU612,SPTL!AU612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV612,SPTL!AV612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW612,SPTL!AW612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX612,SPTL!AX612)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY612,SPTL!AY612)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A613,SPTL!A613)","v":"TIRG t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B613,SPTL!B613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C613,SPTL!C613)","v":"all TIRG"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D613,SPTL!D613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E613,SPTL!E613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F613,SPTL!F613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G613,SPTL!G613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H613,SPTL!H613)","v":2.8464354547298178},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I613,SPTL!I613)","v":7.0317331120480038},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J613,SPTL!J613)","v":10.778135737289359},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K613,SPTL!K613)","v":12.698322785871966},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L613,SPTL!L613)","v":9.2284862914634562},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M613,SPTL!M613)","v":15.911597626338859},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N613,SPTL!N613)","v":24.278497981580735},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O613,SPTL!O613)","v":24.814753865702347},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P613,SPTL!P613)","v":23.969784804208942},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q613,SPTL!Q613)","v":12.464964219457293},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R613,SPTL!R613)","v":19.900632403314276},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S613,SPTL!S613)","v":19.251004541617494},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T613,SPTL!T613)","v":18.601376679920719},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U613,SPTL!U613)","v":17.951748818223937},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V613,SPTL!V613)","v":{"$error":"#DIV/0!"}},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W613,SPTL!W613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X613,SPTL!X613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y613,SPTL!Y613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z613,SPTL!Z613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA613,SPTL!AA613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB613,SPTL!AB613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC613,SPTL!AC613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD613,SPTL!AD613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE613,SPTL!AE613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF613,SPTL!AF613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG613,SPTL!AG613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH613,SPTL!AH613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI613,SPTL!AI613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ613,SPTL!AJ613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK613,SPTL!AK613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL613,SPTL!AL613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM613,SPTL!AM613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN613,SPTL!AN613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO613,SPTL!AO613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP613,SPTL!AP613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ613,SPTL!AQ613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR613,SPTL!AR613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS613,SPTL!AS613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT613,SPTL!AT613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU613,SPTL!AU613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV613,SPTL!AV613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW613,SPTL!AW613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX613,SPTL!AX613)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY613,SPTL!AY613)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A614,SPTL!A614)","v":"Total tax dilution for all TIRG projects"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B614,SPTL!B614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C614,SPTL!C614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D614,SPTL!D614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E614,SPTL!E614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F614,SPTL!F614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G614,SPTL!G614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H614,SPTL!H614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I614,SPTL!I614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J614,SPTL!J614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K614,SPTL!K614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L614,SPTL!L614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M614,SPTL!M614)","v":3.9950227623028431},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N614,SPTL!N614)","v":4.7711586954067267},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O614,SPTL!O614)","v":5.0745623192478266},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P614,SPTL!P614)","v":5.34049991630914},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q614,SPTL!Q614)","v":3.9827188988623545},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R614,SPTL!R614)","v":3.50970581075843},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S614,SPTL!S614)","v":3.1190656613354686},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T614,SPTL!T614)","v":2.7703073598731809},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U614,SPTL!U614)","v":2.4505587687544104},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V614,SPTL!V614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W614,SPTL!W614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X614,SPTL!X614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y614,SPTL!Y614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z614,SPTL!Z614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA614,SPTL!AA614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB614,SPTL!AB614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC614,SPTL!AC614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD614,SPTL!AD614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE614,SPTL!AE614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF614,SPTL!AF614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG614,SPTL!AG614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH614,SPTL!AH614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI614,SPTL!AI614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ614,SPTL!AJ614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK614,SPTL!AK614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL614,SPTL!AL614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM614,SPTL!AM614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN614,SPTL!AN614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO614,SPTL!AO614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP614,SPTL!AP614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ614,SPTL!AQ614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR614,SPTL!AR614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS614,SPTL!AS614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT614,SPTL!AT614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU614,SPTL!AU614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV614,SPTL!AV614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW614,SPTL!AW614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX614,SPTL!AX614)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY614,SPTL!AY614)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A615,SPTL!A615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B615,SPTL!B615)","v":"Additions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C615,SPTL!C615)","v":"all TIRG"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D615,SPTL!D615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E615,SPTL!E615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F615,SPTL!F615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G615,SPTL!G615)","v":10.232714868125463},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H615,SPTL!H615)","v":32.686956174343798},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I615,SPTL!I615)","v":34.959323349111493},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J615,SPTL!J615)","v":28.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K615,SPTL!K615)","v":12.697375515829954},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L615,SPTL!L615)","v":9.1554853270890408},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M615,SPTL!M615)","v":45.903300186258335},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N615,SPTL!N615)","v":43.910101619238816},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O615,SPTL!O615)","v":37.167082332886579},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P615,SPTL!P615)","v":23.935863497938513},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q615,SPTL!Q615)","v":4.0606572112104029},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R615,SPTL!R615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S615,SPTL!S615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T615,SPTL!T615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U615,SPTL!U615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V615,SPTL!V615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W615,SPTL!W615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X615,SPTL!X615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y615,SPTL!Y615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z615,SPTL!Z615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA615,SPTL!AA615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB615,SPTL!AB615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC615,SPTL!AC615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD615,SPTL!AD615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE615,SPTL!AE615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF615,SPTL!AF615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG615,SPTL!AG615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH615,SPTL!AH615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI615,SPTL!AI615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ615,SPTL!AJ615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK615,SPTL!AK615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL615,SPTL!AL615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM615,SPTL!AM615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN615,SPTL!AN615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO615,SPTL!AO615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP615,SPTL!AP615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ615,SPTL!AQ615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR615,SPTL!AR615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS615,SPTL!AS615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT615,SPTL!AT615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU615,SPTL!AU615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV615,SPTL!AV615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW615,SPTL!AW615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX615,SPTL!AX615)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY615,SPTL!AY615)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A616,SPTL!A616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B616,SPTL!B616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C616,SPTL!C616)","v":"Year of commissioning"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D616,SPTL!D616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E616,SPTL!E616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F616,SPTL!F616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G616,SPTL!G616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H616,SPTL!H616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I616,SPTL!I616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J616,SPTL!J616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K616,SPTL!K616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L616,SPTL!L616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M616,SPTL!M616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N616,SPTL!N616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O616,SPTL!O616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P616,SPTL!P616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q616,SPTL!Q616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R616,SPTL!R616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S616,SPTL!S616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T616,SPTL!T616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U616,SPTL!U616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V616,SPTL!V616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W616,SPTL!W616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X616,SPTL!X616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y616,SPTL!Y616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z616,SPTL!Z616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA616,SPTL!AA616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB616,SPTL!AB616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC616,SPTL!AC616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD616,SPTL!AD616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE616,SPTL!AE616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF616,SPTL!AF616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG616,SPTL!AG616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH616,SPTL!AH616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI616,SPTL!AI616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ616,SPTL!AJ616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK616,SPTL!AK616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL616,SPTL!AL616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM616,SPTL!AM616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN616,SPTL!AN616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO616,SPTL!AO616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP616,SPTL!AP616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ616,SPTL!AQ616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR616,SPTL!AR616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS616,SPTL!AS616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT616,SPTL!AT616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU616,SPTL!AU616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV616,SPTL!AV616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW616,SPTL!AW616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX616,SPTL!AX616)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY616,SPTL!AY616)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A617,SPTL!A617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B617,SPTL!B617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C617,SPTL!C617)","v":2010},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D617,SPTL!D617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E617,SPTL!E617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F617,SPTL!F617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G617,SPTL!G617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H617,SPTL!H617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I617,SPTL!I617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J617,SPTL!J617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K617,SPTL!K617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L617,SPTL!L617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M617,SPTL!M617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N617,SPTL!N617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O617,SPTL!O617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P617,SPTL!P617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q617,SPTL!Q617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R617,SPTL!R617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S617,SPTL!S617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T617,SPTL!T617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U617,SPTL!U617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V617,SPTL!V617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W617,SPTL!W617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X617,SPTL!X617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y617,SPTL!Y617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z617,SPTL!Z617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA617,SPTL!AA617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB617,SPTL!AB617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC617,SPTL!AC617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD617,SPTL!AD617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE617,SPTL!AE617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF617,SPTL!AF617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG617,SPTL!AG617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH617,SPTL!AH617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI617,SPTL!AI617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ617,SPTL!AJ617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK617,SPTL!AK617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL617,SPTL!AL617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM617,SPTL!AM617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN617,SPTL!AN617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO617,SPTL!AO617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP617,SPTL!AP617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ617,SPTL!AQ617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR617,SPTL!AR617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS617,SPTL!AS617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT617,SPTL!AT617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU617,SPTL!AU617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV617,SPTL!AV617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW617,SPTL!AW617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX617,SPTL!AX617)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY617,SPTL!AY617)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A618,SPTL!A618)","v":"Projects 1 & 5"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B618,SPTL!B618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C618,SPTL!C618)","v":2011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D618,SPTL!D618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E618,SPTL!E618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F618,SPTL!F618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G618,SPTL!G618)","v":9.5864381396122766},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H618,SPTL!H618)","v":30.411282010307207},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I618,SPTL!I618)","v":31.945588577636361},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J618,SPTL!J618)","v":23.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K618,SPTL!K618)","v":6.3808593440670665},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L618,SPTL!L618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M618,SPTL!M618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N618,SPTL!N618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O618,SPTL!O618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P618,SPTL!P618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q618,SPTL!Q618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R618,SPTL!R618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S618,SPTL!S618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T618,SPTL!T618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U618,SPTL!U618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V618,SPTL!V618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W618,SPTL!W618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X618,SPTL!X618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y618,SPTL!Y618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z618,SPTL!Z618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA618,SPTL!AA618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB618,SPTL!AB618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC618,SPTL!AC618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD618,SPTL!AD618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE618,SPTL!AE618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF618,SPTL!AF618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG618,SPTL!AG618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH618,SPTL!AH618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI618,SPTL!AI618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ618,SPTL!AJ618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK618,SPTL!AK618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL618,SPTL!AL618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM618,SPTL!AM618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN618,SPTL!AN618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO618,SPTL!AO618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP618,SPTL!AP618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ618,SPTL!AQ618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR618,SPTL!AR618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS618,SPTL!AS618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT618,SPTL!AT618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU618,SPTL!AU618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV618,SPTL!AV618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW618,SPTL!AW618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX618,SPTL!AX618)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY618,SPTL!AY618)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A619,SPTL!A619)","v":"Project 2"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B619,SPTL!B619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C619,SPTL!C619)","v":2012},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D619,SPTL!D619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E619,SPTL!E619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F619,SPTL!F619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G619,SPTL!G619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H619,SPTL!H619)","v":1.3447165514761692},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I619,SPTL!I619)","v":2.7123612943276161},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J619,SPTL!J619)","v":3.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K619,SPTL!K619)","v":3.5250542738344923},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L619,SPTL!L619)","v":0.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M619,SPTL!M619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N619,SPTL!N619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O619,SPTL!O619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P619,SPTL!P619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q619,SPTL!Q619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R619,SPTL!R619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S619,SPTL!S619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T619,SPTL!T619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U619,SPTL!U619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V619,SPTL!V619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W619,SPTL!W619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X619,SPTL!X619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y619,SPTL!Y619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z619,SPTL!Z619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA619,SPTL!AA619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB619,SPTL!AB619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC619,SPTL!AC619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD619,SPTL!AD619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE619,SPTL!AE619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF619,SPTL!AF619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG619,SPTL!AG619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH619,SPTL!AH619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI619,SPTL!AI619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ619,SPTL!AJ619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK619,SPTL!AK619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL619,SPTL!AL619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM619,SPTL!AM619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN619,SPTL!AN619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO619,SPTL!AO619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP619,SPTL!AP619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ619,SPTL!AQ619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR619,SPTL!AR619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS619,SPTL!AS619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT619,SPTL!AT619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU619,SPTL!AU619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV619,SPTL!AV619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW619,SPTL!AW619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX619,SPTL!AX619)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY619,SPTL!AY619)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A620,SPTL!A620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B620,SPTL!B620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C620,SPTL!C620)","v":2013},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D620,SPTL!D620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E620,SPTL!E620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F620,SPTL!F620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G620,SPTL!G620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H620,SPTL!H620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I620,SPTL!I620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J620,SPTL!J620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K620,SPTL!K620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L620,SPTL!L620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M620,SPTL!M620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N620,SPTL!N620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O620,SPTL!O620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P620,SPTL!P620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q620,SPTL!Q620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R620,SPTL!R620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S620,SPTL!S620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T620,SPTL!T620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U620,SPTL!U620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V620,SPTL!V620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W620,SPTL!W620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X620,SPTL!X620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y620,SPTL!Y620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z620,SPTL!Z620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA620,SPTL!AA620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB620,SPTL!AB620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC620,SPTL!AC620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD620,SPTL!AD620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE620,SPTL!AE620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF620,SPTL!AF620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG620,SPTL!AG620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH620,SPTL!AH620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI620,SPTL!AI620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ620,SPTL!AJ620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK620,SPTL!AK620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL620,SPTL!AL620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM620,SPTL!AM620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN620,SPTL!AN620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO620,SPTL!AO620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP620,SPTL!AP620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ620,SPTL!AQ620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR620,SPTL!AR620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS620,SPTL!AS620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT620,SPTL!AT620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU620,SPTL!AU620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV620,SPTL!AV620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW620,SPTL!AW620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX620,SPTL!AX620)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY620,SPTL!AY620)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A621,SPTL!A621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B621,SPTL!B621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C621,SPTL!C621)","v":2014},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D621,SPTL!D621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E621,SPTL!E621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F621,SPTL!F621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G621,SPTL!G621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H621,SPTL!H621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I621,SPTL!I621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J621,SPTL!J621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K621,SPTL!K621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L621,SPTL!L621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M621,SPTL!M621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N621,SPTL!N621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O621,SPTL!O621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P621,SPTL!P621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q621,SPTL!Q621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R621,SPTL!R621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S621,SPTL!S621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T621,SPTL!T621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U621,SPTL!U621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V621,SPTL!V621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W621,SPTL!W621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X621,SPTL!X621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y621,SPTL!Y621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z621,SPTL!Z621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA621,SPTL!AA621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB621,SPTL!AB621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC621,SPTL!AC621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD621,SPTL!AD621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE621,SPTL!AE621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF621,SPTL!AF621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG621,SPTL!AG621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH621,SPTL!AH621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI621,SPTL!AI621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ621,SPTL!AJ621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK621,SPTL!AK621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL621,SPTL!AL621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM621,SPTL!AM621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN621,SPTL!AN621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO621,SPTL!AO621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP621,SPTL!AP621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ621,SPTL!AQ621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR621,SPTL!AR621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS621,SPTL!AS621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT621,SPTL!AT621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU621,SPTL!AU621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV621,SPTL!AV621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW621,SPTL!AW621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX621,SPTL!AX621)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY621,SPTL!AY621)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A622,SPTL!A622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B622,SPTL!B622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C622,SPTL!C622)","v":2015},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D622,SPTL!D622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E622,SPTL!E622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F622,SPTL!F622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G622,SPTL!G622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H622,SPTL!H622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I622,SPTL!I622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J622,SPTL!J622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K622,SPTL!K622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L622,SPTL!L622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M622,SPTL!M622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N622,SPTL!N622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O622,SPTL!O622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P622,SPTL!P622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q622,SPTL!Q622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R622,SPTL!R622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S622,SPTL!S622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T622,SPTL!T622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U622,SPTL!U622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V622,SPTL!V622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W622,SPTL!W622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X622,SPTL!X622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y622,SPTL!Y622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z622,SPTL!Z622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA622,SPTL!AA622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB622,SPTL!AB622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC622,SPTL!AC622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD622,SPTL!AD622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE622,SPTL!AE622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF622,SPTL!AF622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG622,SPTL!AG622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH622,SPTL!AH622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI622,SPTL!AI622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ622,SPTL!AJ622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK622,SPTL!AK622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL622,SPTL!AL622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM622,SPTL!AM622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN622,SPTL!AN622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO622,SPTL!AO622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP622,SPTL!AP622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ622,SPTL!AQ622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR622,SPTL!AR622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS622,SPTL!AS622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT622,SPTL!AT622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU622,SPTL!AU622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV622,SPTL!AV622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW622,SPTL!AW622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX622,SPTL!AX622)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY622,SPTL!AY622)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A623,SPTL!A623)","v":"Project 4"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B623,SPTL!B623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C623,SPTL!C623)","v":2016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D623,SPTL!D623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E623,SPTL!E623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F623,SPTL!F623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G623,SPTL!G623)","v":0.32313836425659365},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H623,SPTL!H623)","v":0.93095761256042475},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I623,SPTL!I623)","v":0.20091565143167525},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J623,SPTL!J623)","v":0.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K623,SPTL!K623)","v":0.65737498620156731},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L623,SPTL!L623)","v":0.45548532708904133},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M623,SPTL!M623)","v":4.8041907499518288},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N623,SPTL!N623)","v":15.764531425105293},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O623,SPTL!O623)","v":13.238507438763484},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P623,SPTL!P623)","v":3.4263328248778677},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q623,SPTL!Q623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R623,SPTL!R623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S623,SPTL!S623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T623,SPTL!T623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U623,SPTL!U623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V623,SPTL!V623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W623,SPTL!W623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X623,SPTL!X623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y623,SPTL!Y623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z623,SPTL!Z623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA623,SPTL!AA623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB623,SPTL!AB623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC623,SPTL!AC623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD623,SPTL!AD623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE623,SPTL!AE623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF623,SPTL!AF623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG623,SPTL!AG623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH623,SPTL!AH623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI623,SPTL!AI623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ623,SPTL!AJ623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK623,SPTL!AK623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL623,SPTL!AL623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM623,SPTL!AM623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN623,SPTL!AN623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO623,SPTL!AO623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP623,SPTL!AP623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ623,SPTL!AQ623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR623,SPTL!AR623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS623,SPTL!AS623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT623,SPTL!AT623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU623,SPTL!AU623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV623,SPTL!AV623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW623,SPTL!AW623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX623,SPTL!AX623)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY623,SPTL!AY623)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A624,SPTL!A624)","v":"Project 3"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B624,SPTL!B624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C624,SPTL!C624)","v":2017},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D624,SPTL!D624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E624,SPTL!E624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F624,SPTL!F624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G624,SPTL!G624)","v":0.32313836425659365},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H624,SPTL!H624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I624,SPTL!I624)","v":0.10045782571583763},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J624,SPTL!J624)","v":1.7000000000000002},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K624,SPTL!K624)","v":2.1340869117268273},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L624,SPTL!L624)","v":8.1999999999999993},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M624,SPTL!M624)","v":41.099109436306506},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N624,SPTL!N624)","v":28.145570194133523},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O624,SPTL!O624)","v":23.928574894123098},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P624,SPTL!P624)","v":20.509530673060645},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q624,SPTL!Q624)","v":4.0606572112104029},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R624,SPTL!R624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S624,SPTL!S624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T624,SPTL!T624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U624,SPTL!U624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V624,SPTL!V624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W624,SPTL!W624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X624,SPTL!X624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y624,SPTL!Y624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z624,SPTL!Z624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA624,SPTL!AA624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB624,SPTL!AB624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC624,SPTL!AC624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD624,SPTL!AD624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE624,SPTL!AE624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF624,SPTL!AF624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG624,SPTL!AG624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH624,SPTL!AH624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI624,SPTL!AI624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ624,SPTL!AJ624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK624,SPTL!AK624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL624,SPTL!AL624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM624,SPTL!AM624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN624,SPTL!AN624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO624,SPTL!AO624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP624,SPTL!AP624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ624,SPTL!AQ624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR624,SPTL!AR624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS624,SPTL!AS624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT624,SPTL!AT624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU624,SPTL!AU624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV624,SPTL!AV624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW624,SPTL!AW624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX624,SPTL!AX624)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY624,SPTL!AY624)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A625,SPTL!A625)","v":"£m 09/10"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B625,SPTL!B625)","v":"TIRG"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C625,SPTL!C625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D625,SPTL!D625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E625,SPTL!E625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F625,SPTL!F625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G625,SPTL!G625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H625,SPTL!H625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I625,SPTL!I625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J625,SPTL!J625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K625,SPTL!K625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L625,SPTL!L625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M625,SPTL!M625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N625,SPTL!N625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O625,SPTL!O625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P625,SPTL!P625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q625,SPTL!Q625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R625,SPTL!R625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S625,SPTL!S625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T625,SPTL!T625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U625,SPTL!U625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V625,SPTL!V625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W625,SPTL!W625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X625,SPTL!X625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y625,SPTL!Y625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z625,SPTL!Z625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA625,SPTL!AA625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB625,SPTL!AB625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC625,SPTL!AC625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD625,SPTL!AD625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE625,SPTL!AE625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF625,SPTL!AF625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG625,SPTL!AG625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH625,SPTL!AH625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI625,SPTL!AI625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ625,SPTL!AJ625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK625,SPTL!AK625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL625,SPTL!AL625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM625,SPTL!AM625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN625,SPTL!AN625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO625,SPTL!AO625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP625,SPTL!AP625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ625,SPTL!AQ625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR625,SPTL!AR625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS625,SPTL!AS625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT625,SPTL!AT625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU625,SPTL!AU625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV625,SPTL!AV625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW625,SPTL!AW625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX625,SPTL!AX625)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY625,SPTL!AY625)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A626,SPTL!A626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B626,SPTL!B626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C626,SPTL!C626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D626,SPTL!D626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E626,SPTL!E626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F626,SPTL!F626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G626,SPTL!G626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H626,SPTL!H626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I626,SPTL!I626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J626,SPTL!J626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K626,SPTL!K626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L626,SPTL!L626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M626,SPTL!M626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N626,SPTL!N626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O626,SPTL!O626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P626,SPTL!P626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q626,SPTL!Q626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R626,SPTL!R626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S626,SPTL!S626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T626,SPTL!T626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U626,SPTL!U626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V626,SPTL!V626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W626,SPTL!W626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X626,SPTL!X626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y626,SPTL!Y626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z626,SPTL!Z626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA626,SPTL!AA626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB626,SPTL!AB626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC626,SPTL!AC626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD626,SPTL!AD626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE626,SPTL!AE626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF626,SPTL!AF626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG626,SPTL!AG626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH626,SPTL!AH626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI626,SPTL!AI626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ626,SPTL!AJ626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK626,SPTL!AK626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL626,SPTL!AL626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM626,SPTL!AM626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN626,SPTL!AN626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO626,SPTL!AO626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP626,SPTL!AP626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ626,SPTL!AQ626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR626,SPTL!AR626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS626,SPTL!AS626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT626,SPTL!AT626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU626,SPTL!AU626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV626,SPTL!AV626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW626,SPTL!AW626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX626,SPTL!AX626)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY626,SPTL!AY626)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A627,SPTL!A627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B627,SPTL!B627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C627,SPTL!C627)","v":"all TIRG"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D627,SPTL!D627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E627,SPTL!E627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F627,SPTL!F627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G627,SPTL!G627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H627,SPTL!H627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I627,SPTL!I627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J627,SPTL!J627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K627,SPTL!K627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L627,SPTL!L627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M627,SPTL!M627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N627,SPTL!N627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O627,SPTL!O627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P627,SPTL!P627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q627,SPTL!Q627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R627,SPTL!R627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S627,SPTL!S627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T627,SPTL!T627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U627,SPTL!U627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V627,SPTL!V627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W627,SPTL!W627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X627,SPTL!X627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y627,SPTL!Y627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z627,SPTL!Z627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA627,SPTL!AA627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB627,SPTL!AB627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC627,SPTL!AC627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD627,SPTL!AD627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE627,SPTL!AE627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF627,SPTL!AF627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG627,SPTL!AG627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH627,SPTL!AH627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI627,SPTL!AI627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ627,SPTL!AJ627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK627,SPTL!AK627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL627,SPTL!AL627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM627,SPTL!AM627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN627,SPTL!AN627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO627,SPTL!AO627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP627,SPTL!AP627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ627,SPTL!AQ627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR627,SPTL!AR627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS627,SPTL!AS627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT627,SPTL!AT627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU627,SPTL!AU627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV627,SPTL!AV627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW627,SPTL!AW627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX627,SPTL!AX627)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY627,SPTL!AY627)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A628,SPTL!A628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B628,SPTL!B628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C628,SPTL!C628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D628,SPTL!D628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E628,SPTL!E628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F628,SPTL!F628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G628,SPTL!G628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H628,SPTL!H628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I628,SPTL!I628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J628,SPTL!J628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K628,SPTL!K628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L628,SPTL!L628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M628,SPTL!M628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N628,SPTL!N628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O628,SPTL!O628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P628,SPTL!P628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q628,SPTL!Q628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R628,SPTL!R628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S628,SPTL!S628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T628,SPTL!T628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U628,SPTL!U628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V628,SPTL!V628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W628,SPTL!W628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X628,SPTL!X628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y628,SPTL!Y628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z628,SPTL!Z628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA628,SPTL!AA628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB628,SPTL!AB628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC628,SPTL!AC628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD628,SPTL!AD628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE628,SPTL!AE628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF628,SPTL!AF628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG628,SPTL!AG628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH628,SPTL!AH628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI628,SPTL!AI628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ628,SPTL!AJ628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK628,SPTL!AK628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL628,SPTL!AL628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM628,SPTL!AM628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN628,SPTL!AN628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO628,SPTL!AO628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP628,SPTL!AP628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ628,SPTL!AQ628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR628,SPTL!AR628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS628,SPTL!AS628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT628,SPTL!AT628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU628,SPTL!AU628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV628,SPTL!AV628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW628,SPTL!AW628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX628,SPTL!AX628)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY628,SPTL!AY628)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A629,SPTL!A629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B629,SPTL!B629)","v":"Depreciation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C629,SPTL!C629)","v":"all TIRG"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D629,SPTL!D629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E629,SPTL!E629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F629,SPTL!F629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G629,SPTL!G629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H629,SPTL!H629)","v":0.53200000000000003},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I629,SPTL!I629)","v":2.1480000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J629,SPTL!J629)","v":3.11},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K629,SPTL!K629)","v":4.45},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L629,SPTL!L629)","v":6.3780000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M629,SPTL!M629)","v":7.3469999999999995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N629,SPTL!N629)","v":4.1739999999999995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O629,SPTL!O629)","v":4.7349999999999994},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P629,SPTL!P629)","v":4.7349999999999994},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q629,SPTL!Q629)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R629,SPTL!R629)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S629,SPTL!S629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T629,SPTL!T629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U629,SPTL!U629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V629,SPTL!V629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W629,SPTL!W629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X629,SPTL!X629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y629,SPTL!Y629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z629,SPTL!Z629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA629,SPTL!AA629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB629,SPTL!AB629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC629,SPTL!AC629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD629,SPTL!AD629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE629,SPTL!AE629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF629,SPTL!AF629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG629,SPTL!AG629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH629,SPTL!AH629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI629,SPTL!AI629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ629,SPTL!AJ629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK629,SPTL!AK629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL629,SPTL!AL629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM629,SPTL!AM629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN629,SPTL!AN629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO629,SPTL!AO629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP629,SPTL!AP629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ629,SPTL!AQ629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR629,SPTL!AR629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS629,SPTL!AS629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT629,SPTL!AT629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU629,SPTL!AU629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV629,SPTL!AV629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW629,SPTL!AW629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX629,SPTL!AX629)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY629,SPTL!AY629)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A630,SPTL!A630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B630,SPTL!B630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C630,SPTL!C630)","v":"Year of commissioning"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D630,SPTL!D630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E630,SPTL!E630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F630,SPTL!F630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G630,SPTL!G630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H630,SPTL!H630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I630,SPTL!I630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J630,SPTL!J630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K630,SPTL!K630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L630,SPTL!L630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M630,SPTL!M630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N630,SPTL!N630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O630,SPTL!O630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P630,SPTL!P630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q630,SPTL!Q630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R630,SPTL!R630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S630,SPTL!S630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T630,SPTL!T630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U630,SPTL!U630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V630,SPTL!V630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W630,SPTL!W630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X630,SPTL!X630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y630,SPTL!Y630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z630,SPTL!Z630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA630,SPTL!AA630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB630,SPTL!AB630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC630,SPTL!AC630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD630,SPTL!AD630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE630,SPTL!AE630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF630,SPTL!AF630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG630,SPTL!AG630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH630,SPTL!AH630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI630,SPTL!AI630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ630,SPTL!AJ630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK630,SPTL!AK630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL630,SPTL!AL630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM630,SPTL!AM630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN630,SPTL!AN630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO630,SPTL!AO630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP630,SPTL!AP630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ630,SPTL!AQ630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR630,SPTL!AR630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS630,SPTL!AS630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT630,SPTL!AT630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU630,SPTL!AU630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV630,SPTL!AV630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW630,SPTL!AW630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX630,SPTL!AX630)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY630,SPTL!AY630)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A631,SPTL!A631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B631,SPTL!B631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C631,SPTL!C631)","v":2010},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D631,SPTL!D631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E631,SPTL!E631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F631,SPTL!F631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G631,SPTL!G631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H631,SPTL!H631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I631,SPTL!I631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J631,SPTL!J631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K631,SPTL!K631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L631,SPTL!L631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M631,SPTL!M631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N631,SPTL!N631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O631,SPTL!O631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P631,SPTL!P631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q631,SPTL!Q631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R631,SPTL!R631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S631,SPTL!S631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T631,SPTL!T631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U631,SPTL!U631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V631,SPTL!V631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W631,SPTL!W631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X631,SPTL!X631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y631,SPTL!Y631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z631,SPTL!Z631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA631,SPTL!AA631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB631,SPTL!AB631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC631,SPTL!AC631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD631,SPTL!AD631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE631,SPTL!AE631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF631,SPTL!AF631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG631,SPTL!AG631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH631,SPTL!AH631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI631,SPTL!AI631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ631,SPTL!AJ631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK631,SPTL!AK631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL631,SPTL!AL631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM631,SPTL!AM631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN631,SPTL!AN631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO631,SPTL!AO631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP631,SPTL!AP631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ631,SPTL!AQ631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR631,SPTL!AR631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS631,SPTL!AS631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT631,SPTL!AT631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU631,SPTL!AU631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV631,SPTL!AV631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW631,SPTL!AW631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX631,SPTL!AX631)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY631,SPTL!AY631)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A632,SPTL!A632)","v":"Projects 1 & 5"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B632,SPTL!B632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C632,SPTL!C632)","v":2011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D632,SPTL!D632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E632,SPTL!E632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F632,SPTL!F632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G632,SPTL!G632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H632,SPTL!H632)","v":0.53200000000000003},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I632,SPTL!I632)","v":2.1480000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J632,SPTL!J632)","v":3.11},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K632,SPTL!K632)","v":4.2720000000000002},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L632,SPTL!L632)","v":4.7789999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M632,SPTL!M632)","v":4.5569999999999995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N632,SPTL!N632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O632,SPTL!O632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P632,SPTL!P632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q632,SPTL!Q632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R632,SPTL!R632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S632,SPTL!S632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T632,SPTL!T632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U632,SPTL!U632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V632,SPTL!V632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W632,SPTL!W632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X632,SPTL!X632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y632,SPTL!Y632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z632,SPTL!Z632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA632,SPTL!AA632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB632,SPTL!AB632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC632,SPTL!AC632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD632,SPTL!AD632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE632,SPTL!AE632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF632,SPTL!AF632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG632,SPTL!AG632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH632,SPTL!AH632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI632,SPTL!AI632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ632,SPTL!AJ632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK632,SPTL!AK632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL632,SPTL!AL632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM632,SPTL!AM632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN632,SPTL!AN632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO632,SPTL!AO632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP632,SPTL!AP632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ632,SPTL!AQ632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR632,SPTL!AR632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS632,SPTL!AS632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT632,SPTL!AT632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU632,SPTL!AU632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV632,SPTL!AV632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW632,SPTL!AW632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX632,SPTL!AX632)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY632,SPTL!AY632)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A633,SPTL!A633)","v":"Project 2"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B633,SPTL!B633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C633,SPTL!C633)","v":2012},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D633,SPTL!D633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E633,SPTL!E633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F633,SPTL!F633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G633,SPTL!G633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H633,SPTL!H633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I633,SPTL!I633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J633,SPTL!J633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K633,SPTL!K633)","v":0.17799999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L633,SPTL!L633)","v":0.54900000000000004},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M633,SPTL!M633)","v":0.56000000000000005},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N633,SPTL!N633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O633,SPTL!O633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P633,SPTL!P633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q633,SPTL!Q633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R633,SPTL!R633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S633,SPTL!S633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T633,SPTL!T633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U633,SPTL!U633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V633,SPTL!V633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W633,SPTL!W633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X633,SPTL!X633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y633,SPTL!Y633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z633,SPTL!Z633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA633,SPTL!AA633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB633,SPTL!AB633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC633,SPTL!AC633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD633,SPTL!AD633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE633,SPTL!AE633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF633,SPTL!AF633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG633,SPTL!AG633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH633,SPTL!AH633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI633,SPTL!AI633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ633,SPTL!AJ633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK633,SPTL!AK633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL633,SPTL!AL633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM633,SPTL!AM633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN633,SPTL!AN633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO633,SPTL!AO633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP633,SPTL!AP633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ633,SPTL!AQ633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR633,SPTL!AR633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS633,SPTL!AS633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT633,SPTL!AT633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU633,SPTL!AU633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV633,SPTL!AV633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW633,SPTL!AW633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX633,SPTL!AX633)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY633,SPTL!AY633)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A634,SPTL!A634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B634,SPTL!B634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C634,SPTL!C634)","v":2013},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D634,SPTL!D634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E634,SPTL!E634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F634,SPTL!F634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G634,SPTL!G634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H634,SPTL!H634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I634,SPTL!I634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J634,SPTL!J634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K634,SPTL!K634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L634,SPTL!L634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M634,SPTL!M634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N634,SPTL!N634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O634,SPTL!O634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P634,SPTL!P634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q634,SPTL!Q634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R634,SPTL!R634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S634,SPTL!S634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T634,SPTL!T634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U634,SPTL!U634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V634,SPTL!V634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W634,SPTL!W634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X634,SPTL!X634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y634,SPTL!Y634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z634,SPTL!Z634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA634,SPTL!AA634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB634,SPTL!AB634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC634,SPTL!AC634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD634,SPTL!AD634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE634,SPTL!AE634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF634,SPTL!AF634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG634,SPTL!AG634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH634,SPTL!AH634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI634,SPTL!AI634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ634,SPTL!AJ634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK634,SPTL!AK634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL634,SPTL!AL634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM634,SPTL!AM634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN634,SPTL!AN634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO634,SPTL!AO634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP634,SPTL!AP634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ634,SPTL!AQ634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR634,SPTL!AR634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS634,SPTL!AS634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT634,SPTL!AT634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU634,SPTL!AU634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV634,SPTL!AV634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW634,SPTL!AW634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX634,SPTL!AX634)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY634,SPTL!AY634)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A635,SPTL!A635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B635,SPTL!B635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C635,SPTL!C635)","v":2014},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D635,SPTL!D635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E635,SPTL!E635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F635,SPTL!F635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G635,SPTL!G635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H635,SPTL!H635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I635,SPTL!I635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J635,SPTL!J635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K635,SPTL!K635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L635,SPTL!L635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M635,SPTL!M635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N635,SPTL!N635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O635,SPTL!O635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P635,SPTL!P635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q635,SPTL!Q635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R635,SPTL!R635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S635,SPTL!S635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T635,SPTL!T635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U635,SPTL!U635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V635,SPTL!V635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W635,SPTL!W635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X635,SPTL!X635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y635,SPTL!Y635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z635,SPTL!Z635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA635,SPTL!AA635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB635,SPTL!AB635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC635,SPTL!AC635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD635,SPTL!AD635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE635,SPTL!AE635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF635,SPTL!AF635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG635,SPTL!AG635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH635,SPTL!AH635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI635,SPTL!AI635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ635,SPTL!AJ635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK635,SPTL!AK635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL635,SPTL!AL635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM635,SPTL!AM635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN635,SPTL!AN635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO635,SPTL!AO635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP635,SPTL!AP635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ635,SPTL!AQ635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR635,SPTL!AR635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS635,SPTL!AS635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT635,SPTL!AT635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU635,SPTL!AU635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV635,SPTL!AV635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW635,SPTL!AW635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX635,SPTL!AX635)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY635,SPTL!AY635)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A636,SPTL!A636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B636,SPTL!B636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C636,SPTL!C636)","v":2015},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D636,SPTL!D636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E636,SPTL!E636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F636,SPTL!F636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G636,SPTL!G636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H636,SPTL!H636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I636,SPTL!I636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J636,SPTL!J636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K636,SPTL!K636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L636,SPTL!L636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M636,SPTL!M636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N636,SPTL!N636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O636,SPTL!O636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P636,SPTL!P636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q636,SPTL!Q636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R636,SPTL!R636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S636,SPTL!S636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T636,SPTL!T636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U636,SPTL!U636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V636,SPTL!V636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W636,SPTL!W636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X636,SPTL!X636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y636,SPTL!Y636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z636,SPTL!Z636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA636,SPTL!AA636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB636,SPTL!AB636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC636,SPTL!AC636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD636,SPTL!AD636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE636,SPTL!AE636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF636,SPTL!AF636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG636,SPTL!AG636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH636,SPTL!AH636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI636,SPTL!AI636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ636,SPTL!AJ636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK636,SPTL!AK636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL636,SPTL!AL636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM636,SPTL!AM636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN636,SPTL!AN636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO636,SPTL!AO636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP636,SPTL!AP636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ636,SPTL!AQ636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR636,SPTL!AR636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS636,SPTL!AS636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT636,SPTL!AT636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU636,SPTL!AU636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV636,SPTL!AV636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW636,SPTL!AW636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX636,SPTL!AX636)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY636,SPTL!AY636)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A637,SPTL!A637)","v":"Project 4"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B637,SPTL!B637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C637,SPTL!C637)","v":2016},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D637,SPTL!D637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E637,SPTL!E637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F637,SPTL!F637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G637,SPTL!G637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H637,SPTL!H637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I637,SPTL!I637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J637,SPTL!J637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K637,SPTL!K637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L637,SPTL!L637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M637,SPTL!M637)","v":1.0999999999999999E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N637,SPTL!N637)","v":1.319},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O637,SPTL!O637)","v":2.0609999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P637,SPTL!P637)","v":2.0609999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q637,SPTL!Q637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R637,SPTL!R637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S637,SPTL!S637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T637,SPTL!T637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U637,SPTL!U637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V637,SPTL!V637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W637,SPTL!W637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X637,SPTL!X637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y637,SPTL!Y637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z637,SPTL!Z637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA637,SPTL!AA637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB637,SPTL!AB637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC637,SPTL!AC637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD637,SPTL!AD637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE637,SPTL!AE637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF637,SPTL!AF637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG637,SPTL!AG637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH637,SPTL!AH637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI637,SPTL!AI637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ637,SPTL!AJ637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK637,SPTL!AK637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL637,SPTL!AL637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM637,SPTL!AM637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN637,SPTL!AN637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO637,SPTL!AO637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP637,SPTL!AP637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ637,SPTL!AQ637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR637,SPTL!AR637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS637,SPTL!AS637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT637,SPTL!AT637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU637,SPTL!AU637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV637,SPTL!AV637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW637,SPTL!AW637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX637,SPTL!AX637)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY637,SPTL!AY637)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A638,SPTL!A638)","v":"Project 3"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B638,SPTL!B638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C638,SPTL!C638)","v":2017},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D638,SPTL!D638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E638,SPTL!E638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F638,SPTL!F638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G638,SPTL!G638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H638,SPTL!H638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I638,SPTL!I638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J638,SPTL!J638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K638,SPTL!K638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L638,SPTL!L638)","v":1.05},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M638,SPTL!M638)","v":2.2189999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N638,SPTL!N638)","v":2.855},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O638,SPTL!O638)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P638,SPTL!P638)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q638,SPTL!Q638)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R638,SPTL!R638)","v":2.6739999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S638,SPTL!S638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T638,SPTL!T638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U638,SPTL!U638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V638,SPTL!V638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W638,SPTL!W638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X638,SPTL!X638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y638,SPTL!Y638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z638,SPTL!Z638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA638,SPTL!AA638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB638,SPTL!AB638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC638,SPTL!AC638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD638,SPTL!AD638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE638,SPTL!AE638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF638,SPTL!AF638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG638,SPTL!AG638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH638,SPTL!AH638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI638,SPTL!AI638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ638,SPTL!AJ638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK638,SPTL!AK638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL638,SPTL!AL638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM638,SPTL!AM638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN638,SPTL!AN638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO638,SPTL!AO638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP638,SPTL!AP638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ638,SPTL!AQ638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR638,SPTL!AR638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS638,SPTL!AS638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT638,SPTL!AT638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU638,SPTL!AU638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV638,SPTL!AV638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW638,SPTL!AW638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX638,SPTL!AX638)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY638,SPTL!AY638)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A639,SPTL!A639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B639,SPTL!B639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C639,SPTL!C639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D639,SPTL!D639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E639,SPTL!E639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F639,SPTL!F639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G639,SPTL!G639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H639,SPTL!H639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I639,SPTL!I639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J639,SPTL!J639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K639,SPTL!K639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L639,SPTL!L639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M639,SPTL!M639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N639,SPTL!N639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O639,SPTL!O639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P639,SPTL!P639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q639,SPTL!Q639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R639,SPTL!R639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S639,SPTL!S639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T639,SPTL!T639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U639,SPTL!U639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V639,SPTL!V639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W639,SPTL!W639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X639,SPTL!X639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y639,SPTL!Y639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z639,SPTL!Z639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA639,SPTL!AA639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB639,SPTL!AB639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC639,SPTL!AC639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD639,SPTL!AD639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE639,SPTL!AE639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF639,SPTL!AF639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG639,SPTL!AG639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH639,SPTL!AH639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI639,SPTL!AI639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ639,SPTL!AJ639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK639,SPTL!AK639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL639,SPTL!AL639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM639,SPTL!AM639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN639,SPTL!AN639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO639,SPTL!AO639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP639,SPTL!AP639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ639,SPTL!AQ639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR639,SPTL!AR639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS639,SPTL!AS639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT639,SPTL!AT639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU639,SPTL!AU639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV639,SPTL!AV639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW639,SPTL!AW639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX639,SPTL!AX639)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY639,SPTL!AY639)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A640,SPTL!A640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B640,SPTL!B640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C640,SPTL!C640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D640,SPTL!D640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E640,SPTL!E640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F640,SPTL!F640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G640,SPTL!G640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H640,SPTL!H640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I640,SPTL!I640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J640,SPTL!J640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K640,SPTL!K640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L640,SPTL!L640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M640,SPTL!M640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N640,SPTL!N640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O640,SPTL!O640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P640,SPTL!P640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q640,SPTL!Q640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R640,SPTL!R640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S640,SPTL!S640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T640,SPTL!T640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U640,SPTL!U640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V640,SPTL!V640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W640,SPTL!W640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X640,SPTL!X640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y640,SPTL!Y640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z640,SPTL!Z640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA640,SPTL!AA640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB640,SPTL!AB640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC640,SPTL!AC640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD640,SPTL!AD640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE640,SPTL!AE640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF640,SPTL!AF640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG640,SPTL!AG640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH640,SPTL!AH640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI640,SPTL!AI640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ640,SPTL!AJ640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK640,SPTL!AK640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL640,SPTL!AL640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM640,SPTL!AM640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN640,SPTL!AN640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO640,SPTL!AO640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP640,SPTL!AP640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ640,SPTL!AQ640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR640,SPTL!AR640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS640,SPTL!AS640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT640,SPTL!AT640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU640,SPTL!AU640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV640,SPTL!AV640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW640,SPTL!AW640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX640,SPTL!AX640)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY640,SPTL!AY640)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A641,SPTL!A641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B641,SPTL!B641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C641,SPTL!C641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D641,SPTL!D641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E641,SPTL!E641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F641,SPTL!F641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G641,SPTL!G641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H641,SPTL!H641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I641,SPTL!I641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J641,SPTL!J641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K641,SPTL!K641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L641,SPTL!L641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M641,SPTL!M641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N641,SPTL!N641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O641,SPTL!O641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P641,SPTL!P641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q641,SPTL!Q641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R641,SPTL!R641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S641,SPTL!S641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T641,SPTL!T641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U641,SPTL!U641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V641,SPTL!V641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W641,SPTL!W641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X641,SPTL!X641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y641,SPTL!Y641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z641,SPTL!Z641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA641,SPTL!AA641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB641,SPTL!AB641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC641,SPTL!AC641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD641,SPTL!AD641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE641,SPTL!AE641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF641,SPTL!AF641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG641,SPTL!AG641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH641,SPTL!AH641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI641,SPTL!AI641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ641,SPTL!AJ641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK641,SPTL!AK641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL641,SPTL!AL641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM641,SPTL!AM641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN641,SPTL!AN641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO641,SPTL!AO641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP641,SPTL!AP641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ641,SPTL!AQ641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR641,SPTL!AR641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS641,SPTL!AS641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT641,SPTL!AT641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU641,SPTL!AU641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV641,SPTL!AV641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW641,SPTL!AW641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX641,SPTL!AX641)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY641,SPTL!AY641)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A642,SPTL!A642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B642,SPTL!B642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C642,SPTL!C642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D642,SPTL!D642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E642,SPTL!E642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F642,SPTL!F642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G642,SPTL!G642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H642,SPTL!H642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I642,SPTL!I642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J642,SPTL!J642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K642,SPTL!K642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L642,SPTL!L642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M642,SPTL!M642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N642,SPTL!N642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O642,SPTL!O642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P642,SPTL!P642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q642,SPTL!Q642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R642,SPTL!R642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S642,SPTL!S642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T642,SPTL!T642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U642,SPTL!U642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V642,SPTL!V642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W642,SPTL!W642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X642,SPTL!X642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y642,SPTL!Y642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z642,SPTL!Z642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA642,SPTL!AA642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB642,SPTL!AB642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC642,SPTL!AC642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD642,SPTL!AD642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE642,SPTL!AE642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF642,SPTL!AF642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG642,SPTL!AG642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH642,SPTL!AH642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI642,SPTL!AI642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ642,SPTL!AJ642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK642,SPTL!AK642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL642,SPTL!AL642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM642,SPTL!AM642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN642,SPTL!AN642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO642,SPTL!AO642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP642,SPTL!AP642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ642,SPTL!AQ642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR642,SPTL!AR642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS642,SPTL!AS642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT642,SPTL!AT642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU642,SPTL!AU642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV642,SPTL!AV642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW642,SPTL!AW642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX642,SPTL!AX642)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY642,SPTL!AY642)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A643,SPTL!A643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B643,SPTL!B643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C643,SPTL!C643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D643,SPTL!D643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E643,SPTL!E643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F643,SPTL!F643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G643,SPTL!G643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H643,SPTL!H643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I643,SPTL!I643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J643,SPTL!J643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K643,SPTL!K643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L643,SPTL!L643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M643,SPTL!M643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N643,SPTL!N643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O643,SPTL!O643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P643,SPTL!P643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q643,SPTL!Q643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R643,SPTL!R643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S643,SPTL!S643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T643,SPTL!T643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U643,SPTL!U643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V643,SPTL!V643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W643,SPTL!W643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X643,SPTL!X643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y643,SPTL!Y643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z643,SPTL!Z643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA643,SPTL!AA643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB643,SPTL!AB643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC643,SPTL!AC643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD643,SPTL!AD643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE643,SPTL!AE643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF643,SPTL!AF643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG643,SPTL!AG643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH643,SPTL!AH643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI643,SPTL!AI643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ643,SPTL!AJ643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK643,SPTL!AK643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL643,SPTL!AL643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM643,SPTL!AM643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN643,SPTL!AN643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO643,SPTL!AO643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP643,SPTL!AP643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ643,SPTL!AQ643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR643,SPTL!AR643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS643,SPTL!AS643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT643,SPTL!AT643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU643,SPTL!AU643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV643,SPTL!AV643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW643,SPTL!AW643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX643,SPTL!AX643)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY643,SPTL!AY643)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A644,SPTL!A644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B644,SPTL!B644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C644,SPTL!C644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D644,SPTL!D644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E644,SPTL!E644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F644,SPTL!F644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G644,SPTL!G644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H644,SPTL!H644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I644,SPTL!I644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J644,SPTL!J644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K644,SPTL!K644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L644,SPTL!L644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M644,SPTL!M644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N644,SPTL!N644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O644,SPTL!O644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P644,SPTL!P644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q644,SPTL!Q644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R644,SPTL!R644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S644,SPTL!S644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T644,SPTL!T644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U644,SPTL!U644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V644,SPTL!V644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W644,SPTL!W644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X644,SPTL!X644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y644,SPTL!Y644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z644,SPTL!Z644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA644,SPTL!AA644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB644,SPTL!AB644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC644,SPTL!AC644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD644,SPTL!AD644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE644,SPTL!AE644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF644,SPTL!AF644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG644,SPTL!AG644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH644,SPTL!AH644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI644,SPTL!AI644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ644,SPTL!AJ644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK644,SPTL!AK644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL644,SPTL!AL644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM644,SPTL!AM644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN644,SPTL!AN644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO644,SPTL!AO644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP644,SPTL!AP644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ644,SPTL!AQ644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR644,SPTL!AR644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS644,SPTL!AS644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT644,SPTL!AT644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU644,SPTL!AU644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV644,SPTL!AV644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW644,SPTL!AW644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX644,SPTL!AX644)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY644,SPTL!AY644)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A645,SPTL!A645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B645,SPTL!B645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C645,SPTL!C645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D645,SPTL!D645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E645,SPTL!E645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F645,SPTL!F645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G645,SPTL!G645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H645,SPTL!H645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I645,SPTL!I645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J645,SPTL!J645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K645,SPTL!K645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L645,SPTL!L645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M645,SPTL!M645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N645,SPTL!N645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O645,SPTL!O645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P645,SPTL!P645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q645,SPTL!Q645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R645,SPTL!R645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S645,SPTL!S645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T645,SPTL!T645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U645,SPTL!U645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V645,SPTL!V645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W645,SPTL!W645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X645,SPTL!X645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y645,SPTL!Y645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z645,SPTL!Z645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA645,SPTL!AA645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB645,SPTL!AB645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC645,SPTL!AC645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD645,SPTL!AD645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE645,SPTL!AE645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF645,SPTL!AF645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG645,SPTL!AG645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH645,SPTL!AH645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI645,SPTL!AI645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ645,SPTL!AJ645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK645,SPTL!AK645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL645,SPTL!AL645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM645,SPTL!AM645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN645,SPTL!AN645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO645,SPTL!AO645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP645,SPTL!AP645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ645,SPTL!AQ645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR645,SPTL!AR645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS645,SPTL!AS645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT645,SPTL!AT645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU645,SPTL!AU645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV645,SPTL!AV645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW645,SPTL!AW645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX645,SPTL!AX645)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY645,SPTL!AY645)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A646,SPTL!A646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B646,SPTL!B646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C646,SPTL!C646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D646,SPTL!D646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E646,SPTL!E646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F646,SPTL!F646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G646,SPTL!G646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H646,SPTL!H646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I646,SPTL!I646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J646,SPTL!J646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K646,SPTL!K646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L646,SPTL!L646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M646,SPTL!M646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N646,SPTL!N646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O646,SPTL!O646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P646,SPTL!P646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q646,SPTL!Q646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R646,SPTL!R646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S646,SPTL!S646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T646,SPTL!T646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U646,SPTL!U646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V646,SPTL!V646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W646,SPTL!W646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X646,SPTL!X646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y646,SPTL!Y646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z646,SPTL!Z646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA646,SPTL!AA646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB646,SPTL!AB646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC646,SPTL!AC646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD646,SPTL!AD646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE646,SPTL!AE646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF646,SPTL!AF646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG646,SPTL!AG646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH646,SPTL!AH646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI646,SPTL!AI646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ646,SPTL!AJ646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK646,SPTL!AK646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL646,SPTL!AL646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM646,SPTL!AM646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN646,SPTL!AN646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO646,SPTL!AO646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP646,SPTL!AP646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ646,SPTL!AQ646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR646,SPTL!AR646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS646,SPTL!AS646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT646,SPTL!AT646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU646,SPTL!AU646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV646,SPTL!AV646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW646,SPTL!AW646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX646,SPTL!AX646)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY646,SPTL!AY646)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A647,SPTL!A647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B647,SPTL!B647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C647,SPTL!C647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D647,SPTL!D647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E647,SPTL!E647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F647,SPTL!F647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G647,SPTL!G647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H647,SPTL!H647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I647,SPTL!I647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J647,SPTL!J647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K647,SPTL!K647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L647,SPTL!L647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M647,SPTL!M647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N647,SPTL!N647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O647,SPTL!O647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P647,SPTL!P647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q647,SPTL!Q647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R647,SPTL!R647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S647,SPTL!S647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T647,SPTL!T647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U647,SPTL!U647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V647,SPTL!V647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W647,SPTL!W647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X647,SPTL!X647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y647,SPTL!Y647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z647,SPTL!Z647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA647,SPTL!AA647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB647,SPTL!AB647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC647,SPTL!AC647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD647,SPTL!AD647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE647,SPTL!AE647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF647,SPTL!AF647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG647,SPTL!AG647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH647,SPTL!AH647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI647,SPTL!AI647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ647,SPTL!AJ647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK647,SPTL!AK647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL647,SPTL!AL647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM647,SPTL!AM647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN647,SPTL!AN647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO647,SPTL!AO647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP647,SPTL!AP647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ647,SPTL!AQ647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR647,SPTL!AR647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS647,SPTL!AS647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT647,SPTL!AT647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU647,SPTL!AU647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV647,SPTL!AV647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW647,SPTL!AW647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX647,SPTL!AX647)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY647,SPTL!AY647)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A648,SPTL!A648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B648,SPTL!B648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C648,SPTL!C648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D648,SPTL!D648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E648,SPTL!E648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F648,SPTL!F648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G648,SPTL!G648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H648,SPTL!H648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I648,SPTL!I648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J648,SPTL!J648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K648,SPTL!K648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L648,SPTL!L648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M648,SPTL!M648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N648,SPTL!N648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O648,SPTL!O648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P648,SPTL!P648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q648,SPTL!Q648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R648,SPTL!R648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S648,SPTL!S648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T648,SPTL!T648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U648,SPTL!U648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V648,SPTL!V648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W648,SPTL!W648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X648,SPTL!X648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y648,SPTL!Y648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z648,SPTL!Z648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA648,SPTL!AA648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB648,SPTL!AB648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC648,SPTL!AC648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD648,SPTL!AD648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE648,SPTL!AE648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF648,SPTL!AF648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG648,SPTL!AG648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH648,SPTL!AH648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI648,SPTL!AI648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ648,SPTL!AJ648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK648,SPTL!AK648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL648,SPTL!AL648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM648,SPTL!AM648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN648,SPTL!AN648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO648,SPTL!AO648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP648,SPTL!AP648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ648,SPTL!AQ648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR648,SPTL!AR648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS648,SPTL!AS648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT648,SPTL!AT648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU648,SPTL!AU648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV648,SPTL!AV648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW648,SPTL!AW648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX648,SPTL!AX648)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY648,SPTL!AY648)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A649,SPTL!A649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B649,SPTL!B649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C649,SPTL!C649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D649,SPTL!D649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E649,SPTL!E649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F649,SPTL!F649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G649,SPTL!G649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H649,SPTL!H649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I649,SPTL!I649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J649,SPTL!J649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K649,SPTL!K649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L649,SPTL!L649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M649,SPTL!M649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N649,SPTL!N649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O649,SPTL!O649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P649,SPTL!P649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q649,SPTL!Q649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R649,SPTL!R649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S649,SPTL!S649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T649,SPTL!T649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U649,SPTL!U649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V649,SPTL!V649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W649,SPTL!W649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X649,SPTL!X649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y649,SPTL!Y649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z649,SPTL!Z649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA649,SPTL!AA649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB649,SPTL!AB649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC649,SPTL!AC649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD649,SPTL!AD649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE649,SPTL!AE649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF649,SPTL!AF649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG649,SPTL!AG649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH649,SPTL!AH649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI649,SPTL!AI649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ649,SPTL!AJ649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK649,SPTL!AK649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL649,SPTL!AL649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM649,SPTL!AM649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN649,SPTL!AN649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO649,SPTL!AO649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP649,SPTL!AP649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ649,SPTL!AQ649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR649,SPTL!AR649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS649,SPTL!AS649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT649,SPTL!AT649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU649,SPTL!AU649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV649,SPTL!AV649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW649,SPTL!AW649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX649,SPTL!AX649)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY649,SPTL!AY649)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A650,SPTL!A650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B650,SPTL!B650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C650,SPTL!C650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D650,SPTL!D650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E650,SPTL!E650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F650,SPTL!F650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G650,SPTL!G650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H650,SPTL!H650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I650,SPTL!I650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J650,SPTL!J650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K650,SPTL!K650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L650,SPTL!L650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M650,SPTL!M650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N650,SPTL!N650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O650,SPTL!O650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P650,SPTL!P650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q650,SPTL!Q650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R650,SPTL!R650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S650,SPTL!S650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T650,SPTL!T650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U650,SPTL!U650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V650,SPTL!V650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W650,SPTL!W650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X650,SPTL!X650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y650,SPTL!Y650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z650,SPTL!Z650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA650,SPTL!AA650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB650,SPTL!AB650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC650,SPTL!AC650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD650,SPTL!AD650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE650,SPTL!AE650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF650,SPTL!AF650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG650,SPTL!AG650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH650,SPTL!AH650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI650,SPTL!AI650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ650,SPTL!AJ650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK650,SPTL!AK650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL650,SPTL!AL650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM650,SPTL!AM650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN650,SPTL!AN650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO650,SPTL!AO650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP650,SPTL!AP650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ650,SPTL!AQ650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR650,SPTL!AR650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS650,SPTL!AS650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT650,SPTL!AT650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU650,SPTL!AU650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV650,SPTL!AV650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW650,SPTL!AW650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX650,SPTL!AX650)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY650,SPTL!AY650)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A651,SPTL!A651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B651,SPTL!B651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C651,SPTL!C651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D651,SPTL!D651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E651,SPTL!E651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F651,SPTL!F651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G651,SPTL!G651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H651,SPTL!H651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I651,SPTL!I651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J651,SPTL!J651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K651,SPTL!K651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L651,SPTL!L651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M651,SPTL!M651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N651,SPTL!N651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O651,SPTL!O651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P651,SPTL!P651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q651,SPTL!Q651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R651,SPTL!R651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S651,SPTL!S651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T651,SPTL!T651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U651,SPTL!U651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V651,SPTL!V651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W651,SPTL!W651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X651,SPTL!X651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y651,SPTL!Y651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z651,SPTL!Z651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA651,SPTL!AA651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB651,SPTL!AB651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC651,SPTL!AC651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD651,SPTL!AD651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE651,SPTL!AE651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF651,SPTL!AF651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG651,SPTL!AG651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH651,SPTL!AH651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI651,SPTL!AI651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ651,SPTL!AJ651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK651,SPTL!AK651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL651,SPTL!AL651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM651,SPTL!AM651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN651,SPTL!AN651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO651,SPTL!AO651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP651,SPTL!AP651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ651,SPTL!AQ651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR651,SPTL!AR651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS651,SPTL!AS651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT651,SPTL!AT651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU651,SPTL!AU651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV651,SPTL!AV651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW651,SPTL!AW651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX651,SPTL!AX651)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY651,SPTL!AY651)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A652,SPTL!A652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B652,SPTL!B652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C652,SPTL!C652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D652,SPTL!D652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E652,SPTL!E652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F652,SPTL!F652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G652,SPTL!G652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H652,SPTL!H652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I652,SPTL!I652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J652,SPTL!J652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K652,SPTL!K652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L652,SPTL!L652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M652,SPTL!M652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N652,SPTL!N652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O652,SPTL!O652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P652,SPTL!P652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q652,SPTL!Q652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R652,SPTL!R652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S652,SPTL!S652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T652,SPTL!T652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U652,SPTL!U652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V652,SPTL!V652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W652,SPTL!W652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X652,SPTL!X652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y652,SPTL!Y652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z652,SPTL!Z652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA652,SPTL!AA652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB652,SPTL!AB652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC652,SPTL!AC652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD652,SPTL!AD652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE652,SPTL!AE652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF652,SPTL!AF652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG652,SPTL!AG652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH652,SPTL!AH652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI652,SPTL!AI652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ652,SPTL!AJ652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK652,SPTL!AK652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL652,SPTL!AL652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM652,SPTL!AM652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN652,SPTL!AN652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO652,SPTL!AO652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP652,SPTL!AP652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ652,SPTL!AQ652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR652,SPTL!AR652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS652,SPTL!AS652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT652,SPTL!AT652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU652,SPTL!AU652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV652,SPTL!AV652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW652,SPTL!AW652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX652,SPTL!AX652)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY652,SPTL!AY652)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A653,SPTL!A653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B653,SPTL!B653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C653,SPTL!C653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D653,SPTL!D653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E653,SPTL!E653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F653,SPTL!F653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G653,SPTL!G653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H653,SPTL!H653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I653,SPTL!I653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J653,SPTL!J653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K653,SPTL!K653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L653,SPTL!L653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M653,SPTL!M653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N653,SPTL!N653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O653,SPTL!O653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P653,SPTL!P653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q653,SPTL!Q653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R653,SPTL!R653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S653,SPTL!S653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T653,SPTL!T653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U653,SPTL!U653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V653,SPTL!V653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W653,SPTL!W653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X653,SPTL!X653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y653,SPTL!Y653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z653,SPTL!Z653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA653,SPTL!AA653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB653,SPTL!AB653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC653,SPTL!AC653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD653,SPTL!AD653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE653,SPTL!AE653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF653,SPTL!AF653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG653,SPTL!AG653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH653,SPTL!AH653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI653,SPTL!AI653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ653,SPTL!AJ653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK653,SPTL!AK653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL653,SPTL!AL653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM653,SPTL!AM653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN653,SPTL!AN653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO653,SPTL!AO653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP653,SPTL!AP653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ653,SPTL!AQ653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR653,SPTL!AR653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS653,SPTL!AS653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT653,SPTL!AT653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU653,SPTL!AU653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV653,SPTL!AV653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW653,SPTL!AW653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX653,SPTL!AX653)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY653,SPTL!AY653)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A654,SPTL!A654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B654,SPTL!B654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C654,SPTL!C654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D654,SPTL!D654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E654,SPTL!E654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F654,SPTL!F654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G654,SPTL!G654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H654,SPTL!H654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I654,SPTL!I654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J654,SPTL!J654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K654,SPTL!K654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L654,SPTL!L654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M654,SPTL!M654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N654,SPTL!N654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O654,SPTL!O654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P654,SPTL!P654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q654,SPTL!Q654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R654,SPTL!R654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S654,SPTL!S654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T654,SPTL!T654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U654,SPTL!U654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V654,SPTL!V654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W654,SPTL!W654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X654,SPTL!X654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y654,SPTL!Y654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z654,SPTL!Z654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA654,SPTL!AA654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB654,SPTL!AB654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC654,SPTL!AC654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD654,SPTL!AD654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE654,SPTL!AE654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF654,SPTL!AF654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG654,SPTL!AG654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH654,SPTL!AH654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI654,SPTL!AI654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ654,SPTL!AJ654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK654,SPTL!AK654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL654,SPTL!AL654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM654,SPTL!AM654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN654,SPTL!AN654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO654,SPTL!AO654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP654,SPTL!AP654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ654,SPTL!AQ654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR654,SPTL!AR654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS654,SPTL!AS654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT654,SPTL!AT654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU654,SPTL!AU654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV654,SPTL!AV654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW654,SPTL!AW654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX654,SPTL!AX654)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY654,SPTL!AY654)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A655,SPTL!A655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B655,SPTL!B655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C655,SPTL!C655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D655,SPTL!D655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E655,SPTL!E655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F655,SPTL!F655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G655,SPTL!G655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H655,SPTL!H655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I655,SPTL!I655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J655,SPTL!J655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K655,SPTL!K655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L655,SPTL!L655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M655,SPTL!M655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N655,SPTL!N655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O655,SPTL!O655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P655,SPTL!P655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q655,SPTL!Q655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R655,SPTL!R655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S655,SPTL!S655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T655,SPTL!T655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U655,SPTL!U655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V655,SPTL!V655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W655,SPTL!W655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X655,SPTL!X655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y655,SPTL!Y655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z655,SPTL!Z655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA655,SPTL!AA655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB655,SPTL!AB655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC655,SPTL!AC655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD655,SPTL!AD655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE655,SPTL!AE655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF655,SPTL!AF655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG655,SPTL!AG655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH655,SPTL!AH655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI655,SPTL!AI655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ655,SPTL!AJ655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK655,SPTL!AK655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL655,SPTL!AL655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM655,SPTL!AM655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN655,SPTL!AN655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO655,SPTL!AO655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP655,SPTL!AP655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ655,SPTL!AQ655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR655,SPTL!AR655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS655,SPTL!AS655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT655,SPTL!AT655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU655,SPTL!AU655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV655,SPTL!AV655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW655,SPTL!AW655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX655,SPTL!AX655)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY655,SPTL!AY655)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A656,SPTL!A656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B656,SPTL!B656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C656,SPTL!C656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D656,SPTL!D656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E656,SPTL!E656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F656,SPTL!F656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G656,SPTL!G656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H656,SPTL!H656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I656,SPTL!I656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J656,SPTL!J656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K656,SPTL!K656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L656,SPTL!L656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M656,SPTL!M656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N656,SPTL!N656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O656,SPTL!O656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P656,SPTL!P656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q656,SPTL!Q656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R656,SPTL!R656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S656,SPTL!S656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T656,SPTL!T656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U656,SPTL!U656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V656,SPTL!V656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W656,SPTL!W656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X656,SPTL!X656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y656,SPTL!Y656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z656,SPTL!Z656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA656,SPTL!AA656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB656,SPTL!AB656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC656,SPTL!AC656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD656,SPTL!AD656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE656,SPTL!AE656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF656,SPTL!AF656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG656,SPTL!AG656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH656,SPTL!AH656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI656,SPTL!AI656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ656,SPTL!AJ656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK656,SPTL!AK656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL656,SPTL!AL656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM656,SPTL!AM656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN656,SPTL!AN656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO656,SPTL!AO656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP656,SPTL!AP656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ656,SPTL!AQ656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR656,SPTL!AR656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS656,SPTL!AS656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT656,SPTL!AT656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU656,SPTL!AU656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV656,SPTL!AV656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW656,SPTL!AW656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX656,SPTL!AX656)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY656,SPTL!AY656)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A657,SPTL!A657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B657,SPTL!B657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C657,SPTL!C657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D657,SPTL!D657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E657,SPTL!E657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F657,SPTL!F657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G657,SPTL!G657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H657,SPTL!H657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I657,SPTL!I657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J657,SPTL!J657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K657,SPTL!K657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L657,SPTL!L657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M657,SPTL!M657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N657,SPTL!N657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O657,SPTL!O657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P657,SPTL!P657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q657,SPTL!Q657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R657,SPTL!R657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S657,SPTL!S657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T657,SPTL!T657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U657,SPTL!U657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V657,SPTL!V657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W657,SPTL!W657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X657,SPTL!X657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y657,SPTL!Y657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z657,SPTL!Z657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA657,SPTL!AA657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB657,SPTL!AB657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC657,SPTL!AC657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD657,SPTL!AD657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE657,SPTL!AE657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF657,SPTL!AF657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG657,SPTL!AG657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH657,SPTL!AH657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI657,SPTL!AI657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ657,SPTL!AJ657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK657,SPTL!AK657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL657,SPTL!AL657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM657,SPTL!AM657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN657,SPTL!AN657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO657,SPTL!AO657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP657,SPTL!AP657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ657,SPTL!AQ657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR657,SPTL!AR657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS657,SPTL!AS657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT657,SPTL!AT657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU657,SPTL!AU657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV657,SPTL!AV657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW657,SPTL!AW657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX657,SPTL!AX657)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY657,SPTL!AY657)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A658,SPTL!A658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B658,SPTL!B658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C658,SPTL!C658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D658,SPTL!D658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E658,SPTL!E658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F658,SPTL!F658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G658,SPTL!G658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H658,SPTL!H658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I658,SPTL!I658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J658,SPTL!J658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K658,SPTL!K658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L658,SPTL!L658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M658,SPTL!M658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N658,SPTL!N658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O658,SPTL!O658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P658,SPTL!P658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q658,SPTL!Q658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R658,SPTL!R658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S658,SPTL!S658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T658,SPTL!T658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U658,SPTL!U658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V658,SPTL!V658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W658,SPTL!W658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X658,SPTL!X658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y658,SPTL!Y658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z658,SPTL!Z658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA658,SPTL!AA658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB658,SPTL!AB658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC658,SPTL!AC658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD658,SPTL!AD658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE658,SPTL!AE658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF658,SPTL!AF658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG658,SPTL!AG658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH658,SPTL!AH658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI658,SPTL!AI658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ658,SPTL!AJ658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK658,SPTL!AK658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL658,SPTL!AL658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM658,SPTL!AM658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN658,SPTL!AN658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO658,SPTL!AO658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP658,SPTL!AP658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ658,SPTL!AQ658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR658,SPTL!AR658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS658,SPTL!AS658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT658,SPTL!AT658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU658,SPTL!AU658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV658,SPTL!AV658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW658,SPTL!AW658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX658,SPTL!AX658)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY658,SPTL!AY658)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A659,SPTL!A659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B659,SPTL!B659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C659,SPTL!C659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D659,SPTL!D659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E659,SPTL!E659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F659,SPTL!F659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G659,SPTL!G659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H659,SPTL!H659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I659,SPTL!I659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J659,SPTL!J659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K659,SPTL!K659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L659,SPTL!L659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M659,SPTL!M659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N659,SPTL!N659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O659,SPTL!O659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P659,SPTL!P659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q659,SPTL!Q659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R659,SPTL!R659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S659,SPTL!S659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T659,SPTL!T659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U659,SPTL!U659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V659,SPTL!V659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W659,SPTL!W659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X659,SPTL!X659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y659,SPTL!Y659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z659,SPTL!Z659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA659,SPTL!AA659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB659,SPTL!AB659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC659,SPTL!AC659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD659,SPTL!AD659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE659,SPTL!AE659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF659,SPTL!AF659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG659,SPTL!AG659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH659,SPTL!AH659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI659,SPTL!AI659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ659,SPTL!AJ659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK659,SPTL!AK659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL659,SPTL!AL659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM659,SPTL!AM659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN659,SPTL!AN659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO659,SPTL!AO659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP659,SPTL!AP659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ659,SPTL!AQ659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR659,SPTL!AR659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS659,SPTL!AS659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT659,SPTL!AT659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU659,SPTL!AU659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV659,SPTL!AV659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW659,SPTL!AW659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX659,SPTL!AX659)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY659,SPTL!AY659)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A660,SPTL!A660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B660,SPTL!B660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C660,SPTL!C660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D660,SPTL!D660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E660,SPTL!E660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F660,SPTL!F660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G660,SPTL!G660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H660,SPTL!H660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I660,SPTL!I660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J660,SPTL!J660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K660,SPTL!K660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L660,SPTL!L660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M660,SPTL!M660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N660,SPTL!N660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O660,SPTL!O660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P660,SPTL!P660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q660,SPTL!Q660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R660,SPTL!R660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S660,SPTL!S660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T660,SPTL!T660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U660,SPTL!U660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V660,SPTL!V660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W660,SPTL!W660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X660,SPTL!X660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y660,SPTL!Y660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z660,SPTL!Z660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA660,SPTL!AA660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB660,SPTL!AB660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC660,SPTL!AC660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD660,SPTL!AD660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE660,SPTL!AE660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF660,SPTL!AF660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG660,SPTL!AG660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH660,SPTL!AH660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI660,SPTL!AI660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ660,SPTL!AJ660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK660,SPTL!AK660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL660,SPTL!AL660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM660,SPTL!AM660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN660,SPTL!AN660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO660,SPTL!AO660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP660,SPTL!AP660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ660,SPTL!AQ660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR660,SPTL!AR660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS660,SPTL!AS660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT660,SPTL!AT660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU660,SPTL!AU660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV660,SPTL!AV660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW660,SPTL!AW660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX660,SPTL!AX660)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY660,SPTL!AY660)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A661,SPTL!A661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B661,SPTL!B661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C661,SPTL!C661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D661,SPTL!D661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E661,SPTL!E661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F661,SPTL!F661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G661,SPTL!G661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H661,SPTL!H661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I661,SPTL!I661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J661,SPTL!J661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K661,SPTL!K661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L661,SPTL!L661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M661,SPTL!M661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N661,SPTL!N661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O661,SPTL!O661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P661,SPTL!P661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q661,SPTL!Q661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R661,SPTL!R661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S661,SPTL!S661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T661,SPTL!T661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U661,SPTL!U661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V661,SPTL!V661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W661,SPTL!W661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X661,SPTL!X661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y661,SPTL!Y661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z661,SPTL!Z661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA661,SPTL!AA661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB661,SPTL!AB661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC661,SPTL!AC661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD661,SPTL!AD661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE661,SPTL!AE661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF661,SPTL!AF661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG661,SPTL!AG661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH661,SPTL!AH661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI661,SPTL!AI661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ661,SPTL!AJ661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK661,SPTL!AK661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL661,SPTL!AL661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM661,SPTL!AM661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN661,SPTL!AN661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO661,SPTL!AO661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP661,SPTL!AP661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ661,SPTL!AQ661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR661,SPTL!AR661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS661,SPTL!AS661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT661,SPTL!AT661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU661,SPTL!AU661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV661,SPTL!AV661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW661,SPTL!AW661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX661,SPTL!AX661)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY661,SPTL!AY661)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A662,SPTL!A662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B662,SPTL!B662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C662,SPTL!C662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D662,SPTL!D662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E662,SPTL!E662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F662,SPTL!F662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G662,SPTL!G662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H662,SPTL!H662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I662,SPTL!I662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J662,SPTL!J662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K662,SPTL!K662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L662,SPTL!L662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M662,SPTL!M662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N662,SPTL!N662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O662,SPTL!O662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P662,SPTL!P662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q662,SPTL!Q662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R662,SPTL!R662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S662,SPTL!S662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T662,SPTL!T662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U662,SPTL!U662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V662,SPTL!V662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W662,SPTL!W662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X662,SPTL!X662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y662,SPTL!Y662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z662,SPTL!Z662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA662,SPTL!AA662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB662,SPTL!AB662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC662,SPTL!AC662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD662,SPTL!AD662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE662,SPTL!AE662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF662,SPTL!AF662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG662,SPTL!AG662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH662,SPTL!AH662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI662,SPTL!AI662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ662,SPTL!AJ662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK662,SPTL!AK662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL662,SPTL!AL662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM662,SPTL!AM662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN662,SPTL!AN662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO662,SPTL!AO662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP662,SPTL!AP662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ662,SPTL!AQ662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR662,SPTL!AR662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS662,SPTL!AS662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT662,SPTL!AT662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU662,SPTL!AU662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV662,SPTL!AV662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW662,SPTL!AW662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX662,SPTL!AX662)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY662,SPTL!AY662)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A663,SPTL!A663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B663,SPTL!B663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C663,SPTL!C663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D663,SPTL!D663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E663,SPTL!E663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F663,SPTL!F663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G663,SPTL!G663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H663,SPTL!H663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I663,SPTL!I663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J663,SPTL!J663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K663,SPTL!K663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L663,SPTL!L663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M663,SPTL!M663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N663,SPTL!N663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O663,SPTL!O663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P663,SPTL!P663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q663,SPTL!Q663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R663,SPTL!R663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S663,SPTL!S663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T663,SPTL!T663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U663,SPTL!U663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V663,SPTL!V663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W663,SPTL!W663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X663,SPTL!X663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y663,SPTL!Y663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z663,SPTL!Z663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA663,SPTL!AA663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB663,SPTL!AB663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC663,SPTL!AC663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD663,SPTL!AD663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE663,SPTL!AE663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF663,SPTL!AF663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG663,SPTL!AG663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH663,SPTL!AH663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI663,SPTL!AI663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ663,SPTL!AJ663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK663,SPTL!AK663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL663,SPTL!AL663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM663,SPTL!AM663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN663,SPTL!AN663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO663,SPTL!AO663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP663,SPTL!AP663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ663,SPTL!AQ663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR663,SPTL!AR663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS663,SPTL!AS663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT663,SPTL!AT663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU663,SPTL!AU663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV663,SPTL!AV663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW663,SPTL!AW663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX663,SPTL!AX663)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY663,SPTL!AY663)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A664,SPTL!A664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B664,SPTL!B664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C664,SPTL!C664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D664,SPTL!D664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E664,SPTL!E664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F664,SPTL!F664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G664,SPTL!G664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H664,SPTL!H664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I664,SPTL!I664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J664,SPTL!J664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K664,SPTL!K664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L664,SPTL!L664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M664,SPTL!M664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N664,SPTL!N664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O664,SPTL!O664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P664,SPTL!P664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q664,SPTL!Q664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R664,SPTL!R664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S664,SPTL!S664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T664,SPTL!T664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U664,SPTL!U664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V664,SPTL!V664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W664,SPTL!W664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X664,SPTL!X664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y664,SPTL!Y664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z664,SPTL!Z664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA664,SPTL!AA664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB664,SPTL!AB664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC664,SPTL!AC664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD664,SPTL!AD664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE664,SPTL!AE664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF664,SPTL!AF664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG664,SPTL!AG664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH664,SPTL!AH664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI664,SPTL!AI664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ664,SPTL!AJ664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK664,SPTL!AK664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL664,SPTL!AL664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM664,SPTL!AM664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN664,SPTL!AN664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO664,SPTL!AO664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP664,SPTL!AP664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ664,SPTL!AQ664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR664,SPTL!AR664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS664,SPTL!AS664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT664,SPTL!AT664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU664,SPTL!AU664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV664,SPTL!AV664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW664,SPTL!AW664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX664,SPTL!AX664)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY664,SPTL!AY664)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A665,SPTL!A665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B665,SPTL!B665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C665,SPTL!C665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D665,SPTL!D665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E665,SPTL!E665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F665,SPTL!F665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G665,SPTL!G665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H665,SPTL!H665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I665,SPTL!I665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J665,SPTL!J665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K665,SPTL!K665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L665,SPTL!L665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M665,SPTL!M665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N665,SPTL!N665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O665,SPTL!O665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P665,SPTL!P665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q665,SPTL!Q665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R665,SPTL!R665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S665,SPTL!S665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T665,SPTL!T665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U665,SPTL!U665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V665,SPTL!V665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W665,SPTL!W665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X665,SPTL!X665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y665,SPTL!Y665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z665,SPTL!Z665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA665,SPTL!AA665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB665,SPTL!AB665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC665,SPTL!AC665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD665,SPTL!AD665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE665,SPTL!AE665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF665,SPTL!AF665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG665,SPTL!AG665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH665,SPTL!AH665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI665,SPTL!AI665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ665,SPTL!AJ665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK665,SPTL!AK665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL665,SPTL!AL665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM665,SPTL!AM665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN665,SPTL!AN665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO665,SPTL!AO665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP665,SPTL!AP665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ665,SPTL!AQ665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR665,SPTL!AR665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS665,SPTL!AS665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT665,SPTL!AT665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU665,SPTL!AU665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV665,SPTL!AV665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW665,SPTL!AW665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX665,SPTL!AX665)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY665,SPTL!AY665)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A666,SPTL!A666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B666,SPTL!B666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C666,SPTL!C666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D666,SPTL!D666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E666,SPTL!E666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F666,SPTL!F666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G666,SPTL!G666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H666,SPTL!H666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I666,SPTL!I666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J666,SPTL!J666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K666,SPTL!K666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L666,SPTL!L666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M666,SPTL!M666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N666,SPTL!N666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O666,SPTL!O666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P666,SPTL!P666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q666,SPTL!Q666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R666,SPTL!R666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S666,SPTL!S666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T666,SPTL!T666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U666,SPTL!U666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V666,SPTL!V666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W666,SPTL!W666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X666,SPTL!X666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y666,SPTL!Y666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z666,SPTL!Z666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA666,SPTL!AA666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB666,SPTL!AB666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC666,SPTL!AC666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD666,SPTL!AD666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE666,SPTL!AE666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF666,SPTL!AF666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG666,SPTL!AG666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH666,SPTL!AH666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI666,SPTL!AI666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ666,SPTL!AJ666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK666,SPTL!AK666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL666,SPTL!AL666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM666,SPTL!AM666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN666,SPTL!AN666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO666,SPTL!AO666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP666,SPTL!AP666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ666,SPTL!AQ666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR666,SPTL!AR666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS666,SPTL!AS666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT666,SPTL!AT666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU666,SPTL!AU666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV666,SPTL!AV666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW666,SPTL!AW666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX666,SPTL!AX666)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY666,SPTL!AY666)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A667,SPTL!A667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B667,SPTL!B667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C667,SPTL!C667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D667,SPTL!D667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E667,SPTL!E667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F667,SPTL!F667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G667,SPTL!G667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H667,SPTL!H667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I667,SPTL!I667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J667,SPTL!J667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K667,SPTL!K667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L667,SPTL!L667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M667,SPTL!M667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N667,SPTL!N667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O667,SPTL!O667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P667,SPTL!P667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q667,SPTL!Q667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R667,SPTL!R667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S667,SPTL!S667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T667,SPTL!T667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U667,SPTL!U667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V667,SPTL!V667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W667,SPTL!W667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X667,SPTL!X667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y667,SPTL!Y667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z667,SPTL!Z667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA667,SPTL!AA667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB667,SPTL!AB667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC667,SPTL!AC667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD667,SPTL!AD667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE667,SPTL!AE667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF667,SPTL!AF667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG667,SPTL!AG667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH667,SPTL!AH667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI667,SPTL!AI667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ667,SPTL!AJ667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK667,SPTL!AK667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL667,SPTL!AL667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM667,SPTL!AM667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN667,SPTL!AN667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO667,SPTL!AO667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP667,SPTL!AP667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ667,SPTL!AQ667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR667,SPTL!AR667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS667,SPTL!AS667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT667,SPTL!AT667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU667,SPTL!AU667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV667,SPTL!AV667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW667,SPTL!AW667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX667,SPTL!AX667)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY667,SPTL!AY667)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A668,SPTL!A668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B668,SPTL!B668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C668,SPTL!C668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D668,SPTL!D668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E668,SPTL!E668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F668,SPTL!F668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G668,SPTL!G668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H668,SPTL!H668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I668,SPTL!I668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J668,SPTL!J668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K668,SPTL!K668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L668,SPTL!L668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M668,SPTL!M668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N668,SPTL!N668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O668,SPTL!O668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P668,SPTL!P668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q668,SPTL!Q668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R668,SPTL!R668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S668,SPTL!S668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T668,SPTL!T668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U668,SPTL!U668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V668,SPTL!V668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W668,SPTL!W668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X668,SPTL!X668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y668,SPTL!Y668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z668,SPTL!Z668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA668,SPTL!AA668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB668,SPTL!AB668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC668,SPTL!AC668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD668,SPTL!AD668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE668,SPTL!AE668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF668,SPTL!AF668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG668,SPTL!AG668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH668,SPTL!AH668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI668,SPTL!AI668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ668,SPTL!AJ668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK668,SPTL!AK668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL668,SPTL!AL668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM668,SPTL!AM668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN668,SPTL!AN668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO668,SPTL!AO668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP668,SPTL!AP668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ668,SPTL!AQ668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR668,SPTL!AR668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS668,SPTL!AS668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT668,SPTL!AT668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU668,SPTL!AU668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV668,SPTL!AV668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW668,SPTL!AW668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX668,SPTL!AX668)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY668,SPTL!AY668)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A669,SPTL!A669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B669,SPTL!B669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C669,SPTL!C669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D669,SPTL!D669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E669,SPTL!E669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F669,SPTL!F669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G669,SPTL!G669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H669,SPTL!H669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I669,SPTL!I669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J669,SPTL!J669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K669,SPTL!K669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L669,SPTL!L669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M669,SPTL!M669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N669,SPTL!N669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O669,SPTL!O669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P669,SPTL!P669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q669,SPTL!Q669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R669,SPTL!R669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S669,SPTL!S669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T669,SPTL!T669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U669,SPTL!U669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V669,SPTL!V669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W669,SPTL!W669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X669,SPTL!X669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y669,SPTL!Y669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z669,SPTL!Z669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA669,SPTL!AA669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB669,SPTL!AB669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC669,SPTL!AC669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD669,SPTL!AD669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE669,SPTL!AE669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF669,SPTL!AF669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG669,SPTL!AG669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH669,SPTL!AH669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI669,SPTL!AI669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ669,SPTL!AJ669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK669,SPTL!AK669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL669,SPTL!AL669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM669,SPTL!AM669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN669,SPTL!AN669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO669,SPTL!AO669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP669,SPTL!AP669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ669,SPTL!AQ669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR669,SPTL!AR669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS669,SPTL!AS669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT669,SPTL!AT669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU669,SPTL!AU669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV669,SPTL!AV669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW669,SPTL!AW669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX669,SPTL!AX669)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY669,SPTL!AY669)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A670,SPTL!A670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B670,SPTL!B670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C670,SPTL!C670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D670,SPTL!D670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E670,SPTL!E670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F670,SPTL!F670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G670,SPTL!G670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H670,SPTL!H670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I670,SPTL!I670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J670,SPTL!J670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K670,SPTL!K670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L670,SPTL!L670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M670,SPTL!M670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N670,SPTL!N670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O670,SPTL!O670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P670,SPTL!P670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q670,SPTL!Q670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R670,SPTL!R670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S670,SPTL!S670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T670,SPTL!T670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U670,SPTL!U670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V670,SPTL!V670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W670,SPTL!W670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X670,SPTL!X670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y670,SPTL!Y670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z670,SPTL!Z670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA670,SPTL!AA670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB670,SPTL!AB670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC670,SPTL!AC670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD670,SPTL!AD670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE670,SPTL!AE670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF670,SPTL!AF670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG670,SPTL!AG670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH670,SPTL!AH670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI670,SPTL!AI670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ670,SPTL!AJ670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK670,SPTL!AK670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL670,SPTL!AL670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM670,SPTL!AM670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN670,SPTL!AN670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO670,SPTL!AO670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP670,SPTL!AP670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ670,SPTL!AQ670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR670,SPTL!AR670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS670,SPTL!AS670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT670,SPTL!AT670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU670,SPTL!AU670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV670,SPTL!AV670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW670,SPTL!AW670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX670,SPTL!AX670)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY670,SPTL!AY670)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A671,SPTL!A671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B671,SPTL!B671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C671,SPTL!C671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D671,SPTL!D671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E671,SPTL!E671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F671,SPTL!F671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G671,SPTL!G671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H671,SPTL!H671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I671,SPTL!I671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J671,SPTL!J671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K671,SPTL!K671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L671,SPTL!L671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M671,SPTL!M671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N671,SPTL!N671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O671,SPTL!O671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P671,SPTL!P671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q671,SPTL!Q671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R671,SPTL!R671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S671,SPTL!S671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T671,SPTL!T671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U671,SPTL!U671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V671,SPTL!V671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W671,SPTL!W671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X671,SPTL!X671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y671,SPTL!Y671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z671,SPTL!Z671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA671,SPTL!AA671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB671,SPTL!AB671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC671,SPTL!AC671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD671,SPTL!AD671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE671,SPTL!AE671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF671,SPTL!AF671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG671,SPTL!AG671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH671,SPTL!AH671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI671,SPTL!AI671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ671,SPTL!AJ671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK671,SPTL!AK671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL671,SPTL!AL671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM671,SPTL!AM671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN671,SPTL!AN671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO671,SPTL!AO671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP671,SPTL!AP671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ671,SPTL!AQ671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR671,SPTL!AR671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS671,SPTL!AS671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT671,SPTL!AT671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU671,SPTL!AU671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV671,SPTL!AV671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW671,SPTL!AW671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX671,SPTL!AX671)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY671,SPTL!AY671)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A672,SPTL!A672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B672,SPTL!B672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C672,SPTL!C672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D672,SPTL!D672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E672,SPTL!E672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F672,SPTL!F672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G672,SPTL!G672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H672,SPTL!H672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I672,SPTL!I672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J672,SPTL!J672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K672,SPTL!K672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L672,SPTL!L672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M672,SPTL!M672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N672,SPTL!N672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O672,SPTL!O672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P672,SPTL!P672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q672,SPTL!Q672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R672,SPTL!R672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S672,SPTL!S672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T672,SPTL!T672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U672,SPTL!U672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V672,SPTL!V672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W672,SPTL!W672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X672,SPTL!X672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y672,SPTL!Y672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z672,SPTL!Z672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA672,SPTL!AA672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB672,SPTL!AB672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC672,SPTL!AC672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD672,SPTL!AD672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE672,SPTL!AE672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF672,SPTL!AF672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG672,SPTL!AG672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH672,SPTL!AH672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI672,SPTL!AI672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ672,SPTL!AJ672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK672,SPTL!AK672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL672,SPTL!AL672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM672,SPTL!AM672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN672,SPTL!AN672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO672,SPTL!AO672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP672,SPTL!AP672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ672,SPTL!AQ672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR672,SPTL!AR672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS672,SPTL!AS672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT672,SPTL!AT672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU672,SPTL!AU672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV672,SPTL!AV672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW672,SPTL!AW672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX672,SPTL!AX672)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY672,SPTL!AY672)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A673,SPTL!A673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B673,SPTL!B673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C673,SPTL!C673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D673,SPTL!D673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E673,SPTL!E673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F673,SPTL!F673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G673,SPTL!G673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H673,SPTL!H673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I673,SPTL!I673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J673,SPTL!J673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K673,SPTL!K673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L673,SPTL!L673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M673,SPTL!M673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N673,SPTL!N673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O673,SPTL!O673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P673,SPTL!P673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q673,SPTL!Q673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R673,SPTL!R673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S673,SPTL!S673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T673,SPTL!T673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U673,SPTL!U673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V673,SPTL!V673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W673,SPTL!W673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X673,SPTL!X673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y673,SPTL!Y673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z673,SPTL!Z673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA673,SPTL!AA673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB673,SPTL!AB673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC673,SPTL!AC673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD673,SPTL!AD673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE673,SPTL!AE673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF673,SPTL!AF673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG673,SPTL!AG673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH673,SPTL!AH673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI673,SPTL!AI673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ673,SPTL!AJ673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK673,SPTL!AK673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL673,SPTL!AL673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM673,SPTL!AM673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN673,SPTL!AN673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO673,SPTL!AO673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP673,SPTL!AP673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ673,SPTL!AQ673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR673,SPTL!AR673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS673,SPTL!AS673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT673,SPTL!AT673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU673,SPTL!AU673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV673,SPTL!AV673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW673,SPTL!AW673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX673,SPTL!AX673)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY673,SPTL!AY673)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A674,SPTL!A674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B674,SPTL!B674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C674,SPTL!C674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D674,SPTL!D674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E674,SPTL!E674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F674,SPTL!F674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G674,SPTL!G674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H674,SPTL!H674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I674,SPTL!I674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J674,SPTL!J674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K674,SPTL!K674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L674,SPTL!L674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M674,SPTL!M674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N674,SPTL!N674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O674,SPTL!O674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P674,SPTL!P674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q674,SPTL!Q674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R674,SPTL!R674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S674,SPTL!S674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T674,SPTL!T674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U674,SPTL!U674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V674,SPTL!V674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W674,SPTL!W674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X674,SPTL!X674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y674,SPTL!Y674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z674,SPTL!Z674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA674,SPTL!AA674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB674,SPTL!AB674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC674,SPTL!AC674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD674,SPTL!AD674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE674,SPTL!AE674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF674,SPTL!AF674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG674,SPTL!AG674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH674,SPTL!AH674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI674,SPTL!AI674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ674,SPTL!AJ674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK674,SPTL!AK674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL674,SPTL!AL674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM674,SPTL!AM674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN674,SPTL!AN674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO674,SPTL!AO674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP674,SPTL!AP674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ674,SPTL!AQ674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR674,SPTL!AR674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS674,SPTL!AS674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT674,SPTL!AT674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU674,SPTL!AU674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV674,SPTL!AV674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW674,SPTL!AW674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX674,SPTL!AX674)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY674,SPTL!AY674)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A675,SPTL!A675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B675,SPTL!B675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C675,SPTL!C675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D675,SPTL!D675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E675,SPTL!E675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F675,SPTL!F675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G675,SPTL!G675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H675,SPTL!H675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I675,SPTL!I675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J675,SPTL!J675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K675,SPTL!K675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L675,SPTL!L675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M675,SPTL!M675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N675,SPTL!N675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O675,SPTL!O675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P675,SPTL!P675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q675,SPTL!Q675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R675,SPTL!R675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S675,SPTL!S675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T675,SPTL!T675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U675,SPTL!U675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V675,SPTL!V675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W675,SPTL!W675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X675,SPTL!X675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y675,SPTL!Y675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z675,SPTL!Z675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA675,SPTL!AA675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB675,SPTL!AB675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC675,SPTL!AC675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD675,SPTL!AD675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE675,SPTL!AE675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF675,SPTL!AF675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG675,SPTL!AG675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH675,SPTL!AH675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI675,SPTL!AI675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ675,SPTL!AJ675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK675,SPTL!AK675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL675,SPTL!AL675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM675,SPTL!AM675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN675,SPTL!AN675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO675,SPTL!AO675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP675,SPTL!AP675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ675,SPTL!AQ675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR675,SPTL!AR675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS675,SPTL!AS675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT675,SPTL!AT675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU675,SPTL!AU675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV675,SPTL!AV675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW675,SPTL!AW675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX675,SPTL!AX675)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY675,SPTL!AY675)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A676,SPTL!A676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B676,SPTL!B676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C676,SPTL!C676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D676,SPTL!D676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E676,SPTL!E676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F676,SPTL!F676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G676,SPTL!G676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H676,SPTL!H676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I676,SPTL!I676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J676,SPTL!J676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K676,SPTL!K676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L676,SPTL!L676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M676,SPTL!M676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N676,SPTL!N676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O676,SPTL!O676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P676,SPTL!P676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q676,SPTL!Q676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R676,SPTL!R676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S676,SPTL!S676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T676,SPTL!T676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U676,SPTL!U676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V676,SPTL!V676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W676,SPTL!W676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X676,SPTL!X676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y676,SPTL!Y676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z676,SPTL!Z676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA676,SPTL!AA676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB676,SPTL!AB676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC676,SPTL!AC676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD676,SPTL!AD676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE676,SPTL!AE676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF676,SPTL!AF676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG676,SPTL!AG676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH676,SPTL!AH676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI676,SPTL!AI676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ676,SPTL!AJ676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK676,SPTL!AK676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL676,SPTL!AL676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM676,SPTL!AM676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN676,SPTL!AN676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO676,SPTL!AO676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP676,SPTL!AP676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ676,SPTL!AQ676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR676,SPTL!AR676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS676,SPTL!AS676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT676,SPTL!AT676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU676,SPTL!AU676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV676,SPTL!AV676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW676,SPTL!AW676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX676,SPTL!AX676)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY676,SPTL!AY676)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A677,SPTL!A677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B677,SPTL!B677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C677,SPTL!C677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D677,SPTL!D677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E677,SPTL!E677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F677,SPTL!F677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G677,SPTL!G677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H677,SPTL!H677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I677,SPTL!I677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J677,SPTL!J677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K677,SPTL!K677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L677,SPTL!L677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M677,SPTL!M677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N677,SPTL!N677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O677,SPTL!O677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P677,SPTL!P677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q677,SPTL!Q677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R677,SPTL!R677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S677,SPTL!S677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T677,SPTL!T677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U677,SPTL!U677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V677,SPTL!V677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W677,SPTL!W677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X677,SPTL!X677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y677,SPTL!Y677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z677,SPTL!Z677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA677,SPTL!AA677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB677,SPTL!AB677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC677,SPTL!AC677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD677,SPTL!AD677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE677,SPTL!AE677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF677,SPTL!AF677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG677,SPTL!AG677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH677,SPTL!AH677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI677,SPTL!AI677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ677,SPTL!AJ677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK677,SPTL!AK677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL677,SPTL!AL677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM677,SPTL!AM677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN677,SPTL!AN677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO677,SPTL!AO677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP677,SPTL!AP677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ677,SPTL!AQ677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR677,SPTL!AR677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS677,SPTL!AS677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT677,SPTL!AT677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU677,SPTL!AU677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV677,SPTL!AV677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW677,SPTL!AW677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX677,SPTL!AX677)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY677,SPTL!AY677)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A678,SPTL!A678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B678,SPTL!B678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C678,SPTL!C678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D678,SPTL!D678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E678,SPTL!E678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F678,SPTL!F678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G678,SPTL!G678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H678,SPTL!H678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I678,SPTL!I678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J678,SPTL!J678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K678,SPTL!K678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L678,SPTL!L678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M678,SPTL!M678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N678,SPTL!N678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O678,SPTL!O678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P678,SPTL!P678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q678,SPTL!Q678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R678,SPTL!R678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S678,SPTL!S678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T678,SPTL!T678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U678,SPTL!U678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V678,SPTL!V678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W678,SPTL!W678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X678,SPTL!X678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y678,SPTL!Y678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z678,SPTL!Z678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA678,SPTL!AA678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB678,SPTL!AB678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC678,SPTL!AC678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD678,SPTL!AD678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE678,SPTL!AE678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF678,SPTL!AF678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG678,SPTL!AG678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH678,SPTL!AH678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI678,SPTL!AI678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ678,SPTL!AJ678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK678,SPTL!AK678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL678,SPTL!AL678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM678,SPTL!AM678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN678,SPTL!AN678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO678,SPTL!AO678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP678,SPTL!AP678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ678,SPTL!AQ678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR678,SPTL!AR678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS678,SPTL!AS678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT678,SPTL!AT678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU678,SPTL!AU678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV678,SPTL!AV678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW678,SPTL!AW678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX678,SPTL!AX678)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY678,SPTL!AY678)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A679,SPTL!A679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B679,SPTL!B679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C679,SPTL!C679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D679,SPTL!D679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E679,SPTL!E679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F679,SPTL!F679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G679,SPTL!G679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H679,SPTL!H679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I679,SPTL!I679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J679,SPTL!J679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K679,SPTL!K679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L679,SPTL!L679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M679,SPTL!M679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N679,SPTL!N679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O679,SPTL!O679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P679,SPTL!P679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q679,SPTL!Q679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R679,SPTL!R679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S679,SPTL!S679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T679,SPTL!T679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U679,SPTL!U679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V679,SPTL!V679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W679,SPTL!W679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X679,SPTL!X679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y679,SPTL!Y679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z679,SPTL!Z679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA679,SPTL!AA679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB679,SPTL!AB679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC679,SPTL!AC679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD679,SPTL!AD679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE679,SPTL!AE679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF679,SPTL!AF679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG679,SPTL!AG679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH679,SPTL!AH679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI679,SPTL!AI679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ679,SPTL!AJ679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK679,SPTL!AK679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL679,SPTL!AL679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM679,SPTL!AM679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN679,SPTL!AN679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO679,SPTL!AO679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP679,SPTL!AP679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ679,SPTL!AQ679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR679,SPTL!AR679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS679,SPTL!AS679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT679,SPTL!AT679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU679,SPTL!AU679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV679,SPTL!AV679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW679,SPTL!AW679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX679,SPTL!AX679)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY679,SPTL!AY679)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A680,SPTL!A680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B680,SPTL!B680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C680,SPTL!C680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D680,SPTL!D680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E680,SPTL!E680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F680,SPTL!F680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G680,SPTL!G680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H680,SPTL!H680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I680,SPTL!I680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J680,SPTL!J680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K680,SPTL!K680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L680,SPTL!L680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M680,SPTL!M680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N680,SPTL!N680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O680,SPTL!O680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P680,SPTL!P680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q680,SPTL!Q680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R680,SPTL!R680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S680,SPTL!S680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T680,SPTL!T680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U680,SPTL!U680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V680,SPTL!V680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W680,SPTL!W680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X680,SPTL!X680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y680,SPTL!Y680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z680,SPTL!Z680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA680,SPTL!AA680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB680,SPTL!AB680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC680,SPTL!AC680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD680,SPTL!AD680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE680,SPTL!AE680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF680,SPTL!AF680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG680,SPTL!AG680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH680,SPTL!AH680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI680,SPTL!AI680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ680,SPTL!AJ680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK680,SPTL!AK680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL680,SPTL!AL680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM680,SPTL!AM680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN680,SPTL!AN680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO680,SPTL!AO680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP680,SPTL!AP680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ680,SPTL!AQ680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR680,SPTL!AR680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS680,SPTL!AS680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT680,SPTL!AT680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU680,SPTL!AU680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV680,SPTL!AV680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW680,SPTL!AW680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX680,SPTL!AX680)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY680,SPTL!AY680)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A681,SPTL!A681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B681,SPTL!B681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C681,SPTL!C681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D681,SPTL!D681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E681,SPTL!E681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F681,SPTL!F681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G681,SPTL!G681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H681,SPTL!H681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I681,SPTL!I681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J681,SPTL!J681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K681,SPTL!K681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L681,SPTL!L681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M681,SPTL!M681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N681,SPTL!N681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O681,SPTL!O681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P681,SPTL!P681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q681,SPTL!Q681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R681,SPTL!R681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S681,SPTL!S681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T681,SPTL!T681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U681,SPTL!U681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V681,SPTL!V681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W681,SPTL!W681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X681,SPTL!X681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y681,SPTL!Y681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z681,SPTL!Z681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA681,SPTL!AA681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB681,SPTL!AB681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC681,SPTL!AC681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD681,SPTL!AD681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE681,SPTL!AE681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF681,SPTL!AF681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG681,SPTL!AG681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH681,SPTL!AH681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI681,SPTL!AI681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ681,SPTL!AJ681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK681,SPTL!AK681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL681,SPTL!AL681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM681,SPTL!AM681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN681,SPTL!AN681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO681,SPTL!AO681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP681,SPTL!AP681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ681,SPTL!AQ681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR681,SPTL!AR681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS681,SPTL!AS681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT681,SPTL!AT681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU681,SPTL!AU681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV681,SPTL!AV681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW681,SPTL!AW681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX681,SPTL!AX681)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY681,SPTL!AY681)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A682,SPTL!A682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B682,SPTL!B682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C682,SPTL!C682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D682,SPTL!D682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E682,SPTL!E682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F682,SPTL!F682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G682,SPTL!G682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H682,SPTL!H682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I682,SPTL!I682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J682,SPTL!J682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K682,SPTL!K682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L682,SPTL!L682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M682,SPTL!M682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N682,SPTL!N682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O682,SPTL!O682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P682,SPTL!P682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q682,SPTL!Q682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R682,SPTL!R682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S682,SPTL!S682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T682,SPTL!T682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U682,SPTL!U682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V682,SPTL!V682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W682,SPTL!W682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X682,SPTL!X682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y682,SPTL!Y682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z682,SPTL!Z682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA682,SPTL!AA682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB682,SPTL!AB682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC682,SPTL!AC682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD682,SPTL!AD682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE682,SPTL!AE682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF682,SPTL!AF682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG682,SPTL!AG682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH682,SPTL!AH682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI682,SPTL!AI682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ682,SPTL!AJ682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK682,SPTL!AK682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL682,SPTL!AL682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM682,SPTL!AM682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN682,SPTL!AN682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO682,SPTL!AO682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP682,SPTL!AP682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ682,SPTL!AQ682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR682,SPTL!AR682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS682,SPTL!AS682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT682,SPTL!AT682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU682,SPTL!AU682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV682,SPTL!AV682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW682,SPTL!AW682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX682,SPTL!AX682)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY682,SPTL!AY682)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A683,SPTL!A683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B683,SPTL!B683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C683,SPTL!C683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D683,SPTL!D683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E683,SPTL!E683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F683,SPTL!F683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G683,SPTL!G683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H683,SPTL!H683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I683,SPTL!I683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J683,SPTL!J683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K683,SPTL!K683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L683,SPTL!L683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M683,SPTL!M683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N683,SPTL!N683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O683,SPTL!O683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P683,SPTL!P683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q683,SPTL!Q683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R683,SPTL!R683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S683,SPTL!S683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T683,SPTL!T683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U683,SPTL!U683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V683,SPTL!V683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W683,SPTL!W683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X683,SPTL!X683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y683,SPTL!Y683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z683,SPTL!Z683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA683,SPTL!AA683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB683,SPTL!AB683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC683,SPTL!AC683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD683,SPTL!AD683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE683,SPTL!AE683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF683,SPTL!AF683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG683,SPTL!AG683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH683,SPTL!AH683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI683,SPTL!AI683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ683,SPTL!AJ683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK683,SPTL!AK683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL683,SPTL!AL683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM683,SPTL!AM683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN683,SPTL!AN683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO683,SPTL!AO683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP683,SPTL!AP683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ683,SPTL!AQ683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR683,SPTL!AR683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS683,SPTL!AS683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT683,SPTL!AT683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU683,SPTL!AU683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV683,SPTL!AV683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW683,SPTL!AW683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX683,SPTL!AX683)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY683,SPTL!AY683)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A684,SPTL!A684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B684,SPTL!B684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C684,SPTL!C684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D684,SPTL!D684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E684,SPTL!E684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F684,SPTL!F684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G684,SPTL!G684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H684,SPTL!H684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I684,SPTL!I684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J684,SPTL!J684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K684,SPTL!K684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L684,SPTL!L684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M684,SPTL!M684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N684,SPTL!N684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O684,SPTL!O684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P684,SPTL!P684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q684,SPTL!Q684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R684,SPTL!R684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S684,SPTL!S684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T684,SPTL!T684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U684,SPTL!U684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V684,SPTL!V684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W684,SPTL!W684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X684,SPTL!X684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y684,SPTL!Y684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z684,SPTL!Z684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA684,SPTL!AA684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB684,SPTL!AB684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC684,SPTL!AC684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD684,SPTL!AD684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE684,SPTL!AE684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF684,SPTL!AF684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG684,SPTL!AG684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH684,SPTL!AH684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI684,SPTL!AI684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ684,SPTL!AJ684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK684,SPTL!AK684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL684,SPTL!AL684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM684,SPTL!AM684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN684,SPTL!AN684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO684,SPTL!AO684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP684,SPTL!AP684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ684,SPTL!AQ684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR684,SPTL!AR684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS684,SPTL!AS684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT684,SPTL!AT684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU684,SPTL!AU684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV684,SPTL!AV684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW684,SPTL!AW684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX684,SPTL!AX684)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY684,SPTL!AY684)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A685,SPTL!A685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B685,SPTL!B685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C685,SPTL!C685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D685,SPTL!D685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E685,SPTL!E685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F685,SPTL!F685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G685,SPTL!G685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H685,SPTL!H685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I685,SPTL!I685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J685,SPTL!J685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K685,SPTL!K685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L685,SPTL!L685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M685,SPTL!M685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N685,SPTL!N685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O685,SPTL!O685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P685,SPTL!P685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q685,SPTL!Q685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R685,SPTL!R685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S685,SPTL!S685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T685,SPTL!T685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U685,SPTL!U685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V685,SPTL!V685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W685,SPTL!W685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X685,SPTL!X685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y685,SPTL!Y685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z685,SPTL!Z685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA685,SPTL!AA685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB685,SPTL!AB685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC685,SPTL!AC685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD685,SPTL!AD685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE685,SPTL!AE685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF685,SPTL!AF685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG685,SPTL!AG685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH685,SPTL!AH685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI685,SPTL!AI685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ685,SPTL!AJ685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK685,SPTL!AK685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL685,SPTL!AL685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM685,SPTL!AM685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN685,SPTL!AN685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO685,SPTL!AO685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP685,SPTL!AP685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ685,SPTL!AQ685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR685,SPTL!AR685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS685,SPTL!AS685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT685,SPTL!AT685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU685,SPTL!AU685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV685,SPTL!AV685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW685,SPTL!AW685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX685,SPTL!AX685)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY685,SPTL!AY685)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A686,SPTL!A686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B686,SPTL!B686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C686,SPTL!C686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D686,SPTL!D686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E686,SPTL!E686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F686,SPTL!F686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G686,SPTL!G686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H686,SPTL!H686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I686,SPTL!I686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J686,SPTL!J686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K686,SPTL!K686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L686,SPTL!L686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M686,SPTL!M686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N686,SPTL!N686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O686,SPTL!O686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P686,SPTL!P686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q686,SPTL!Q686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R686,SPTL!R686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S686,SPTL!S686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T686,SPTL!T686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U686,SPTL!U686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V686,SPTL!V686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W686,SPTL!W686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X686,SPTL!X686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y686,SPTL!Y686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z686,SPTL!Z686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA686,SPTL!AA686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB686,SPTL!AB686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC686,SPTL!AC686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD686,SPTL!AD686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE686,SPTL!AE686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF686,SPTL!AF686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG686,SPTL!AG686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH686,SPTL!AH686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI686,SPTL!AI686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ686,SPTL!AJ686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK686,SPTL!AK686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL686,SPTL!AL686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM686,SPTL!AM686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN686,SPTL!AN686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO686,SPTL!AO686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP686,SPTL!AP686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ686,SPTL!AQ686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR686,SPTL!AR686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS686,SPTL!AS686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT686,SPTL!AT686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU686,SPTL!AU686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV686,SPTL!AV686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW686,SPTL!AW686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX686,SPTL!AX686)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY686,SPTL!AY686)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A687,SPTL!A687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B687,SPTL!B687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C687,SPTL!C687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D687,SPTL!D687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E687,SPTL!E687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F687,SPTL!F687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G687,SPTL!G687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H687,SPTL!H687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I687,SPTL!I687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J687,SPTL!J687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K687,SPTL!K687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L687,SPTL!L687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M687,SPTL!M687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N687,SPTL!N687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O687,SPTL!O687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P687,SPTL!P687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q687,SPTL!Q687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R687,SPTL!R687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S687,SPTL!S687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T687,SPTL!T687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U687,SPTL!U687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V687,SPTL!V687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W687,SPTL!W687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X687,SPTL!X687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y687,SPTL!Y687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z687,SPTL!Z687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA687,SPTL!AA687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB687,SPTL!AB687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC687,SPTL!AC687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD687,SPTL!AD687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE687,SPTL!AE687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF687,SPTL!AF687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG687,SPTL!AG687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH687,SPTL!AH687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI687,SPTL!AI687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ687,SPTL!AJ687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK687,SPTL!AK687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL687,SPTL!AL687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM687,SPTL!AM687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN687,SPTL!AN687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO687,SPTL!AO687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP687,SPTL!AP687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ687,SPTL!AQ687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR687,SPTL!AR687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS687,SPTL!AS687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT687,SPTL!AT687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU687,SPTL!AU687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV687,SPTL!AV687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW687,SPTL!AW687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX687,SPTL!AX687)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY687,SPTL!AY687)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A688,SPTL!A688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B688,SPTL!B688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C688,SPTL!C688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D688,SPTL!D688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E688,SPTL!E688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F688,SPTL!F688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G688,SPTL!G688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H688,SPTL!H688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I688,SPTL!I688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J688,SPTL!J688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K688,SPTL!K688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L688,SPTL!L688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M688,SPTL!M688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N688,SPTL!N688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O688,SPTL!O688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P688,SPTL!P688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q688,SPTL!Q688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R688,SPTL!R688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S688,SPTL!S688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T688,SPTL!T688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U688,SPTL!U688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V688,SPTL!V688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W688,SPTL!W688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X688,SPTL!X688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y688,SPTL!Y688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z688,SPTL!Z688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA688,SPTL!AA688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB688,SPTL!AB688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC688,SPTL!AC688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD688,SPTL!AD688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE688,SPTL!AE688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF688,SPTL!AF688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG688,SPTL!AG688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH688,SPTL!AH688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI688,SPTL!AI688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ688,SPTL!AJ688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK688,SPTL!AK688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL688,SPTL!AL688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM688,SPTL!AM688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN688,SPTL!AN688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO688,SPTL!AO688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP688,SPTL!AP688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ688,SPTL!AQ688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR688,SPTL!AR688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS688,SPTL!AS688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT688,SPTL!AT688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU688,SPTL!AU688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV688,SPTL!AV688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW688,SPTL!AW688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX688,SPTL!AX688)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY688,SPTL!AY688)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A689,SPTL!A689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B689,SPTL!B689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C689,SPTL!C689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D689,SPTL!D689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E689,SPTL!E689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F689,SPTL!F689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G689,SPTL!G689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H689,SPTL!H689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I689,SPTL!I689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J689,SPTL!J689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K689,SPTL!K689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L689,SPTL!L689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M689,SPTL!M689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N689,SPTL!N689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O689,SPTL!O689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P689,SPTL!P689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q689,SPTL!Q689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R689,SPTL!R689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S689,SPTL!S689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T689,SPTL!T689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U689,SPTL!U689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V689,SPTL!V689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W689,SPTL!W689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X689,SPTL!X689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y689,SPTL!Y689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z689,SPTL!Z689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA689,SPTL!AA689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB689,SPTL!AB689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC689,SPTL!AC689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD689,SPTL!AD689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE689,SPTL!AE689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF689,SPTL!AF689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG689,SPTL!AG689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH689,SPTL!AH689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI689,SPTL!AI689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ689,SPTL!AJ689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK689,SPTL!AK689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL689,SPTL!AL689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM689,SPTL!AM689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN689,SPTL!AN689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO689,SPTL!AO689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP689,SPTL!AP689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ689,SPTL!AQ689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR689,SPTL!AR689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS689,SPTL!AS689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT689,SPTL!AT689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU689,SPTL!AU689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV689,SPTL!AV689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW689,SPTL!AW689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX689,SPTL!AX689)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY689,SPTL!AY689)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A690,SPTL!A690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B690,SPTL!B690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C690,SPTL!C690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D690,SPTL!D690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E690,SPTL!E690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F690,SPTL!F690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G690,SPTL!G690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H690,SPTL!H690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I690,SPTL!I690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J690,SPTL!J690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K690,SPTL!K690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L690,SPTL!L690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M690,SPTL!M690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N690,SPTL!N690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O690,SPTL!O690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P690,SPTL!P690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q690,SPTL!Q690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R690,SPTL!R690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S690,SPTL!S690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T690,SPTL!T690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U690,SPTL!U690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V690,SPTL!V690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W690,SPTL!W690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X690,SPTL!X690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y690,SPTL!Y690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z690,SPTL!Z690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA690,SPTL!AA690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB690,SPTL!AB690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC690,SPTL!AC690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD690,SPTL!AD690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE690,SPTL!AE690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF690,SPTL!AF690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG690,SPTL!AG690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH690,SPTL!AH690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI690,SPTL!AI690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ690,SPTL!AJ690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK690,SPTL!AK690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL690,SPTL!AL690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM690,SPTL!AM690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN690,SPTL!AN690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO690,SPTL!AO690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP690,SPTL!AP690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ690,SPTL!AQ690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR690,SPTL!AR690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS690,SPTL!AS690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT690,SPTL!AT690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU690,SPTL!AU690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV690,SPTL!AV690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW690,SPTL!AW690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX690,SPTL!AX690)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY690,SPTL!AY690)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A691,SPTL!A691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B691,SPTL!B691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C691,SPTL!C691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D691,SPTL!D691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E691,SPTL!E691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F691,SPTL!F691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G691,SPTL!G691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H691,SPTL!H691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I691,SPTL!I691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J691,SPTL!J691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K691,SPTL!K691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L691,SPTL!L691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M691,SPTL!M691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N691,SPTL!N691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O691,SPTL!O691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P691,SPTL!P691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q691,SPTL!Q691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R691,SPTL!R691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S691,SPTL!S691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T691,SPTL!T691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U691,SPTL!U691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V691,SPTL!V691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W691,SPTL!W691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X691,SPTL!X691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y691,SPTL!Y691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z691,SPTL!Z691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA691,SPTL!AA691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB691,SPTL!AB691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC691,SPTL!AC691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD691,SPTL!AD691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE691,SPTL!AE691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF691,SPTL!AF691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG691,SPTL!AG691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH691,SPTL!AH691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI691,SPTL!AI691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ691,SPTL!AJ691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK691,SPTL!AK691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL691,SPTL!AL691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM691,SPTL!AM691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN691,SPTL!AN691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO691,SPTL!AO691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP691,SPTL!AP691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ691,SPTL!AQ691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR691,SPTL!AR691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS691,SPTL!AS691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT691,SPTL!AT691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU691,SPTL!AU691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV691,SPTL!AV691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW691,SPTL!AW691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX691,SPTL!AX691)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY691,SPTL!AY691)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A692,SPTL!A692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B692,SPTL!B692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C692,SPTL!C692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D692,SPTL!D692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E692,SPTL!E692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F692,SPTL!F692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G692,SPTL!G692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H692,SPTL!H692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I692,SPTL!I692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J692,SPTL!J692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K692,SPTL!K692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L692,SPTL!L692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M692,SPTL!M692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N692,SPTL!N692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O692,SPTL!O692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P692,SPTL!P692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q692,SPTL!Q692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R692,SPTL!R692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S692,SPTL!S692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T692,SPTL!T692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U692,SPTL!U692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V692,SPTL!V692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W692,SPTL!W692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X692,SPTL!X692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y692,SPTL!Y692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z692,SPTL!Z692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA692,SPTL!AA692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB692,SPTL!AB692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC692,SPTL!AC692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD692,SPTL!AD692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE692,SPTL!AE692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF692,SPTL!AF692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG692,SPTL!AG692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH692,SPTL!AH692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI692,SPTL!AI692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ692,SPTL!AJ692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK692,SPTL!AK692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL692,SPTL!AL692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM692,SPTL!AM692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN692,SPTL!AN692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO692,SPTL!AO692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP692,SPTL!AP692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ692,SPTL!AQ692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR692,SPTL!AR692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS692,SPTL!AS692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT692,SPTL!AT692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU692,SPTL!AU692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV692,SPTL!AV692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW692,SPTL!AW692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX692,SPTL!AX692)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY692,SPTL!AY692)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A693,SPTL!A693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B693,SPTL!B693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C693,SPTL!C693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D693,SPTL!D693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E693,SPTL!E693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F693,SPTL!F693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G693,SPTL!G693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H693,SPTL!H693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I693,SPTL!I693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J693,SPTL!J693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K693,SPTL!K693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L693,SPTL!L693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M693,SPTL!M693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N693,SPTL!N693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O693,SPTL!O693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P693,SPTL!P693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q693,SPTL!Q693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R693,SPTL!R693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S693,SPTL!S693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T693,SPTL!T693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U693,SPTL!U693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V693,SPTL!V693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W693,SPTL!W693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X693,SPTL!X693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y693,SPTL!Y693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z693,SPTL!Z693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA693,SPTL!AA693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB693,SPTL!AB693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC693,SPTL!AC693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD693,SPTL!AD693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE693,SPTL!AE693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF693,SPTL!AF693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG693,SPTL!AG693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH693,SPTL!AH693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI693,SPTL!AI693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ693,SPTL!AJ693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK693,SPTL!AK693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL693,SPTL!AL693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM693,SPTL!AM693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN693,SPTL!AN693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO693,SPTL!AO693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP693,SPTL!AP693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ693,SPTL!AQ693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR693,SPTL!AR693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS693,SPTL!AS693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT693,SPTL!AT693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU693,SPTL!AU693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV693,SPTL!AV693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW693,SPTL!AW693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX693,SPTL!AX693)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY693,SPTL!AY693)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A694,SPTL!A694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B694,SPTL!B694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C694,SPTL!C694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D694,SPTL!D694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E694,SPTL!E694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F694,SPTL!F694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G694,SPTL!G694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H694,SPTL!H694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I694,SPTL!I694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J694,SPTL!J694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K694,SPTL!K694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L694,SPTL!L694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M694,SPTL!M694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N694,SPTL!N694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O694,SPTL!O694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P694,SPTL!P694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q694,SPTL!Q694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R694,SPTL!R694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S694,SPTL!S694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T694,SPTL!T694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U694,SPTL!U694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V694,SPTL!V694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W694,SPTL!W694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X694,SPTL!X694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y694,SPTL!Y694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z694,SPTL!Z694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA694,SPTL!AA694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB694,SPTL!AB694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC694,SPTL!AC694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD694,SPTL!AD694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE694,SPTL!AE694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF694,SPTL!AF694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG694,SPTL!AG694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH694,SPTL!AH694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI694,SPTL!AI694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ694,SPTL!AJ694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK694,SPTL!AK694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL694,SPTL!AL694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM694,SPTL!AM694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN694,SPTL!AN694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO694,SPTL!AO694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP694,SPTL!AP694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ694,SPTL!AQ694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR694,SPTL!AR694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS694,SPTL!AS694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT694,SPTL!AT694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU694,SPTL!AU694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV694,SPTL!AV694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW694,SPTL!AW694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX694,SPTL!AX694)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY694,SPTL!AY694)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A695,SPTL!A695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B695,SPTL!B695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C695,SPTL!C695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D695,SPTL!D695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E695,SPTL!E695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F695,SPTL!F695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G695,SPTL!G695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H695,SPTL!H695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I695,SPTL!I695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J695,SPTL!J695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K695,SPTL!K695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L695,SPTL!L695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M695,SPTL!M695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N695,SPTL!N695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O695,SPTL!O695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P695,SPTL!P695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q695,SPTL!Q695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R695,SPTL!R695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S695,SPTL!S695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T695,SPTL!T695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U695,SPTL!U695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V695,SPTL!V695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W695,SPTL!W695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X695,SPTL!X695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y695,SPTL!Y695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z695,SPTL!Z695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA695,SPTL!AA695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB695,SPTL!AB695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC695,SPTL!AC695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD695,SPTL!AD695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE695,SPTL!AE695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF695,SPTL!AF695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG695,SPTL!AG695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH695,SPTL!AH695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI695,SPTL!AI695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ695,SPTL!AJ695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK695,SPTL!AK695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL695,SPTL!AL695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM695,SPTL!AM695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN695,SPTL!AN695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO695,SPTL!AO695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP695,SPTL!AP695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ695,SPTL!AQ695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR695,SPTL!AR695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS695,SPTL!AS695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT695,SPTL!AT695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU695,SPTL!AU695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV695,SPTL!AV695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW695,SPTL!AW695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX695,SPTL!AX695)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY695,SPTL!AY695)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A696,SPTL!A696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B696,SPTL!B696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C696,SPTL!C696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D696,SPTL!D696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E696,SPTL!E696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F696,SPTL!F696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G696,SPTL!G696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H696,SPTL!H696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I696,SPTL!I696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J696,SPTL!J696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K696,SPTL!K696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L696,SPTL!L696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M696,SPTL!M696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N696,SPTL!N696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O696,SPTL!O696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P696,SPTL!P696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q696,SPTL!Q696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R696,SPTL!R696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S696,SPTL!S696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T696,SPTL!T696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U696,SPTL!U696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V696,SPTL!V696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W696,SPTL!W696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X696,SPTL!X696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y696,SPTL!Y696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z696,SPTL!Z696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA696,SPTL!AA696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB696,SPTL!AB696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC696,SPTL!AC696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD696,SPTL!AD696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE696,SPTL!AE696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF696,SPTL!AF696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG696,SPTL!AG696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH696,SPTL!AH696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI696,SPTL!AI696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ696,SPTL!AJ696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK696,SPTL!AK696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL696,SPTL!AL696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM696,SPTL!AM696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN696,SPTL!AN696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO696,SPTL!AO696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP696,SPTL!AP696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ696,SPTL!AQ696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR696,SPTL!AR696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS696,SPTL!AS696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT696,SPTL!AT696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU696,SPTL!AU696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV696,SPTL!AV696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW696,SPTL!AW696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX696,SPTL!AX696)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY696,SPTL!AY696)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A697,SPTL!A697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B697,SPTL!B697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C697,SPTL!C697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D697,SPTL!D697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E697,SPTL!E697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F697,SPTL!F697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G697,SPTL!G697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H697,SPTL!H697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I697,SPTL!I697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J697,SPTL!J697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K697,SPTL!K697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L697,SPTL!L697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M697,SPTL!M697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N697,SPTL!N697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O697,SPTL!O697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P697,SPTL!P697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q697,SPTL!Q697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R697,SPTL!R697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S697,SPTL!S697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T697,SPTL!T697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U697,SPTL!U697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V697,SPTL!V697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W697,SPTL!W697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X697,SPTL!X697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y697,SPTL!Y697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z697,SPTL!Z697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA697,SPTL!AA697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB697,SPTL!AB697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC697,SPTL!AC697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD697,SPTL!AD697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE697,SPTL!AE697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF697,SPTL!AF697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG697,SPTL!AG697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH697,SPTL!AH697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI697,SPTL!AI697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ697,SPTL!AJ697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK697,SPTL!AK697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL697,SPTL!AL697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM697,SPTL!AM697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN697,SPTL!AN697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO697,SPTL!AO697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP697,SPTL!AP697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ697,SPTL!AQ697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR697,SPTL!AR697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS697,SPTL!AS697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT697,SPTL!AT697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU697,SPTL!AU697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV697,SPTL!AV697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW697,SPTL!AW697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX697,SPTL!AX697)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY697,SPTL!AY697)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A698,SPTL!A698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B698,SPTL!B698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C698,SPTL!C698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D698,SPTL!D698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E698,SPTL!E698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F698,SPTL!F698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G698,SPTL!G698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H698,SPTL!H698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I698,SPTL!I698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J698,SPTL!J698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K698,SPTL!K698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L698,SPTL!L698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M698,SPTL!M698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N698,SPTL!N698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O698,SPTL!O698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P698,SPTL!P698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q698,SPTL!Q698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R698,SPTL!R698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S698,SPTL!S698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T698,SPTL!T698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U698,SPTL!U698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V698,SPTL!V698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W698,SPTL!W698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X698,SPTL!X698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y698,SPTL!Y698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z698,SPTL!Z698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA698,SPTL!AA698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB698,SPTL!AB698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC698,SPTL!AC698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD698,SPTL!AD698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE698,SPTL!AE698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF698,SPTL!AF698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG698,SPTL!AG698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH698,SPTL!AH698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI698,SPTL!AI698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ698,SPTL!AJ698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK698,SPTL!AK698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL698,SPTL!AL698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM698,SPTL!AM698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN698,SPTL!AN698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO698,SPTL!AO698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP698,SPTL!AP698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ698,SPTL!AQ698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR698,SPTL!AR698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS698,SPTL!AS698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT698,SPTL!AT698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU698,SPTL!AU698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV698,SPTL!AV698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW698,SPTL!AW698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX698,SPTL!AX698)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY698,SPTL!AY698)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A699,SPTL!A699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B699,SPTL!B699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C699,SPTL!C699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D699,SPTL!D699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E699,SPTL!E699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F699,SPTL!F699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G699,SPTL!G699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H699,SPTL!H699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I699,SPTL!I699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J699,SPTL!J699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K699,SPTL!K699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L699,SPTL!L699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M699,SPTL!M699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N699,SPTL!N699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O699,SPTL!O699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P699,SPTL!P699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q699,SPTL!Q699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R699,SPTL!R699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S699,SPTL!S699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T699,SPTL!T699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U699,SPTL!U699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V699,SPTL!V699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W699,SPTL!W699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X699,SPTL!X699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y699,SPTL!Y699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z699,SPTL!Z699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA699,SPTL!AA699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB699,SPTL!AB699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC699,SPTL!AC699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD699,SPTL!AD699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE699,SPTL!AE699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF699,SPTL!AF699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG699,SPTL!AG699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH699,SPTL!AH699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI699,SPTL!AI699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ699,SPTL!AJ699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK699,SPTL!AK699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL699,SPTL!AL699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM699,SPTL!AM699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN699,SPTL!AN699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO699,SPTL!AO699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP699,SPTL!AP699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ699,SPTL!AQ699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR699,SPTL!AR699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS699,SPTL!AS699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT699,SPTL!AT699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU699,SPTL!AU699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV699,SPTL!AV699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW699,SPTL!AW699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX699,SPTL!AX699)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY699,SPTL!AY699)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A700,SPTL!A700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B700,SPTL!B700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C700,SPTL!C700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D700,SPTL!D700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E700,SPTL!E700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F700,SPTL!F700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G700,SPTL!G700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H700,SPTL!H700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I700,SPTL!I700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J700,SPTL!J700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K700,SPTL!K700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L700,SPTL!L700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M700,SPTL!M700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N700,SPTL!N700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O700,SPTL!O700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P700,SPTL!P700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q700,SPTL!Q700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R700,SPTL!R700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S700,SPTL!S700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T700,SPTL!T700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U700,SPTL!U700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V700,SPTL!V700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W700,SPTL!W700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X700,SPTL!X700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y700,SPTL!Y700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z700,SPTL!Z700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA700,SPTL!AA700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB700,SPTL!AB700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC700,SPTL!AC700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD700,SPTL!AD700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE700,SPTL!AE700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF700,SPTL!AF700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG700,SPTL!AG700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH700,SPTL!AH700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI700,SPTL!AI700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ700,SPTL!AJ700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK700,SPTL!AK700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL700,SPTL!AL700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM700,SPTL!AM700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN700,SPTL!AN700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO700,SPTL!AO700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP700,SPTL!AP700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ700,SPTL!AQ700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR700,SPTL!AR700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS700,SPTL!AS700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT700,SPTL!AT700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU700,SPTL!AU700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV700,SPTL!AV700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW700,SPTL!AW700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX700,SPTL!AX700)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY700,SPTL!AY700)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A701,SPTL!A701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B701,SPTL!B701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C701,SPTL!C701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D701,SPTL!D701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E701,SPTL!E701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F701,SPTL!F701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G701,SPTL!G701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H701,SPTL!H701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I701,SPTL!I701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J701,SPTL!J701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K701,SPTL!K701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L701,SPTL!L701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M701,SPTL!M701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N701,SPTL!N701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O701,SPTL!O701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P701,SPTL!P701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q701,SPTL!Q701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R701,SPTL!R701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S701,SPTL!S701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T701,SPTL!T701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U701,SPTL!U701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V701,SPTL!V701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W701,SPTL!W701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X701,SPTL!X701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y701,SPTL!Y701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z701,SPTL!Z701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA701,SPTL!AA701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB701,SPTL!AB701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC701,SPTL!AC701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD701,SPTL!AD701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE701,SPTL!AE701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF701,SPTL!AF701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG701,SPTL!AG701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH701,SPTL!AH701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI701,SPTL!AI701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ701,SPTL!AJ701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK701,SPTL!AK701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL701,SPTL!AL701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM701,SPTL!AM701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN701,SPTL!AN701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO701,SPTL!AO701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP701,SPTL!AP701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ701,SPTL!AQ701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR701,SPTL!AR701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS701,SPTL!AS701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT701,SPTL!AT701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU701,SPTL!AU701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV701,SPTL!AV701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW701,SPTL!AW701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX701,SPTL!AX701)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY701,SPTL!AY701)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A702,SPTL!A702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B702,SPTL!B702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C702,SPTL!C702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D702,SPTL!D702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E702,SPTL!E702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F702,SPTL!F702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G702,SPTL!G702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H702,SPTL!H702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I702,SPTL!I702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J702,SPTL!J702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K702,SPTL!K702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L702,SPTL!L702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M702,SPTL!M702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N702,SPTL!N702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O702,SPTL!O702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P702,SPTL!P702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q702,SPTL!Q702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R702,SPTL!R702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S702,SPTL!S702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T702,SPTL!T702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U702,SPTL!U702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V702,SPTL!V702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W702,SPTL!W702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X702,SPTL!X702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y702,SPTL!Y702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z702,SPTL!Z702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA702,SPTL!AA702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB702,SPTL!AB702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC702,SPTL!AC702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD702,SPTL!AD702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE702,SPTL!AE702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF702,SPTL!AF702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG702,SPTL!AG702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH702,SPTL!AH702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI702,SPTL!AI702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ702,SPTL!AJ702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK702,SPTL!AK702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL702,SPTL!AL702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM702,SPTL!AM702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN702,SPTL!AN702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO702,SPTL!AO702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP702,SPTL!AP702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ702,SPTL!AQ702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR702,SPTL!AR702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS702,SPTL!AS702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT702,SPTL!AT702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU702,SPTL!AU702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV702,SPTL!AV702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW702,SPTL!AW702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX702,SPTL!AX702)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY702,SPTL!AY702)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A703,SPTL!A703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B703,SPTL!B703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C703,SPTL!C703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D703,SPTL!D703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E703,SPTL!E703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F703,SPTL!F703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G703,SPTL!G703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H703,SPTL!H703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I703,SPTL!I703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J703,SPTL!J703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K703,SPTL!K703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L703,SPTL!L703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M703,SPTL!M703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N703,SPTL!N703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O703,SPTL!O703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P703,SPTL!P703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q703,SPTL!Q703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R703,SPTL!R703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S703,SPTL!S703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T703,SPTL!T703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U703,SPTL!U703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V703,SPTL!V703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W703,SPTL!W703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X703,SPTL!X703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y703,SPTL!Y703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z703,SPTL!Z703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA703,SPTL!AA703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB703,SPTL!AB703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC703,SPTL!AC703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD703,SPTL!AD703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE703,SPTL!AE703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF703,SPTL!AF703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG703,SPTL!AG703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH703,SPTL!AH703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI703,SPTL!AI703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ703,SPTL!AJ703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK703,SPTL!AK703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL703,SPTL!AL703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM703,SPTL!AM703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN703,SPTL!AN703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO703,SPTL!AO703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP703,SPTL!AP703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ703,SPTL!AQ703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR703,SPTL!AR703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS703,SPTL!AS703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT703,SPTL!AT703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU703,SPTL!AU703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV703,SPTL!AV703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW703,SPTL!AW703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX703,SPTL!AX703)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY703,SPTL!AY703)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A704,SPTL!A704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B704,SPTL!B704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C704,SPTL!C704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D704,SPTL!D704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E704,SPTL!E704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F704,SPTL!F704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G704,SPTL!G704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H704,SPTL!H704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I704,SPTL!I704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J704,SPTL!J704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K704,SPTL!K704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L704,SPTL!L704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M704,SPTL!M704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N704,SPTL!N704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O704,SPTL!O704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P704,SPTL!P704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q704,SPTL!Q704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R704,SPTL!R704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S704,SPTL!S704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T704,SPTL!T704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U704,SPTL!U704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V704,SPTL!V704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W704,SPTL!W704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X704,SPTL!X704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y704,SPTL!Y704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z704,SPTL!Z704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA704,SPTL!AA704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB704,SPTL!AB704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC704,SPTL!AC704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD704,SPTL!AD704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE704,SPTL!AE704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF704,SPTL!AF704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG704,SPTL!AG704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH704,SPTL!AH704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI704,SPTL!AI704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ704,SPTL!AJ704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK704,SPTL!AK704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL704,SPTL!AL704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM704,SPTL!AM704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN704,SPTL!AN704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO704,SPTL!AO704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP704,SPTL!AP704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ704,SPTL!AQ704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR704,SPTL!AR704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS704,SPTL!AS704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT704,SPTL!AT704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU704,SPTL!AU704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV704,SPTL!AV704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW704,SPTL!AW704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX704,SPTL!AX704)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY704,SPTL!AY704)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A705,SPTL!A705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B705,SPTL!B705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C705,SPTL!C705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D705,SPTL!D705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E705,SPTL!E705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F705,SPTL!F705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G705,SPTL!G705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H705,SPTL!H705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I705,SPTL!I705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J705,SPTL!J705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K705,SPTL!K705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L705,SPTL!L705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M705,SPTL!M705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N705,SPTL!N705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O705,SPTL!O705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P705,SPTL!P705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q705,SPTL!Q705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R705,SPTL!R705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S705,SPTL!S705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T705,SPTL!T705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U705,SPTL!U705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V705,SPTL!V705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W705,SPTL!W705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X705,SPTL!X705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y705,SPTL!Y705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z705,SPTL!Z705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA705,SPTL!AA705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB705,SPTL!AB705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC705,SPTL!AC705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD705,SPTL!AD705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE705,SPTL!AE705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF705,SPTL!AF705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG705,SPTL!AG705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH705,SPTL!AH705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI705,SPTL!AI705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ705,SPTL!AJ705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK705,SPTL!AK705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL705,SPTL!AL705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM705,SPTL!AM705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN705,SPTL!AN705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO705,SPTL!AO705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP705,SPTL!AP705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ705,SPTL!AQ705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR705,SPTL!AR705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS705,SPTL!AS705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT705,SPTL!AT705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU705,SPTL!AU705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV705,SPTL!AV705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW705,SPTL!AW705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX705,SPTL!AX705)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY705,SPTL!AY705)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A706,SPTL!A706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B706,SPTL!B706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C706,SPTL!C706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D706,SPTL!D706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E706,SPTL!E706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F706,SPTL!F706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G706,SPTL!G706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H706,SPTL!H706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I706,SPTL!I706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J706,SPTL!J706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K706,SPTL!K706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L706,SPTL!L706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M706,SPTL!M706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N706,SPTL!N706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O706,SPTL!O706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P706,SPTL!P706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q706,SPTL!Q706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R706,SPTL!R706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S706,SPTL!S706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T706,SPTL!T706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U706,SPTL!U706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V706,SPTL!V706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W706,SPTL!W706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X706,SPTL!X706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y706,SPTL!Y706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z706,SPTL!Z706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA706,SPTL!AA706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB706,SPTL!AB706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC706,SPTL!AC706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD706,SPTL!AD706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE706,SPTL!AE706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF706,SPTL!AF706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG706,SPTL!AG706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH706,SPTL!AH706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI706,SPTL!AI706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ706,SPTL!AJ706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK706,SPTL!AK706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL706,SPTL!AL706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM706,SPTL!AM706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN706,SPTL!AN706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO706,SPTL!AO706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP706,SPTL!AP706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ706,SPTL!AQ706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR706,SPTL!AR706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS706,SPTL!AS706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT706,SPTL!AT706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU706,SPTL!AU706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV706,SPTL!AV706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW706,SPTL!AW706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX706,SPTL!AX706)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY706,SPTL!AY706)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A707,SPTL!A707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B707,SPTL!B707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C707,SPTL!C707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D707,SPTL!D707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E707,SPTL!E707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F707,SPTL!F707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G707,SPTL!G707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H707,SPTL!H707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I707,SPTL!I707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J707,SPTL!J707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K707,SPTL!K707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L707,SPTL!L707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M707,SPTL!M707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N707,SPTL!N707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O707,SPTL!O707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P707,SPTL!P707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q707,SPTL!Q707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R707,SPTL!R707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S707,SPTL!S707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T707,SPTL!T707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U707,SPTL!U707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V707,SPTL!V707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W707,SPTL!W707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X707,SPTL!X707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y707,SPTL!Y707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z707,SPTL!Z707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA707,SPTL!AA707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB707,SPTL!AB707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC707,SPTL!AC707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD707,SPTL!AD707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE707,SPTL!AE707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF707,SPTL!AF707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG707,SPTL!AG707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH707,SPTL!AH707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI707,SPTL!AI707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ707,SPTL!AJ707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK707,SPTL!AK707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL707,SPTL!AL707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM707,SPTL!AM707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN707,SPTL!AN707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO707,SPTL!AO707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP707,SPTL!AP707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ707,SPTL!AQ707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR707,SPTL!AR707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS707,SPTL!AS707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT707,SPTL!AT707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU707,SPTL!AU707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV707,SPTL!AV707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW707,SPTL!AW707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX707,SPTL!AX707)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY707,SPTL!AY707)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A708,SPTL!A708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B708,SPTL!B708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C708,SPTL!C708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D708,SPTL!D708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E708,SPTL!E708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F708,SPTL!F708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G708,SPTL!G708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H708,SPTL!H708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I708,SPTL!I708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J708,SPTL!J708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K708,SPTL!K708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L708,SPTL!L708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M708,SPTL!M708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N708,SPTL!N708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O708,SPTL!O708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P708,SPTL!P708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q708,SPTL!Q708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R708,SPTL!R708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S708,SPTL!S708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T708,SPTL!T708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U708,SPTL!U708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V708,SPTL!V708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W708,SPTL!W708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X708,SPTL!X708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y708,SPTL!Y708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z708,SPTL!Z708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA708,SPTL!AA708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB708,SPTL!AB708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC708,SPTL!AC708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD708,SPTL!AD708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE708,SPTL!AE708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF708,SPTL!AF708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG708,SPTL!AG708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH708,SPTL!AH708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI708,SPTL!AI708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ708,SPTL!AJ708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK708,SPTL!AK708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL708,SPTL!AL708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM708,SPTL!AM708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN708,SPTL!AN708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO708,SPTL!AO708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP708,SPTL!AP708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ708,SPTL!AQ708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR708,SPTL!AR708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS708,SPTL!AS708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT708,SPTL!AT708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU708,SPTL!AU708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV708,SPTL!AV708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW708,SPTL!AW708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX708,SPTL!AX708)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY708,SPTL!AY708)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A709,SPTL!A709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B709,SPTL!B709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C709,SPTL!C709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D709,SPTL!D709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E709,SPTL!E709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F709,SPTL!F709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G709,SPTL!G709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H709,SPTL!H709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I709,SPTL!I709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J709,SPTL!J709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K709,SPTL!K709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L709,SPTL!L709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M709,SPTL!M709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N709,SPTL!N709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O709,SPTL!O709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P709,SPTL!P709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q709,SPTL!Q709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R709,SPTL!R709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S709,SPTL!S709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T709,SPTL!T709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U709,SPTL!U709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V709,SPTL!V709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W709,SPTL!W709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X709,SPTL!X709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y709,SPTL!Y709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z709,SPTL!Z709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA709,SPTL!AA709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB709,SPTL!AB709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC709,SPTL!AC709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD709,SPTL!AD709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE709,SPTL!AE709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF709,SPTL!AF709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG709,SPTL!AG709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH709,SPTL!AH709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI709,SPTL!AI709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ709,SPTL!AJ709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK709,SPTL!AK709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL709,SPTL!AL709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM709,SPTL!AM709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN709,SPTL!AN709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO709,SPTL!AO709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP709,SPTL!AP709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ709,SPTL!AQ709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR709,SPTL!AR709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS709,SPTL!AS709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT709,SPTL!AT709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU709,SPTL!AU709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV709,SPTL!AV709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW709,SPTL!AW709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX709,SPTL!AX709)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY709,SPTL!AY709)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A710,SPTL!A710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B710,SPTL!B710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C710,SPTL!C710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D710,SPTL!D710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E710,SPTL!E710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F710,SPTL!F710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G710,SPTL!G710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H710,SPTL!H710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I710,SPTL!I710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J710,SPTL!J710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K710,SPTL!K710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L710,SPTL!L710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M710,SPTL!M710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N710,SPTL!N710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O710,SPTL!O710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P710,SPTL!P710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q710,SPTL!Q710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R710,SPTL!R710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S710,SPTL!S710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T710,SPTL!T710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U710,SPTL!U710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V710,SPTL!V710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W710,SPTL!W710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X710,SPTL!X710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y710,SPTL!Y710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z710,SPTL!Z710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA710,SPTL!AA710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB710,SPTL!AB710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC710,SPTL!AC710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD710,SPTL!AD710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE710,SPTL!AE710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF710,SPTL!AF710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG710,SPTL!AG710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH710,SPTL!AH710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI710,SPTL!AI710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ710,SPTL!AJ710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK710,SPTL!AK710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL710,SPTL!AL710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM710,SPTL!AM710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN710,SPTL!AN710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO710,SPTL!AO710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP710,SPTL!AP710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ710,SPTL!AQ710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR710,SPTL!AR710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS710,SPTL!AS710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT710,SPTL!AT710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU710,SPTL!AU710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV710,SPTL!AV710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW710,SPTL!AW710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX710,SPTL!AX710)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY710,SPTL!AY710)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A711,SPTL!A711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B711,SPTL!B711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C711,SPTL!C711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D711,SPTL!D711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E711,SPTL!E711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F711,SPTL!F711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G711,SPTL!G711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H711,SPTL!H711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I711,SPTL!I711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J711,SPTL!J711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K711,SPTL!K711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L711,SPTL!L711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M711,SPTL!M711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N711,SPTL!N711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O711,SPTL!O711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P711,SPTL!P711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q711,SPTL!Q711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R711,SPTL!R711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S711,SPTL!S711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T711,SPTL!T711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U711,SPTL!U711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V711,SPTL!V711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W711,SPTL!W711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X711,SPTL!X711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y711,SPTL!Y711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z711,SPTL!Z711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA711,SPTL!AA711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB711,SPTL!AB711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC711,SPTL!AC711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD711,SPTL!AD711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE711,SPTL!AE711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF711,SPTL!AF711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG711,SPTL!AG711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH711,SPTL!AH711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI711,SPTL!AI711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ711,SPTL!AJ711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK711,SPTL!AK711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL711,SPTL!AL711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM711,SPTL!AM711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN711,SPTL!AN711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO711,SPTL!AO711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP711,SPTL!AP711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ711,SPTL!AQ711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR711,SPTL!AR711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS711,SPTL!AS711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT711,SPTL!AT711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU711,SPTL!AU711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV711,SPTL!AV711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW711,SPTL!AW711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX711,SPTL!AX711)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY711,SPTL!AY711)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A712,SPTL!A712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B712,SPTL!B712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C712,SPTL!C712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D712,SPTL!D712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E712,SPTL!E712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F712,SPTL!F712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G712,SPTL!G712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H712,SPTL!H712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I712,SPTL!I712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J712,SPTL!J712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K712,SPTL!K712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L712,SPTL!L712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M712,SPTL!M712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N712,SPTL!N712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O712,SPTL!O712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P712,SPTL!P712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q712,SPTL!Q712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R712,SPTL!R712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S712,SPTL!S712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T712,SPTL!T712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U712,SPTL!U712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V712,SPTL!V712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W712,SPTL!W712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X712,SPTL!X712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y712,SPTL!Y712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z712,SPTL!Z712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA712,SPTL!AA712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB712,SPTL!AB712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC712,SPTL!AC712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD712,SPTL!AD712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE712,SPTL!AE712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF712,SPTL!AF712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG712,SPTL!AG712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH712,SPTL!AH712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI712,SPTL!AI712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ712,SPTL!AJ712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK712,SPTL!AK712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL712,SPTL!AL712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM712,SPTL!AM712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN712,SPTL!AN712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO712,SPTL!AO712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP712,SPTL!AP712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ712,SPTL!AQ712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR712,SPTL!AR712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS712,SPTL!AS712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT712,SPTL!AT712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU712,SPTL!AU712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV712,SPTL!AV712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW712,SPTL!AW712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX712,SPTL!AX712)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY712,SPTL!AY712)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A713,SPTL!A713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B713,SPTL!B713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C713,SPTL!C713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D713,SPTL!D713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E713,SPTL!E713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F713,SPTL!F713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G713,SPTL!G713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H713,SPTL!H713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I713,SPTL!I713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J713,SPTL!J713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K713,SPTL!K713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L713,SPTL!L713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M713,SPTL!M713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N713,SPTL!N713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O713,SPTL!O713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P713,SPTL!P713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q713,SPTL!Q713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R713,SPTL!R713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S713,SPTL!S713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T713,SPTL!T713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U713,SPTL!U713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V713,SPTL!V713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W713,SPTL!W713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X713,SPTL!X713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y713,SPTL!Y713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z713,SPTL!Z713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA713,SPTL!AA713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB713,SPTL!AB713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC713,SPTL!AC713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD713,SPTL!AD713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE713,SPTL!AE713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF713,SPTL!AF713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG713,SPTL!AG713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH713,SPTL!AH713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI713,SPTL!AI713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ713,SPTL!AJ713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK713,SPTL!AK713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL713,SPTL!AL713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM713,SPTL!AM713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN713,SPTL!AN713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO713,SPTL!AO713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP713,SPTL!AP713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ713,SPTL!AQ713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR713,SPTL!AR713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS713,SPTL!AS713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT713,SPTL!AT713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU713,SPTL!AU713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV713,SPTL!AV713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW713,SPTL!AW713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX713,SPTL!AX713)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY713,SPTL!AY713)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A714,SPTL!A714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B714,SPTL!B714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C714,SPTL!C714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D714,SPTL!D714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E714,SPTL!E714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F714,SPTL!F714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G714,SPTL!G714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H714,SPTL!H714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I714,SPTL!I714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J714,SPTL!J714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K714,SPTL!K714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L714,SPTL!L714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M714,SPTL!M714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N714,SPTL!N714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O714,SPTL!O714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P714,SPTL!P714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q714,SPTL!Q714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R714,SPTL!R714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S714,SPTL!S714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T714,SPTL!T714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U714,SPTL!U714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V714,SPTL!V714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W714,SPTL!W714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X714,SPTL!X714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y714,SPTL!Y714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z714,SPTL!Z714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA714,SPTL!AA714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB714,SPTL!AB714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC714,SPTL!AC714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD714,SPTL!AD714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE714,SPTL!AE714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF714,SPTL!AF714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG714,SPTL!AG714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH714,SPTL!AH714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI714,SPTL!AI714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ714,SPTL!AJ714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK714,SPTL!AK714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL714,SPTL!AL714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM714,SPTL!AM714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN714,SPTL!AN714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO714,SPTL!AO714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP714,SPTL!AP714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ714,SPTL!AQ714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR714,SPTL!AR714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS714,SPTL!AS714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT714,SPTL!AT714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU714,SPTL!AU714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV714,SPTL!AV714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW714,SPTL!AW714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX714,SPTL!AX714)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY714,SPTL!AY714)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A715,SPTL!A715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B715,SPTL!B715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C715,SPTL!C715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D715,SPTL!D715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E715,SPTL!E715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F715,SPTL!F715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G715,SPTL!G715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H715,SPTL!H715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I715,SPTL!I715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J715,SPTL!J715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K715,SPTL!K715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L715,SPTL!L715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M715,SPTL!M715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N715,SPTL!N715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O715,SPTL!O715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P715,SPTL!P715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q715,SPTL!Q715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R715,SPTL!R715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S715,SPTL!S715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T715,SPTL!T715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U715,SPTL!U715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V715,SPTL!V715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W715,SPTL!W715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X715,SPTL!X715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y715,SPTL!Y715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z715,SPTL!Z715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA715,SPTL!AA715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB715,SPTL!AB715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC715,SPTL!AC715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD715,SPTL!AD715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE715,SPTL!AE715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF715,SPTL!AF715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG715,SPTL!AG715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH715,SPTL!AH715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI715,SPTL!AI715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ715,SPTL!AJ715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK715,SPTL!AK715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL715,SPTL!AL715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM715,SPTL!AM715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN715,SPTL!AN715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO715,SPTL!AO715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP715,SPTL!AP715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ715,SPTL!AQ715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR715,SPTL!AR715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS715,SPTL!AS715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT715,SPTL!AT715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU715,SPTL!AU715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV715,SPTL!AV715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW715,SPTL!AW715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX715,SPTL!AX715)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY715,SPTL!AY715)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A716,SPTL!A716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B716,SPTL!B716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C716,SPTL!C716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D716,SPTL!D716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E716,SPTL!E716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F716,SPTL!F716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G716,SPTL!G716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H716,SPTL!H716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I716,SPTL!I716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J716,SPTL!J716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K716,SPTL!K716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L716,SPTL!L716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M716,SPTL!M716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N716,SPTL!N716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O716,SPTL!O716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P716,SPTL!P716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q716,SPTL!Q716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R716,SPTL!R716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S716,SPTL!S716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T716,SPTL!T716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U716,SPTL!U716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V716,SPTL!V716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W716,SPTL!W716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X716,SPTL!X716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y716,SPTL!Y716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z716,SPTL!Z716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA716,SPTL!AA716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB716,SPTL!AB716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC716,SPTL!AC716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD716,SPTL!AD716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE716,SPTL!AE716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF716,SPTL!AF716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG716,SPTL!AG716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH716,SPTL!AH716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI716,SPTL!AI716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ716,SPTL!AJ716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK716,SPTL!AK716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL716,SPTL!AL716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM716,SPTL!AM716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN716,SPTL!AN716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO716,SPTL!AO716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP716,SPTL!AP716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ716,SPTL!AQ716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR716,SPTL!AR716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS716,SPTL!AS716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT716,SPTL!AT716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU716,SPTL!AU716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV716,SPTL!AV716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW716,SPTL!AW716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX716,SPTL!AX716)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY716,SPTL!AY716)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A717,SPTL!A717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B717,SPTL!B717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C717,SPTL!C717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D717,SPTL!D717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E717,SPTL!E717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F717,SPTL!F717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G717,SPTL!G717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H717,SPTL!H717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I717,SPTL!I717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J717,SPTL!J717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K717,SPTL!K717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L717,SPTL!L717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M717,SPTL!M717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N717,SPTL!N717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O717,SPTL!O717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P717,SPTL!P717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q717,SPTL!Q717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R717,SPTL!R717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S717,SPTL!S717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T717,SPTL!T717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U717,SPTL!U717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V717,SPTL!V717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W717,SPTL!W717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X717,SPTL!X717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y717,SPTL!Y717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z717,SPTL!Z717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA717,SPTL!AA717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB717,SPTL!AB717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC717,SPTL!AC717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD717,SPTL!AD717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE717,SPTL!AE717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF717,SPTL!AF717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG717,SPTL!AG717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH717,SPTL!AH717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI717,SPTL!AI717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ717,SPTL!AJ717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK717,SPTL!AK717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL717,SPTL!AL717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM717,SPTL!AM717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN717,SPTL!AN717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO717,SPTL!AO717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP717,SPTL!AP717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ717,SPTL!AQ717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR717,SPTL!AR717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS717,SPTL!AS717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT717,SPTL!AT717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU717,SPTL!AU717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV717,SPTL!AV717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW717,SPTL!AW717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX717,SPTL!AX717)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY717,SPTL!AY717)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A718,SPTL!A718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B718,SPTL!B718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C718,SPTL!C718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D718,SPTL!D718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E718,SPTL!E718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F718,SPTL!F718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G718,SPTL!G718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H718,SPTL!H718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I718,SPTL!I718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J718,SPTL!J718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K718,SPTL!K718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L718,SPTL!L718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M718,SPTL!M718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N718,SPTL!N718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O718,SPTL!O718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P718,SPTL!P718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q718,SPTL!Q718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R718,SPTL!R718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S718,SPTL!S718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T718,SPTL!T718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U718,SPTL!U718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V718,SPTL!V718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W718,SPTL!W718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X718,SPTL!X718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y718,SPTL!Y718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z718,SPTL!Z718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA718,SPTL!AA718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB718,SPTL!AB718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC718,SPTL!AC718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD718,SPTL!AD718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE718,SPTL!AE718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF718,SPTL!AF718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG718,SPTL!AG718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH718,SPTL!AH718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI718,SPTL!AI718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ718,SPTL!AJ718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK718,SPTL!AK718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL718,SPTL!AL718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM718,SPTL!AM718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN718,SPTL!AN718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO718,SPTL!AO718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP718,SPTL!AP718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ718,SPTL!AQ718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR718,SPTL!AR718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS718,SPTL!AS718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT718,SPTL!AT718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU718,SPTL!AU718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV718,SPTL!AV718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW718,SPTL!AW718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX718,SPTL!AX718)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY718,SPTL!AY718)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A719,SPTL!A719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B719,SPTL!B719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C719,SPTL!C719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D719,SPTL!D719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E719,SPTL!E719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F719,SPTL!F719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G719,SPTL!G719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H719,SPTL!H719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I719,SPTL!I719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J719,SPTL!J719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K719,SPTL!K719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L719,SPTL!L719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M719,SPTL!M719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N719,SPTL!N719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O719,SPTL!O719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P719,SPTL!P719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q719,SPTL!Q719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R719,SPTL!R719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S719,SPTL!S719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T719,SPTL!T719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U719,SPTL!U719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V719,SPTL!V719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W719,SPTL!W719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X719,SPTL!X719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y719,SPTL!Y719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z719,SPTL!Z719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA719,SPTL!AA719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB719,SPTL!AB719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC719,SPTL!AC719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD719,SPTL!AD719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE719,SPTL!AE719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF719,SPTL!AF719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG719,SPTL!AG719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH719,SPTL!AH719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI719,SPTL!AI719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ719,SPTL!AJ719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK719,SPTL!AK719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL719,SPTL!AL719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM719,SPTL!AM719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN719,SPTL!AN719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO719,SPTL!AO719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP719,SPTL!AP719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ719,SPTL!AQ719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR719,SPTL!AR719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS719,SPTL!AS719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT719,SPTL!AT719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU719,SPTL!AU719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV719,SPTL!AV719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW719,SPTL!AW719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX719,SPTL!AX719)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY719,SPTL!AY719)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A720,SPTL!A720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B720,SPTL!B720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C720,SPTL!C720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D720,SPTL!D720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E720,SPTL!E720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F720,SPTL!F720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G720,SPTL!G720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H720,SPTL!H720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I720,SPTL!I720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J720,SPTL!J720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K720,SPTL!K720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L720,SPTL!L720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M720,SPTL!M720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N720,SPTL!N720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O720,SPTL!O720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P720,SPTL!P720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q720,SPTL!Q720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R720,SPTL!R720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S720,SPTL!S720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T720,SPTL!T720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U720,SPTL!U720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V720,SPTL!V720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W720,SPTL!W720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X720,SPTL!X720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y720,SPTL!Y720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z720,SPTL!Z720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA720,SPTL!AA720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB720,SPTL!AB720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC720,SPTL!AC720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD720,SPTL!AD720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE720,SPTL!AE720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF720,SPTL!AF720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG720,SPTL!AG720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH720,SPTL!AH720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI720,SPTL!AI720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ720,SPTL!AJ720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK720,SPTL!AK720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL720,SPTL!AL720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM720,SPTL!AM720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN720,SPTL!AN720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO720,SPTL!AO720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP720,SPTL!AP720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ720,SPTL!AQ720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR720,SPTL!AR720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS720,SPTL!AS720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT720,SPTL!AT720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU720,SPTL!AU720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV720,SPTL!AV720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW720,SPTL!AW720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX720,SPTL!AX720)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY720,SPTL!AY720)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A721,SPTL!A721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B721,SPTL!B721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C721,SPTL!C721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D721,SPTL!D721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E721,SPTL!E721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F721,SPTL!F721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G721,SPTL!G721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H721,SPTL!H721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I721,SPTL!I721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J721,SPTL!J721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K721,SPTL!K721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L721,SPTL!L721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M721,SPTL!M721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N721,SPTL!N721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O721,SPTL!O721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P721,SPTL!P721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q721,SPTL!Q721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R721,SPTL!R721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S721,SPTL!S721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T721,SPTL!T721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U721,SPTL!U721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V721,SPTL!V721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W721,SPTL!W721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X721,SPTL!X721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y721,SPTL!Y721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z721,SPTL!Z721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA721,SPTL!AA721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB721,SPTL!AB721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC721,SPTL!AC721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD721,SPTL!AD721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE721,SPTL!AE721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF721,SPTL!AF721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG721,SPTL!AG721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH721,SPTL!AH721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI721,SPTL!AI721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ721,SPTL!AJ721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK721,SPTL!AK721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL721,SPTL!AL721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM721,SPTL!AM721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN721,SPTL!AN721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO721,SPTL!AO721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP721,SPTL!AP721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ721,SPTL!AQ721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR721,SPTL!AR721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS721,SPTL!AS721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT721,SPTL!AT721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU721,SPTL!AU721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV721,SPTL!AV721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW721,SPTL!AW721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX721,SPTL!AX721)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY721,SPTL!AY721)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A722,SPTL!A722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B722,SPTL!B722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C722,SPTL!C722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D722,SPTL!D722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E722,SPTL!E722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F722,SPTL!F722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G722,SPTL!G722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H722,SPTL!H722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I722,SPTL!I722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J722,SPTL!J722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K722,SPTL!K722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L722,SPTL!L722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M722,SPTL!M722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N722,SPTL!N722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O722,SPTL!O722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P722,SPTL!P722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q722,SPTL!Q722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R722,SPTL!R722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S722,SPTL!S722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T722,SPTL!T722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U722,SPTL!U722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V722,SPTL!V722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W722,SPTL!W722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X722,SPTL!X722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y722,SPTL!Y722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z722,SPTL!Z722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA722,SPTL!AA722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB722,SPTL!AB722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC722,SPTL!AC722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD722,SPTL!AD722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE722,SPTL!AE722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF722,SPTL!AF722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG722,SPTL!AG722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH722,SPTL!AH722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI722,SPTL!AI722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ722,SPTL!AJ722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK722,SPTL!AK722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL722,SPTL!AL722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM722,SPTL!AM722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN722,SPTL!AN722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO722,SPTL!AO722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP722,SPTL!AP722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ722,SPTL!AQ722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR722,SPTL!AR722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS722,SPTL!AS722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT722,SPTL!AT722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU722,SPTL!AU722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV722,SPTL!AV722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW722,SPTL!AW722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX722,SPTL!AX722)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY722,SPTL!AY722)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A723,SPTL!A723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B723,SPTL!B723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C723,SPTL!C723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D723,SPTL!D723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E723,SPTL!E723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F723,SPTL!F723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G723,SPTL!G723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H723,SPTL!H723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I723,SPTL!I723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J723,SPTL!J723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K723,SPTL!K723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L723,SPTL!L723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M723,SPTL!M723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N723,SPTL!N723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O723,SPTL!O723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P723,SPTL!P723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q723,SPTL!Q723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R723,SPTL!R723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S723,SPTL!S723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T723,SPTL!T723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U723,SPTL!U723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V723,SPTL!V723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W723,SPTL!W723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X723,SPTL!X723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y723,SPTL!Y723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z723,SPTL!Z723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA723,SPTL!AA723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB723,SPTL!AB723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC723,SPTL!AC723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD723,SPTL!AD723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE723,SPTL!AE723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF723,SPTL!AF723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG723,SPTL!AG723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH723,SPTL!AH723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI723,SPTL!AI723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ723,SPTL!AJ723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK723,SPTL!AK723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL723,SPTL!AL723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM723,SPTL!AM723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN723,SPTL!AN723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO723,SPTL!AO723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP723,SPTL!AP723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ723,SPTL!AQ723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR723,SPTL!AR723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS723,SPTL!AS723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT723,SPTL!AT723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU723,SPTL!AU723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV723,SPTL!AV723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW723,SPTL!AW723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX723,SPTL!AX723)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY723,SPTL!AY723)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A724,SPTL!A724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B724,SPTL!B724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C724,SPTL!C724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D724,SPTL!D724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E724,SPTL!E724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F724,SPTL!F724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G724,SPTL!G724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H724,SPTL!H724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I724,SPTL!I724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J724,SPTL!J724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K724,SPTL!K724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L724,SPTL!L724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M724,SPTL!M724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N724,SPTL!N724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O724,SPTL!O724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P724,SPTL!P724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q724,SPTL!Q724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R724,SPTL!R724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S724,SPTL!S724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T724,SPTL!T724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U724,SPTL!U724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V724,SPTL!V724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W724,SPTL!W724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X724,SPTL!X724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y724,SPTL!Y724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z724,SPTL!Z724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA724,SPTL!AA724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB724,SPTL!AB724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC724,SPTL!AC724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD724,SPTL!AD724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE724,SPTL!AE724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF724,SPTL!AF724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG724,SPTL!AG724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH724,SPTL!AH724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI724,SPTL!AI724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ724,SPTL!AJ724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK724,SPTL!AK724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL724,SPTL!AL724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM724,SPTL!AM724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN724,SPTL!AN724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO724,SPTL!AO724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP724,SPTL!AP724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ724,SPTL!AQ724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR724,SPTL!AR724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS724,SPTL!AS724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT724,SPTL!AT724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU724,SPTL!AU724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV724,SPTL!AV724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW724,SPTL!AW724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX724,SPTL!AX724)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY724,SPTL!AY724)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A725,SPTL!A725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B725,SPTL!B725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C725,SPTL!C725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D725,SPTL!D725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E725,SPTL!E725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F725,SPTL!F725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G725,SPTL!G725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H725,SPTL!H725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I725,SPTL!I725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J725,SPTL!J725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K725,SPTL!K725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L725,SPTL!L725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M725,SPTL!M725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N725,SPTL!N725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O725,SPTL!O725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P725,SPTL!P725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q725,SPTL!Q725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R725,SPTL!R725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S725,SPTL!S725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T725,SPTL!T725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U725,SPTL!U725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V725,SPTL!V725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W725,SPTL!W725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X725,SPTL!X725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y725,SPTL!Y725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z725,SPTL!Z725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA725,SPTL!AA725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB725,SPTL!AB725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC725,SPTL!AC725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD725,SPTL!AD725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE725,SPTL!AE725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF725,SPTL!AF725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG725,SPTL!AG725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH725,SPTL!AH725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI725,SPTL!AI725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ725,SPTL!AJ725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK725,SPTL!AK725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL725,SPTL!AL725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM725,SPTL!AM725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN725,SPTL!AN725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO725,SPTL!AO725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP725,SPTL!AP725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ725,SPTL!AQ725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR725,SPTL!AR725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS725,SPTL!AS725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT725,SPTL!AT725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU725,SPTL!AU725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV725,SPTL!AV725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW725,SPTL!AW725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX725,SPTL!AX725)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY725,SPTL!AY725)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A726,SPTL!A726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B726,SPTL!B726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C726,SPTL!C726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D726,SPTL!D726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E726,SPTL!E726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F726,SPTL!F726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G726,SPTL!G726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H726,SPTL!H726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I726,SPTL!I726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J726,SPTL!J726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K726,SPTL!K726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L726,SPTL!L726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M726,SPTL!M726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N726,SPTL!N726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O726,SPTL!O726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P726,SPTL!P726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q726,SPTL!Q726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R726,SPTL!R726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S726,SPTL!S726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T726,SPTL!T726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U726,SPTL!U726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V726,SPTL!V726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W726,SPTL!W726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X726,SPTL!X726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y726,SPTL!Y726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z726,SPTL!Z726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA726,SPTL!AA726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB726,SPTL!AB726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC726,SPTL!AC726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD726,SPTL!AD726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE726,SPTL!AE726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF726,SPTL!AF726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG726,SPTL!AG726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH726,SPTL!AH726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI726,SPTL!AI726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ726,SPTL!AJ726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK726,SPTL!AK726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL726,SPTL!AL726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM726,SPTL!AM726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN726,SPTL!AN726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO726,SPTL!AO726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP726,SPTL!AP726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ726,SPTL!AQ726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR726,SPTL!AR726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS726,SPTL!AS726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT726,SPTL!AT726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU726,SPTL!AU726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV726,SPTL!AV726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW726,SPTL!AW726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX726,SPTL!AX726)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY726,SPTL!AY726)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A727,SPTL!A727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B727,SPTL!B727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C727,SPTL!C727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D727,SPTL!D727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E727,SPTL!E727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F727,SPTL!F727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G727,SPTL!G727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H727,SPTL!H727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I727,SPTL!I727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J727,SPTL!J727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K727,SPTL!K727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L727,SPTL!L727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M727,SPTL!M727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N727,SPTL!N727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O727,SPTL!O727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P727,SPTL!P727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q727,SPTL!Q727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R727,SPTL!R727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S727,SPTL!S727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T727,SPTL!T727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U727,SPTL!U727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V727,SPTL!V727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W727,SPTL!W727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X727,SPTL!X727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y727,SPTL!Y727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z727,SPTL!Z727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA727,SPTL!AA727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB727,SPTL!AB727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC727,SPTL!AC727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD727,SPTL!AD727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE727,SPTL!AE727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF727,SPTL!AF727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG727,SPTL!AG727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH727,SPTL!AH727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI727,SPTL!AI727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ727,SPTL!AJ727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK727,SPTL!AK727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL727,SPTL!AL727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM727,SPTL!AM727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN727,SPTL!AN727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO727,SPTL!AO727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP727,SPTL!AP727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ727,SPTL!AQ727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR727,SPTL!AR727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS727,SPTL!AS727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT727,SPTL!AT727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU727,SPTL!AU727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV727,SPTL!AV727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW727,SPTL!AW727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX727,SPTL!AX727)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY727,SPTL!AY727)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A728,SPTL!A728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B728,SPTL!B728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C728,SPTL!C728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D728,SPTL!D728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E728,SPTL!E728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F728,SPTL!F728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G728,SPTL!G728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H728,SPTL!H728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I728,SPTL!I728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J728,SPTL!J728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K728,SPTL!K728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L728,SPTL!L728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M728,SPTL!M728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N728,SPTL!N728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O728,SPTL!O728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P728,SPTL!P728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q728,SPTL!Q728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R728,SPTL!R728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S728,SPTL!S728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T728,SPTL!T728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U728,SPTL!U728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V728,SPTL!V728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W728,SPTL!W728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X728,SPTL!X728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y728,SPTL!Y728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z728,SPTL!Z728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA728,SPTL!AA728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB728,SPTL!AB728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC728,SPTL!AC728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD728,SPTL!AD728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE728,SPTL!AE728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF728,SPTL!AF728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG728,SPTL!AG728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH728,SPTL!AH728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI728,SPTL!AI728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ728,SPTL!AJ728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK728,SPTL!AK728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL728,SPTL!AL728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM728,SPTL!AM728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN728,SPTL!AN728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO728,SPTL!AO728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP728,SPTL!AP728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ728,SPTL!AQ728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR728,SPTL!AR728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS728,SPTL!AS728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT728,SPTL!AT728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU728,SPTL!AU728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV728,SPTL!AV728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW728,SPTL!AW728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX728,SPTL!AX728)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY728,SPTL!AY728)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A729,SPTL!A729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B729,SPTL!B729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C729,SPTL!C729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D729,SPTL!D729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E729,SPTL!E729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F729,SPTL!F729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G729,SPTL!G729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H729,SPTL!H729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I729,SPTL!I729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J729,SPTL!J729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K729,SPTL!K729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L729,SPTL!L729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M729,SPTL!M729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N729,SPTL!N729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O729,SPTL!O729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P729,SPTL!P729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q729,SPTL!Q729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R729,SPTL!R729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S729,SPTL!S729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T729,SPTL!T729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U729,SPTL!U729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V729,SPTL!V729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W729,SPTL!W729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X729,SPTL!X729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y729,SPTL!Y729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z729,SPTL!Z729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA729,SPTL!AA729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB729,SPTL!AB729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC729,SPTL!AC729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD729,SPTL!AD729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE729,SPTL!AE729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF729,SPTL!AF729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG729,SPTL!AG729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH729,SPTL!AH729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI729,SPTL!AI729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ729,SPTL!AJ729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK729,SPTL!AK729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL729,SPTL!AL729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM729,SPTL!AM729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN729,SPTL!AN729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO729,SPTL!AO729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP729,SPTL!AP729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ729,SPTL!AQ729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR729,SPTL!AR729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS729,SPTL!AS729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT729,SPTL!AT729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU729,SPTL!AU729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV729,SPTL!AV729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW729,SPTL!AW729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX729,SPTL!AX729)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY729,SPTL!AY729)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A730,SPTL!A730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B730,SPTL!B730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C730,SPTL!C730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D730,SPTL!D730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E730,SPTL!E730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F730,SPTL!F730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G730,SPTL!G730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H730,SPTL!H730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I730,SPTL!I730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J730,SPTL!J730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K730,SPTL!K730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L730,SPTL!L730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M730,SPTL!M730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N730,SPTL!N730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O730,SPTL!O730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P730,SPTL!P730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q730,SPTL!Q730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R730,SPTL!R730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S730,SPTL!S730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T730,SPTL!T730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U730,SPTL!U730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V730,SPTL!V730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W730,SPTL!W730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X730,SPTL!X730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y730,SPTL!Y730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z730,SPTL!Z730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA730,SPTL!AA730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB730,SPTL!AB730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC730,SPTL!AC730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD730,SPTL!AD730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE730,SPTL!AE730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF730,SPTL!AF730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG730,SPTL!AG730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH730,SPTL!AH730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI730,SPTL!AI730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ730,SPTL!AJ730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK730,SPTL!AK730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL730,SPTL!AL730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM730,SPTL!AM730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN730,SPTL!AN730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO730,SPTL!AO730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP730,SPTL!AP730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ730,SPTL!AQ730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR730,SPTL!AR730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS730,SPTL!AS730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT730,SPTL!AT730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU730,SPTL!AU730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV730,SPTL!AV730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW730,SPTL!AW730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX730,SPTL!AX730)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY730,SPTL!AY730)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A731,SPTL!A731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B731,SPTL!B731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C731,SPTL!C731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D731,SPTL!D731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E731,SPTL!E731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F731,SPTL!F731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G731,SPTL!G731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H731,SPTL!H731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I731,SPTL!I731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J731,SPTL!J731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K731,SPTL!K731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L731,SPTL!L731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M731,SPTL!M731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N731,SPTL!N731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O731,SPTL!O731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P731,SPTL!P731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q731,SPTL!Q731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R731,SPTL!R731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S731,SPTL!S731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T731,SPTL!T731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U731,SPTL!U731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V731,SPTL!V731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W731,SPTL!W731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X731,SPTL!X731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y731,SPTL!Y731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z731,SPTL!Z731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA731,SPTL!AA731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB731,SPTL!AB731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC731,SPTL!AC731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD731,SPTL!AD731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE731,SPTL!AE731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF731,SPTL!AF731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG731,SPTL!AG731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH731,SPTL!AH731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI731,SPTL!AI731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ731,SPTL!AJ731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK731,SPTL!AK731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL731,SPTL!AL731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM731,SPTL!AM731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN731,SPTL!AN731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO731,SPTL!AO731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP731,SPTL!AP731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ731,SPTL!AQ731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR731,SPTL!AR731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS731,SPTL!AS731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT731,SPTL!AT731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU731,SPTL!AU731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV731,SPTL!AV731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW731,SPTL!AW731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX731,SPTL!AX731)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY731,SPTL!AY731)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A732,SPTL!A732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B732,SPTL!B732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C732,SPTL!C732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D732,SPTL!D732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E732,SPTL!E732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F732,SPTL!F732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G732,SPTL!G732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H732,SPTL!H732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I732,SPTL!I732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J732,SPTL!J732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K732,SPTL!K732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L732,SPTL!L732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M732,SPTL!M732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N732,SPTL!N732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O732,SPTL!O732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P732,SPTL!P732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q732,SPTL!Q732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R732,SPTL!R732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S732,SPTL!S732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T732,SPTL!T732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U732,SPTL!U732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V732,SPTL!V732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W732,SPTL!W732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X732,SPTL!X732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y732,SPTL!Y732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z732,SPTL!Z732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA732,SPTL!AA732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB732,SPTL!AB732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC732,SPTL!AC732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD732,SPTL!AD732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE732,SPTL!AE732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF732,SPTL!AF732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG732,SPTL!AG732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH732,SPTL!AH732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI732,SPTL!AI732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ732,SPTL!AJ732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK732,SPTL!AK732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL732,SPTL!AL732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM732,SPTL!AM732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN732,SPTL!AN732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO732,SPTL!AO732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP732,SPTL!AP732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ732,SPTL!AQ732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR732,SPTL!AR732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS732,SPTL!AS732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT732,SPTL!AT732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU732,SPTL!AU732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV732,SPTL!AV732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW732,SPTL!AW732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX732,SPTL!AX732)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY732,SPTL!AY732)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A733,SPTL!A733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B733,SPTL!B733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C733,SPTL!C733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D733,SPTL!D733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E733,SPTL!E733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F733,SPTL!F733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G733,SPTL!G733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H733,SPTL!H733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I733,SPTL!I733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J733,SPTL!J733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K733,SPTL!K733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L733,SPTL!L733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M733,SPTL!M733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N733,SPTL!N733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O733,SPTL!O733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P733,SPTL!P733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q733,SPTL!Q733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R733,SPTL!R733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S733,SPTL!S733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T733,SPTL!T733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U733,SPTL!U733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V733,SPTL!V733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W733,SPTL!W733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X733,SPTL!X733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y733,SPTL!Y733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z733,SPTL!Z733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA733,SPTL!AA733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB733,SPTL!AB733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC733,SPTL!AC733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD733,SPTL!AD733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE733,SPTL!AE733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF733,SPTL!AF733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG733,SPTL!AG733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH733,SPTL!AH733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI733,SPTL!AI733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ733,SPTL!AJ733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK733,SPTL!AK733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL733,SPTL!AL733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM733,SPTL!AM733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN733,SPTL!AN733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO733,SPTL!AO733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP733,SPTL!AP733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ733,SPTL!AQ733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR733,SPTL!AR733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS733,SPTL!AS733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT733,SPTL!AT733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU733,SPTL!AU733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV733,SPTL!AV733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW733,SPTL!AW733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX733,SPTL!AX733)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY733,SPTL!AY733)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A734,SPTL!A734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B734,SPTL!B734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C734,SPTL!C734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D734,SPTL!D734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E734,SPTL!E734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F734,SPTL!F734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G734,SPTL!G734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H734,SPTL!H734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I734,SPTL!I734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J734,SPTL!J734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K734,SPTL!K734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L734,SPTL!L734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M734,SPTL!M734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N734,SPTL!N734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O734,SPTL!O734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P734,SPTL!P734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q734,SPTL!Q734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R734,SPTL!R734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S734,SPTL!S734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T734,SPTL!T734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U734,SPTL!U734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V734,SPTL!V734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W734,SPTL!W734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X734,SPTL!X734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y734,SPTL!Y734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z734,SPTL!Z734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA734,SPTL!AA734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB734,SPTL!AB734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC734,SPTL!AC734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD734,SPTL!AD734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE734,SPTL!AE734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF734,SPTL!AF734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG734,SPTL!AG734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH734,SPTL!AH734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI734,SPTL!AI734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ734,SPTL!AJ734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK734,SPTL!AK734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL734,SPTL!AL734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM734,SPTL!AM734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN734,SPTL!AN734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO734,SPTL!AO734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP734,SPTL!AP734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ734,SPTL!AQ734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR734,SPTL!AR734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS734,SPTL!AS734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT734,SPTL!AT734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU734,SPTL!AU734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV734,SPTL!AV734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW734,SPTL!AW734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX734,SPTL!AX734)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY734,SPTL!AY734)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A735,SPTL!A735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B735,SPTL!B735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C735,SPTL!C735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D735,SPTL!D735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E735,SPTL!E735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F735,SPTL!F735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G735,SPTL!G735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H735,SPTL!H735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I735,SPTL!I735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J735,SPTL!J735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K735,SPTL!K735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L735,SPTL!L735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M735,SPTL!M735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N735,SPTL!N735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O735,SPTL!O735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P735,SPTL!P735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q735,SPTL!Q735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R735,SPTL!R735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S735,SPTL!S735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T735,SPTL!T735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U735,SPTL!U735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V735,SPTL!V735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W735,SPTL!W735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X735,SPTL!X735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y735,SPTL!Y735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z735,SPTL!Z735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA735,SPTL!AA735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB735,SPTL!AB735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC735,SPTL!AC735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD735,SPTL!AD735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE735,SPTL!AE735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF735,SPTL!AF735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG735,SPTL!AG735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH735,SPTL!AH735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI735,SPTL!AI735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ735,SPTL!AJ735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK735,SPTL!AK735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL735,SPTL!AL735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM735,SPTL!AM735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN735,SPTL!AN735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO735,SPTL!AO735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP735,SPTL!AP735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ735,SPTL!AQ735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR735,SPTL!AR735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS735,SPTL!AS735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT735,SPTL!AT735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU735,SPTL!AU735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV735,SPTL!AV735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW735,SPTL!AW735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX735,SPTL!AX735)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY735,SPTL!AY735)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A736,SPTL!A736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B736,SPTL!B736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C736,SPTL!C736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D736,SPTL!D736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E736,SPTL!E736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F736,SPTL!F736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G736,SPTL!G736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H736,SPTL!H736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I736,SPTL!I736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J736,SPTL!J736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K736,SPTL!K736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L736,SPTL!L736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M736,SPTL!M736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N736,SPTL!N736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O736,SPTL!O736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P736,SPTL!P736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q736,SPTL!Q736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R736,SPTL!R736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S736,SPTL!S736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T736,SPTL!T736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U736,SPTL!U736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V736,SPTL!V736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W736,SPTL!W736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X736,SPTL!X736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y736,SPTL!Y736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z736,SPTL!Z736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA736,SPTL!AA736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB736,SPTL!AB736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC736,SPTL!AC736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD736,SPTL!AD736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE736,SPTL!AE736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF736,SPTL!AF736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG736,SPTL!AG736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH736,SPTL!AH736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI736,SPTL!AI736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ736,SPTL!AJ736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK736,SPTL!AK736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL736,SPTL!AL736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM736,SPTL!AM736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN736,SPTL!AN736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO736,SPTL!AO736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP736,SPTL!AP736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ736,SPTL!AQ736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR736,SPTL!AR736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS736,SPTL!AS736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT736,SPTL!AT736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU736,SPTL!AU736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV736,SPTL!AV736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW736,SPTL!AW736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX736,SPTL!AX736)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY736,SPTL!AY736)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A737,SPTL!A737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B737,SPTL!B737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C737,SPTL!C737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D737,SPTL!D737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E737,SPTL!E737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F737,SPTL!F737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G737,SPTL!G737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H737,SPTL!H737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I737,SPTL!I737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J737,SPTL!J737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K737,SPTL!K737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L737,SPTL!L737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M737,SPTL!M737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N737,SPTL!N737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O737,SPTL!O737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P737,SPTL!P737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q737,SPTL!Q737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R737,SPTL!R737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S737,SPTL!S737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T737,SPTL!T737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U737,SPTL!U737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V737,SPTL!V737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W737,SPTL!W737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X737,SPTL!X737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y737,SPTL!Y737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z737,SPTL!Z737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA737,SPTL!AA737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB737,SPTL!AB737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC737,SPTL!AC737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD737,SPTL!AD737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE737,SPTL!AE737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF737,SPTL!AF737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG737,SPTL!AG737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH737,SPTL!AH737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI737,SPTL!AI737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ737,SPTL!AJ737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK737,SPTL!AK737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL737,SPTL!AL737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM737,SPTL!AM737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN737,SPTL!AN737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO737,SPTL!AO737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP737,SPTL!AP737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ737,SPTL!AQ737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR737,SPTL!AR737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS737,SPTL!AS737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT737,SPTL!AT737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU737,SPTL!AU737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV737,SPTL!AV737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW737,SPTL!AW737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX737,SPTL!AX737)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY737,SPTL!AY737)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A738,SPTL!A738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B738,SPTL!B738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C738,SPTL!C738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D738,SPTL!D738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E738,SPTL!E738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F738,SPTL!F738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G738,SPTL!G738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H738,SPTL!H738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I738,SPTL!I738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J738,SPTL!J738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K738,SPTL!K738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L738,SPTL!L738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M738,SPTL!M738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N738,SPTL!N738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O738,SPTL!O738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P738,SPTL!P738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q738,SPTL!Q738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R738,SPTL!R738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S738,SPTL!S738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T738,SPTL!T738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U738,SPTL!U738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V738,SPTL!V738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W738,SPTL!W738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X738,SPTL!X738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y738,SPTL!Y738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z738,SPTL!Z738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA738,SPTL!AA738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB738,SPTL!AB738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC738,SPTL!AC738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD738,SPTL!AD738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE738,SPTL!AE738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF738,SPTL!AF738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG738,SPTL!AG738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH738,SPTL!AH738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI738,SPTL!AI738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ738,SPTL!AJ738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK738,SPTL!AK738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL738,SPTL!AL738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM738,SPTL!AM738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN738,SPTL!AN738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO738,SPTL!AO738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP738,SPTL!AP738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ738,SPTL!AQ738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR738,SPTL!AR738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS738,SPTL!AS738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT738,SPTL!AT738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU738,SPTL!AU738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV738,SPTL!AV738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW738,SPTL!AW738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX738,SPTL!AX738)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY738,SPTL!AY738)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A739,SPTL!A739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B739,SPTL!B739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C739,SPTL!C739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D739,SPTL!D739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E739,SPTL!E739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F739,SPTL!F739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G739,SPTL!G739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H739,SPTL!H739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I739,SPTL!I739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J739,SPTL!J739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K739,SPTL!K739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L739,SPTL!L739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M739,SPTL!M739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N739,SPTL!N739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O739,SPTL!O739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P739,SPTL!P739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q739,SPTL!Q739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R739,SPTL!R739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S739,SPTL!S739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T739,SPTL!T739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U739,SPTL!U739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V739,SPTL!V739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W739,SPTL!W739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X739,SPTL!X739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y739,SPTL!Y739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z739,SPTL!Z739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA739,SPTL!AA739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB739,SPTL!AB739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC739,SPTL!AC739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD739,SPTL!AD739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE739,SPTL!AE739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF739,SPTL!AF739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG739,SPTL!AG739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH739,SPTL!AH739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI739,SPTL!AI739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ739,SPTL!AJ739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK739,SPTL!AK739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL739,SPTL!AL739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM739,SPTL!AM739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN739,SPTL!AN739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO739,SPTL!AO739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP739,SPTL!AP739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ739,SPTL!AQ739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR739,SPTL!AR739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS739,SPTL!AS739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT739,SPTL!AT739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU739,SPTL!AU739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV739,SPTL!AV739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW739,SPTL!AW739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX739,SPTL!AX739)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY739,SPTL!AY739)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A740,SPTL!A740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B740,SPTL!B740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C740,SPTL!C740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D740,SPTL!D740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E740,SPTL!E740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F740,SPTL!F740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G740,SPTL!G740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H740,SPTL!H740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I740,SPTL!I740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J740,SPTL!J740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K740,SPTL!K740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L740,SPTL!L740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M740,SPTL!M740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N740,SPTL!N740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O740,SPTL!O740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P740,SPTL!P740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q740,SPTL!Q740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R740,SPTL!R740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S740,SPTL!S740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T740,SPTL!T740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U740,SPTL!U740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V740,SPTL!V740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W740,SPTL!W740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X740,SPTL!X740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y740,SPTL!Y740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z740,SPTL!Z740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA740,SPTL!AA740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB740,SPTL!AB740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC740,SPTL!AC740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD740,SPTL!AD740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE740,SPTL!AE740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF740,SPTL!AF740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG740,SPTL!AG740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH740,SPTL!AH740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI740,SPTL!AI740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ740,SPTL!AJ740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK740,SPTL!AK740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL740,SPTL!AL740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM740,SPTL!AM740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN740,SPTL!AN740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO740,SPTL!AO740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP740,SPTL!AP740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ740,SPTL!AQ740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR740,SPTL!AR740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS740,SPTL!AS740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT740,SPTL!AT740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU740,SPTL!AU740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV740,SPTL!AV740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW740,SPTL!AW740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX740,SPTL!AX740)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY740,SPTL!AY740)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A741,SPTL!A741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B741,SPTL!B741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C741,SPTL!C741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D741,SPTL!D741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E741,SPTL!E741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F741,SPTL!F741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G741,SPTL!G741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H741,SPTL!H741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I741,SPTL!I741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J741,SPTL!J741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K741,SPTL!K741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L741,SPTL!L741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M741,SPTL!M741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N741,SPTL!N741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O741,SPTL!O741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P741,SPTL!P741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q741,SPTL!Q741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R741,SPTL!R741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S741,SPTL!S741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T741,SPTL!T741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U741,SPTL!U741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V741,SPTL!V741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W741,SPTL!W741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X741,SPTL!X741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y741,SPTL!Y741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z741,SPTL!Z741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA741,SPTL!AA741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB741,SPTL!AB741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC741,SPTL!AC741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD741,SPTL!AD741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE741,SPTL!AE741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF741,SPTL!AF741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG741,SPTL!AG741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH741,SPTL!AH741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI741,SPTL!AI741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ741,SPTL!AJ741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK741,SPTL!AK741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL741,SPTL!AL741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM741,SPTL!AM741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN741,SPTL!AN741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO741,SPTL!AO741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP741,SPTL!AP741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ741,SPTL!AQ741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR741,SPTL!AR741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS741,SPTL!AS741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT741,SPTL!AT741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU741,SPTL!AU741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV741,SPTL!AV741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW741,SPTL!AW741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX741,SPTL!AX741)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY741,SPTL!AY741)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A742,SPTL!A742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B742,SPTL!B742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C742,SPTL!C742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D742,SPTL!D742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E742,SPTL!E742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F742,SPTL!F742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G742,SPTL!G742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H742,SPTL!H742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I742,SPTL!I742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J742,SPTL!J742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K742,SPTL!K742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L742,SPTL!L742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M742,SPTL!M742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N742,SPTL!N742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O742,SPTL!O742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P742,SPTL!P742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q742,SPTL!Q742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R742,SPTL!R742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S742,SPTL!S742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T742,SPTL!T742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U742,SPTL!U742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V742,SPTL!V742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W742,SPTL!W742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X742,SPTL!X742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y742,SPTL!Y742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z742,SPTL!Z742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA742,SPTL!AA742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB742,SPTL!AB742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC742,SPTL!AC742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD742,SPTL!AD742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE742,SPTL!AE742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF742,SPTL!AF742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG742,SPTL!AG742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH742,SPTL!AH742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI742,SPTL!AI742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ742,SPTL!AJ742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK742,SPTL!AK742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL742,SPTL!AL742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM742,SPTL!AM742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN742,SPTL!AN742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO742,SPTL!AO742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP742,SPTL!AP742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ742,SPTL!AQ742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR742,SPTL!AR742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS742,SPTL!AS742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT742,SPTL!AT742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU742,SPTL!AU742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV742,SPTL!AV742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW742,SPTL!AW742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX742,SPTL!AX742)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY742,SPTL!AY742)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A743,SPTL!A743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B743,SPTL!B743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C743,SPTL!C743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D743,SPTL!D743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E743,SPTL!E743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F743,SPTL!F743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G743,SPTL!G743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H743,SPTL!H743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I743,SPTL!I743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J743,SPTL!J743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K743,SPTL!K743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L743,SPTL!L743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M743,SPTL!M743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N743,SPTL!N743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O743,SPTL!O743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P743,SPTL!P743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q743,SPTL!Q743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R743,SPTL!R743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S743,SPTL!S743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T743,SPTL!T743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U743,SPTL!U743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V743,SPTL!V743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W743,SPTL!W743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X743,SPTL!X743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y743,SPTL!Y743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z743,SPTL!Z743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA743,SPTL!AA743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB743,SPTL!AB743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC743,SPTL!AC743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD743,SPTL!AD743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE743,SPTL!AE743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF743,SPTL!AF743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG743,SPTL!AG743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH743,SPTL!AH743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI743,SPTL!AI743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ743,SPTL!AJ743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK743,SPTL!AK743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL743,SPTL!AL743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM743,SPTL!AM743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN743,SPTL!AN743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO743,SPTL!AO743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP743,SPTL!AP743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ743,SPTL!AQ743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR743,SPTL!AR743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS743,SPTL!AS743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT743,SPTL!AT743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU743,SPTL!AU743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV743,SPTL!AV743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW743,SPTL!AW743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX743,SPTL!AX743)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY743,SPTL!AY743)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A744,SPTL!A744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B744,SPTL!B744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C744,SPTL!C744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D744,SPTL!D744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E744,SPTL!E744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F744,SPTL!F744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G744,SPTL!G744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H744,SPTL!H744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I744,SPTL!I744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J744,SPTL!J744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K744,SPTL!K744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L744,SPTL!L744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M744,SPTL!M744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N744,SPTL!N744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O744,SPTL!O744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P744,SPTL!P744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q744,SPTL!Q744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R744,SPTL!R744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S744,SPTL!S744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T744,SPTL!T744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U744,SPTL!U744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V744,SPTL!V744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W744,SPTL!W744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X744,SPTL!X744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y744,SPTL!Y744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z744,SPTL!Z744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA744,SPTL!AA744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB744,SPTL!AB744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC744,SPTL!AC744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD744,SPTL!AD744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE744,SPTL!AE744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF744,SPTL!AF744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG744,SPTL!AG744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH744,SPTL!AH744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI744,SPTL!AI744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ744,SPTL!AJ744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK744,SPTL!AK744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL744,SPTL!AL744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM744,SPTL!AM744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN744,SPTL!AN744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO744,SPTL!AO744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP744,SPTL!AP744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ744,SPTL!AQ744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR744,SPTL!AR744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS744,SPTL!AS744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT744,SPTL!AT744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU744,SPTL!AU744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV744,SPTL!AV744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW744,SPTL!AW744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX744,SPTL!AX744)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY744,SPTL!AY744)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A745,SPTL!A745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B745,SPTL!B745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C745,SPTL!C745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D745,SPTL!D745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E745,SPTL!E745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F745,SPTL!F745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G745,SPTL!G745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H745,SPTL!H745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I745,SPTL!I745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J745,SPTL!J745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K745,SPTL!K745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L745,SPTL!L745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M745,SPTL!M745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N745,SPTL!N745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O745,SPTL!O745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P745,SPTL!P745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q745,SPTL!Q745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R745,SPTL!R745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S745,SPTL!S745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T745,SPTL!T745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U745,SPTL!U745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V745,SPTL!V745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W745,SPTL!W745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X745,SPTL!X745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y745,SPTL!Y745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z745,SPTL!Z745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA745,SPTL!AA745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB745,SPTL!AB745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC745,SPTL!AC745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD745,SPTL!AD745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE745,SPTL!AE745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF745,SPTL!AF745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG745,SPTL!AG745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH745,SPTL!AH745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI745,SPTL!AI745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ745,SPTL!AJ745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK745,SPTL!AK745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL745,SPTL!AL745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM745,SPTL!AM745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN745,SPTL!AN745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO745,SPTL!AO745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP745,SPTL!AP745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ745,SPTL!AQ745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR745,SPTL!AR745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS745,SPTL!AS745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT745,SPTL!AT745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU745,SPTL!AU745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV745,SPTL!AV745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW745,SPTL!AW745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX745,SPTL!AX745)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY745,SPTL!AY745)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A746,SPTL!A746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B746,SPTL!B746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C746,SPTL!C746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D746,SPTL!D746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E746,SPTL!E746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F746,SPTL!F746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G746,SPTL!G746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H746,SPTL!H746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I746,SPTL!I746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J746,SPTL!J746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K746,SPTL!K746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L746,SPTL!L746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M746,SPTL!M746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N746,SPTL!N746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O746,SPTL!O746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P746,SPTL!P746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q746,SPTL!Q746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R746,SPTL!R746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S746,SPTL!S746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T746,SPTL!T746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U746,SPTL!U746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V746,SPTL!V746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W746,SPTL!W746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X746,SPTL!X746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y746,SPTL!Y746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z746,SPTL!Z746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA746,SPTL!AA746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB746,SPTL!AB746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC746,SPTL!AC746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD746,SPTL!AD746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE746,SPTL!AE746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF746,SPTL!AF746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG746,SPTL!AG746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH746,SPTL!AH746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI746,SPTL!AI746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ746,SPTL!AJ746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK746,SPTL!AK746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL746,SPTL!AL746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM746,SPTL!AM746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN746,SPTL!AN746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO746,SPTL!AO746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP746,SPTL!AP746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ746,SPTL!AQ746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR746,SPTL!AR746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS746,SPTL!AS746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT746,SPTL!AT746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU746,SPTL!AU746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV746,SPTL!AV746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW746,SPTL!AW746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX746,SPTL!AX746)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY746,SPTL!AY746)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A747,SPTL!A747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B747,SPTL!B747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C747,SPTL!C747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D747,SPTL!D747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E747,SPTL!E747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F747,SPTL!F747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G747,SPTL!G747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H747,SPTL!H747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I747,SPTL!I747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J747,SPTL!J747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K747,SPTL!K747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L747,SPTL!L747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M747,SPTL!M747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N747,SPTL!N747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O747,SPTL!O747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P747,SPTL!P747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q747,SPTL!Q747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R747,SPTL!R747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S747,SPTL!S747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T747,SPTL!T747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U747,SPTL!U747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V747,SPTL!V747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W747,SPTL!W747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X747,SPTL!X747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y747,SPTL!Y747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z747,SPTL!Z747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA747,SPTL!AA747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB747,SPTL!AB747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC747,SPTL!AC747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD747,SPTL!AD747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE747,SPTL!AE747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF747,SPTL!AF747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG747,SPTL!AG747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH747,SPTL!AH747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI747,SPTL!AI747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ747,SPTL!AJ747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK747,SPTL!AK747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL747,SPTL!AL747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM747,SPTL!AM747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN747,SPTL!AN747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO747,SPTL!AO747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP747,SPTL!AP747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ747,SPTL!AQ747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR747,SPTL!AR747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS747,SPTL!AS747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT747,SPTL!AT747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU747,SPTL!AU747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV747,SPTL!AV747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW747,SPTL!AW747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX747,SPTL!AX747)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY747,SPTL!AY747)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A748,SPTL!A748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B748,SPTL!B748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C748,SPTL!C748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D748,SPTL!D748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E748,SPTL!E748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F748,SPTL!F748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G748,SPTL!G748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H748,SPTL!H748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I748,SPTL!I748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J748,SPTL!J748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K748,SPTL!K748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L748,SPTL!L748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M748,SPTL!M748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N748,SPTL!N748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O748,SPTL!O748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P748,SPTL!P748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q748,SPTL!Q748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R748,SPTL!R748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S748,SPTL!S748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T748,SPTL!T748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U748,SPTL!U748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V748,SPTL!V748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W748,SPTL!W748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X748,SPTL!X748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y748,SPTL!Y748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z748,SPTL!Z748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA748,SPTL!AA748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB748,SPTL!AB748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC748,SPTL!AC748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD748,SPTL!AD748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE748,SPTL!AE748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF748,SPTL!AF748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG748,SPTL!AG748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH748,SPTL!AH748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI748,SPTL!AI748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ748,SPTL!AJ748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK748,SPTL!AK748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL748,SPTL!AL748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM748,SPTL!AM748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN748,SPTL!AN748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO748,SPTL!AO748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP748,SPTL!AP748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ748,SPTL!AQ748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR748,SPTL!AR748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS748,SPTL!AS748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT748,SPTL!AT748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU748,SPTL!AU748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV748,SPTL!AV748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW748,SPTL!AW748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX748,SPTL!AX748)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY748,SPTL!AY748)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A749,SPTL!A749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B749,SPTL!B749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C749,SPTL!C749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D749,SPTL!D749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E749,SPTL!E749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F749,SPTL!F749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G749,SPTL!G749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H749,SPTL!H749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I749,SPTL!I749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J749,SPTL!J749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K749,SPTL!K749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L749,SPTL!L749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M749,SPTL!M749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N749,SPTL!N749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O749,SPTL!O749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P749,SPTL!P749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q749,SPTL!Q749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R749,SPTL!R749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S749,SPTL!S749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T749,SPTL!T749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U749,SPTL!U749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V749,SPTL!V749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W749,SPTL!W749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X749,SPTL!X749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y749,SPTL!Y749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z749,SPTL!Z749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA749,SPTL!AA749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB749,SPTL!AB749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC749,SPTL!AC749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD749,SPTL!AD749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE749,SPTL!AE749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF749,SPTL!AF749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG749,SPTL!AG749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH749,SPTL!AH749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI749,SPTL!AI749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ749,SPTL!AJ749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK749,SPTL!AK749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL749,SPTL!AL749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM749,SPTL!AM749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN749,SPTL!AN749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO749,SPTL!AO749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP749,SPTL!AP749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ749,SPTL!AQ749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR749,SPTL!AR749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS749,SPTL!AS749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT749,SPTL!AT749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU749,SPTL!AU749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV749,SPTL!AV749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW749,SPTL!AW749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX749,SPTL!AX749)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY749,SPTL!AY749)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A750,SPTL!A750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B750,SPTL!B750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C750,SPTL!C750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D750,SPTL!D750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E750,SPTL!E750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F750,SPTL!F750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G750,SPTL!G750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H750,SPTL!H750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I750,SPTL!I750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J750,SPTL!J750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K750,SPTL!K750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L750,SPTL!L750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M750,SPTL!M750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N750,SPTL!N750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O750,SPTL!O750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P750,SPTL!P750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q750,SPTL!Q750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R750,SPTL!R750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S750,SPTL!S750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T750,SPTL!T750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U750,SPTL!U750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V750,SPTL!V750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W750,SPTL!W750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X750,SPTL!X750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y750,SPTL!Y750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z750,SPTL!Z750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA750,SPTL!AA750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB750,SPTL!AB750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC750,SPTL!AC750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD750,SPTL!AD750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE750,SPTL!AE750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF750,SPTL!AF750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG750,SPTL!AG750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH750,SPTL!AH750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI750,SPTL!AI750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ750,SPTL!AJ750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK750,SPTL!AK750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL750,SPTL!AL750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM750,SPTL!AM750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN750,SPTL!AN750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO750,SPTL!AO750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP750,SPTL!AP750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ750,SPTL!AQ750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR750,SPTL!AR750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS750,SPTL!AS750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT750,SPTL!AT750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU750,SPTL!AU750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV750,SPTL!AV750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW750,SPTL!AW750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX750,SPTL!AX750)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY750,SPTL!AY750)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A751,SPTL!A751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B751,SPTL!B751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C751,SPTL!C751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D751,SPTL!D751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E751,SPTL!E751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F751,SPTL!F751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G751,SPTL!G751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H751,SPTL!H751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I751,SPTL!I751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J751,SPTL!J751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K751,SPTL!K751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L751,SPTL!L751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M751,SPTL!M751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N751,SPTL!N751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O751,SPTL!O751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P751,SPTL!P751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q751,SPTL!Q751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R751,SPTL!R751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S751,SPTL!S751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T751,SPTL!T751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U751,SPTL!U751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V751,SPTL!V751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W751,SPTL!W751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X751,SPTL!X751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y751,SPTL!Y751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z751,SPTL!Z751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA751,SPTL!AA751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB751,SPTL!AB751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC751,SPTL!AC751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD751,SPTL!AD751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE751,SPTL!AE751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF751,SPTL!AF751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG751,SPTL!AG751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH751,SPTL!AH751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI751,SPTL!AI751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ751,SPTL!AJ751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK751,SPTL!AK751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL751,SPTL!AL751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM751,SPTL!AM751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN751,SPTL!AN751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO751,SPTL!AO751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP751,SPTL!AP751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ751,SPTL!AQ751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR751,SPTL!AR751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS751,SPTL!AS751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT751,SPTL!AT751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU751,SPTL!AU751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV751,SPTL!AV751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW751,SPTL!AW751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX751,SPTL!AX751)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY751,SPTL!AY751)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A752,SPTL!A752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B752,SPTL!B752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C752,SPTL!C752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D752,SPTL!D752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E752,SPTL!E752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F752,SPTL!F752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G752,SPTL!G752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H752,SPTL!H752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I752,SPTL!I752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J752,SPTL!J752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K752,SPTL!K752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L752,SPTL!L752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M752,SPTL!M752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N752,SPTL!N752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O752,SPTL!O752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P752,SPTL!P752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q752,SPTL!Q752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R752,SPTL!R752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S752,SPTL!S752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T752,SPTL!T752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U752,SPTL!U752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V752,SPTL!V752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W752,SPTL!W752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X752,SPTL!X752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y752,SPTL!Y752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z752,SPTL!Z752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA752,SPTL!AA752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB752,SPTL!AB752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC752,SPTL!AC752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD752,SPTL!AD752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE752,SPTL!AE752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF752,SPTL!AF752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG752,SPTL!AG752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH752,SPTL!AH752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI752,SPTL!AI752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ752,SPTL!AJ752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK752,SPTL!AK752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL752,SPTL!AL752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM752,SPTL!AM752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN752,SPTL!AN752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO752,SPTL!AO752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP752,SPTL!AP752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ752,SPTL!AQ752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR752,SPTL!AR752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS752,SPTL!AS752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT752,SPTL!AT752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU752,SPTL!AU752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV752,SPTL!AV752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW752,SPTL!AW752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX752,SPTL!AX752)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY752,SPTL!AY752)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A753,SPTL!A753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B753,SPTL!B753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C753,SPTL!C753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D753,SPTL!D753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E753,SPTL!E753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F753,SPTL!F753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G753,SPTL!G753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H753,SPTL!H753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I753,SPTL!I753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J753,SPTL!J753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K753,SPTL!K753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L753,SPTL!L753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M753,SPTL!M753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N753,SPTL!N753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O753,SPTL!O753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P753,SPTL!P753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q753,SPTL!Q753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R753,SPTL!R753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S753,SPTL!S753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T753,SPTL!T753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U753,SPTL!U753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V753,SPTL!V753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W753,SPTL!W753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X753,SPTL!X753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y753,SPTL!Y753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z753,SPTL!Z753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA753,SPTL!AA753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB753,SPTL!AB753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC753,SPTL!AC753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD753,SPTL!AD753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE753,SPTL!AE753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF753,SPTL!AF753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG753,SPTL!AG753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH753,SPTL!AH753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI753,SPTL!AI753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ753,SPTL!AJ753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK753,SPTL!AK753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL753,SPTL!AL753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM753,SPTL!AM753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN753,SPTL!AN753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO753,SPTL!AO753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP753,SPTL!AP753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ753,SPTL!AQ753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR753,SPTL!AR753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS753,SPTL!AS753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT753,SPTL!AT753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU753,SPTL!AU753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV753,SPTL!AV753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW753,SPTL!AW753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX753,SPTL!AX753)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY753,SPTL!AY753)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A754,SPTL!A754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B754,SPTL!B754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C754,SPTL!C754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D754,SPTL!D754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E754,SPTL!E754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F754,SPTL!F754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G754,SPTL!G754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H754,SPTL!H754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I754,SPTL!I754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J754,SPTL!J754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K754,SPTL!K754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L754,SPTL!L754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M754,SPTL!M754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N754,SPTL!N754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O754,SPTL!O754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P754,SPTL!P754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q754,SPTL!Q754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R754,SPTL!R754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S754,SPTL!S754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T754,SPTL!T754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U754,SPTL!U754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V754,SPTL!V754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W754,SPTL!W754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X754,SPTL!X754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y754,SPTL!Y754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z754,SPTL!Z754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA754,SPTL!AA754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB754,SPTL!AB754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC754,SPTL!AC754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD754,SPTL!AD754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE754,SPTL!AE754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF754,SPTL!AF754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG754,SPTL!AG754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH754,SPTL!AH754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI754,SPTL!AI754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ754,SPTL!AJ754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK754,SPTL!AK754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL754,SPTL!AL754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM754,SPTL!AM754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN754,SPTL!AN754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO754,SPTL!AO754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP754,SPTL!AP754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ754,SPTL!AQ754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR754,SPTL!AR754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS754,SPTL!AS754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT754,SPTL!AT754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU754,SPTL!AU754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV754,SPTL!AV754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW754,SPTL!AW754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX754,SPTL!AX754)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY754,SPTL!AY754)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A755,SPTL!A755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B755,SPTL!B755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C755,SPTL!C755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D755,SPTL!D755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E755,SPTL!E755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F755,SPTL!F755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G755,SPTL!G755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H755,SPTL!H755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I755,SPTL!I755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J755,SPTL!J755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K755,SPTL!K755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L755,SPTL!L755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M755,SPTL!M755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N755,SPTL!N755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O755,SPTL!O755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P755,SPTL!P755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q755,SPTL!Q755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R755,SPTL!R755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S755,SPTL!S755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T755,SPTL!T755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U755,SPTL!U755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V755,SPTL!V755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W755,SPTL!W755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X755,SPTL!X755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y755,SPTL!Y755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z755,SPTL!Z755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA755,SPTL!AA755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB755,SPTL!AB755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC755,SPTL!AC755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD755,SPTL!AD755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE755,SPTL!AE755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF755,SPTL!AF755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG755,SPTL!AG755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH755,SPTL!AH755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI755,SPTL!AI755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ755,SPTL!AJ755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK755,SPTL!AK755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL755,SPTL!AL755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM755,SPTL!AM755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN755,SPTL!AN755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO755,SPTL!AO755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP755,SPTL!AP755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ755,SPTL!AQ755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR755,SPTL!AR755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS755,SPTL!AS755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT755,SPTL!AT755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU755,SPTL!AU755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV755,SPTL!AV755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW755,SPTL!AW755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX755,SPTL!AX755)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY755,SPTL!AY755)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A756,SPTL!A756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B756,SPTL!B756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C756,SPTL!C756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D756,SPTL!D756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E756,SPTL!E756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F756,SPTL!F756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G756,SPTL!G756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H756,SPTL!H756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I756,SPTL!I756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J756,SPTL!J756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K756,SPTL!K756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L756,SPTL!L756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M756,SPTL!M756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N756,SPTL!N756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O756,SPTL!O756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P756,SPTL!P756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q756,SPTL!Q756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R756,SPTL!R756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S756,SPTL!S756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T756,SPTL!T756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U756,SPTL!U756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V756,SPTL!V756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W756,SPTL!W756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X756,SPTL!X756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y756,SPTL!Y756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z756,SPTL!Z756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA756,SPTL!AA756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB756,SPTL!AB756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC756,SPTL!AC756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD756,SPTL!AD756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE756,SPTL!AE756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF756,SPTL!AF756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG756,SPTL!AG756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH756,SPTL!AH756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI756,SPTL!AI756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ756,SPTL!AJ756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK756,SPTL!AK756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL756,SPTL!AL756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM756,SPTL!AM756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN756,SPTL!AN756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO756,SPTL!AO756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP756,SPTL!AP756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ756,SPTL!AQ756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR756,SPTL!AR756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS756,SPTL!AS756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT756,SPTL!AT756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU756,SPTL!AU756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV756,SPTL!AV756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW756,SPTL!AW756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX756,SPTL!AX756)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY756,SPTL!AY756)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A757,SPTL!A757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B757,SPTL!B757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C757,SPTL!C757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D757,SPTL!D757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E757,SPTL!E757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F757,SPTL!F757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G757,SPTL!G757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H757,SPTL!H757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I757,SPTL!I757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J757,SPTL!J757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K757,SPTL!K757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L757,SPTL!L757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M757,SPTL!M757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N757,SPTL!N757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O757,SPTL!O757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P757,SPTL!P757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q757,SPTL!Q757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R757,SPTL!R757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S757,SPTL!S757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T757,SPTL!T757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U757,SPTL!U757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V757,SPTL!V757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W757,SPTL!W757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X757,SPTL!X757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y757,SPTL!Y757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z757,SPTL!Z757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA757,SPTL!AA757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB757,SPTL!AB757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC757,SPTL!AC757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD757,SPTL!AD757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE757,SPTL!AE757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF757,SPTL!AF757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG757,SPTL!AG757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH757,SPTL!AH757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI757,SPTL!AI757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ757,SPTL!AJ757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK757,SPTL!AK757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL757,SPTL!AL757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM757,SPTL!AM757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN757,SPTL!AN757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO757,SPTL!AO757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP757,SPTL!AP757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ757,SPTL!AQ757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR757,SPTL!AR757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS757,SPTL!AS757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT757,SPTL!AT757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU757,SPTL!AU757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV757,SPTL!AV757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW757,SPTL!AW757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX757,SPTL!AX757)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY757,SPTL!AY757)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A758,SPTL!A758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B758,SPTL!B758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C758,SPTL!C758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D758,SPTL!D758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E758,SPTL!E758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F758,SPTL!F758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G758,SPTL!G758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H758,SPTL!H758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I758,SPTL!I758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J758,SPTL!J758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K758,SPTL!K758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L758,SPTL!L758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M758,SPTL!M758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N758,SPTL!N758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O758,SPTL!O758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P758,SPTL!P758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q758,SPTL!Q758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R758,SPTL!R758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S758,SPTL!S758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T758,SPTL!T758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U758,SPTL!U758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V758,SPTL!V758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W758,SPTL!W758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X758,SPTL!X758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y758,SPTL!Y758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z758,SPTL!Z758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA758,SPTL!AA758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB758,SPTL!AB758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC758,SPTL!AC758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD758,SPTL!AD758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE758,SPTL!AE758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF758,SPTL!AF758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG758,SPTL!AG758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH758,SPTL!AH758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI758,SPTL!AI758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ758,SPTL!AJ758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK758,SPTL!AK758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL758,SPTL!AL758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM758,SPTL!AM758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN758,SPTL!AN758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO758,SPTL!AO758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP758,SPTL!AP758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ758,SPTL!AQ758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR758,SPTL!AR758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS758,SPTL!AS758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT758,SPTL!AT758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU758,SPTL!AU758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV758,SPTL!AV758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW758,SPTL!AW758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX758,SPTL!AX758)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY758,SPTL!AY758)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A759,SPTL!A759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B759,SPTL!B759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C759,SPTL!C759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D759,SPTL!D759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E759,SPTL!E759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F759,SPTL!F759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G759,SPTL!G759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H759,SPTL!H759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I759,SPTL!I759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J759,SPTL!J759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K759,SPTL!K759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L759,SPTL!L759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M759,SPTL!M759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N759,SPTL!N759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O759,SPTL!O759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P759,SPTL!P759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q759,SPTL!Q759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R759,SPTL!R759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S759,SPTL!S759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T759,SPTL!T759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U759,SPTL!U759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V759,SPTL!V759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W759,SPTL!W759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X759,SPTL!X759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y759,SPTL!Y759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z759,SPTL!Z759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA759,SPTL!AA759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB759,SPTL!AB759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC759,SPTL!AC759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD759,SPTL!AD759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE759,SPTL!AE759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF759,SPTL!AF759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG759,SPTL!AG759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH759,SPTL!AH759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI759,SPTL!AI759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ759,SPTL!AJ759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK759,SPTL!AK759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL759,SPTL!AL759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM759,SPTL!AM759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN759,SPTL!AN759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO759,SPTL!AO759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP759,SPTL!AP759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ759,SPTL!AQ759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR759,SPTL!AR759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS759,SPTL!AS759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT759,SPTL!AT759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU759,SPTL!AU759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV759,SPTL!AV759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW759,SPTL!AW759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX759,SPTL!AX759)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY759,SPTL!AY759)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A760,SPTL!A760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B760,SPTL!B760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C760,SPTL!C760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D760,SPTL!D760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E760,SPTL!E760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F760,SPTL!F760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G760,SPTL!G760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H760,SPTL!H760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I760,SPTL!I760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J760,SPTL!J760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K760,SPTL!K760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L760,SPTL!L760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M760,SPTL!M760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N760,SPTL!N760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O760,SPTL!O760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P760,SPTL!P760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q760,SPTL!Q760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R760,SPTL!R760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S760,SPTL!S760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T760,SPTL!T760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U760,SPTL!U760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V760,SPTL!V760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W760,SPTL!W760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X760,SPTL!X760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y760,SPTL!Y760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z760,SPTL!Z760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA760,SPTL!AA760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB760,SPTL!AB760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC760,SPTL!AC760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD760,SPTL!AD760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE760,SPTL!AE760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF760,SPTL!AF760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG760,SPTL!AG760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH760,SPTL!AH760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI760,SPTL!AI760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ760,SPTL!AJ760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK760,SPTL!AK760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL760,SPTL!AL760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM760,SPTL!AM760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN760,SPTL!AN760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO760,SPTL!AO760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP760,SPTL!AP760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ760,SPTL!AQ760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR760,SPTL!AR760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS760,SPTL!AS760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT760,SPTL!AT760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU760,SPTL!AU760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV760,SPTL!AV760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW760,SPTL!AW760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX760,SPTL!AX760)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY760,SPTL!AY760)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A761,SPTL!A761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B761,SPTL!B761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C761,SPTL!C761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D761,SPTL!D761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E761,SPTL!E761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F761,SPTL!F761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G761,SPTL!G761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H761,SPTL!H761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I761,SPTL!I761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J761,SPTL!J761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K761,SPTL!K761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L761,SPTL!L761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M761,SPTL!M761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N761,SPTL!N761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O761,SPTL!O761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P761,SPTL!P761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q761,SPTL!Q761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R761,SPTL!R761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S761,SPTL!S761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T761,SPTL!T761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U761,SPTL!U761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V761,SPTL!V761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W761,SPTL!W761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X761,SPTL!X761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y761,SPTL!Y761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z761,SPTL!Z761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA761,SPTL!AA761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB761,SPTL!AB761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC761,SPTL!AC761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD761,SPTL!AD761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE761,SPTL!AE761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF761,SPTL!AF761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG761,SPTL!AG761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH761,SPTL!AH761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI761,SPTL!AI761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ761,SPTL!AJ761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK761,SPTL!AK761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL761,SPTL!AL761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM761,SPTL!AM761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN761,SPTL!AN761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO761,SPTL!AO761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP761,SPTL!AP761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ761,SPTL!AQ761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR761,SPTL!AR761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS761,SPTL!AS761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT761,SPTL!AT761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU761,SPTL!AU761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV761,SPTL!AV761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW761,SPTL!AW761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX761,SPTL!AX761)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY761,SPTL!AY761)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A762,SPTL!A762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B762,SPTL!B762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C762,SPTL!C762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D762,SPTL!D762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E762,SPTL!E762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F762,SPTL!F762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G762,SPTL!G762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H762,SPTL!H762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I762,SPTL!I762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J762,SPTL!J762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K762,SPTL!K762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L762,SPTL!L762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M762,SPTL!M762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N762,SPTL!N762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O762,SPTL!O762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P762,SPTL!P762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q762,SPTL!Q762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R762,SPTL!R762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S762,SPTL!S762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T762,SPTL!T762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U762,SPTL!U762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V762,SPTL!V762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W762,SPTL!W762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X762,SPTL!X762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y762,SPTL!Y762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z762,SPTL!Z762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA762,SPTL!AA762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB762,SPTL!AB762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC762,SPTL!AC762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD762,SPTL!AD762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE762,SPTL!AE762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF762,SPTL!AF762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG762,SPTL!AG762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH762,SPTL!AH762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI762,SPTL!AI762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ762,SPTL!AJ762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK762,SPTL!AK762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL762,SPTL!AL762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM762,SPTL!AM762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN762,SPTL!AN762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO762,SPTL!AO762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP762,SPTL!AP762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ762,SPTL!AQ762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR762,SPTL!AR762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS762,SPTL!AS762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT762,SPTL!AT762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU762,SPTL!AU762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV762,SPTL!AV762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW762,SPTL!AW762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX762,SPTL!AX762)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY762,SPTL!AY762)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A763,SPTL!A763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B763,SPTL!B763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C763,SPTL!C763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D763,SPTL!D763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E763,SPTL!E763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F763,SPTL!F763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G763,SPTL!G763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H763,SPTL!H763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I763,SPTL!I763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J763,SPTL!J763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K763,SPTL!K763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L763,SPTL!L763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M763,SPTL!M763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N763,SPTL!N763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O763,SPTL!O763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P763,SPTL!P763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q763,SPTL!Q763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R763,SPTL!R763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S763,SPTL!S763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T763,SPTL!T763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U763,SPTL!U763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V763,SPTL!V763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W763,SPTL!W763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X763,SPTL!X763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y763,SPTL!Y763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z763,SPTL!Z763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA763,SPTL!AA763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB763,SPTL!AB763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC763,SPTL!AC763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD763,SPTL!AD763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE763,SPTL!AE763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF763,SPTL!AF763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG763,SPTL!AG763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH763,SPTL!AH763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI763,SPTL!AI763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ763,SPTL!AJ763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK763,SPTL!AK763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL763,SPTL!AL763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM763,SPTL!AM763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN763,SPTL!AN763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO763,SPTL!AO763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP763,SPTL!AP763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ763,SPTL!AQ763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR763,SPTL!AR763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS763,SPTL!AS763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT763,SPTL!AT763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU763,SPTL!AU763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV763,SPTL!AV763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW763,SPTL!AW763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX763,SPTL!AX763)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY763,SPTL!AY763)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A764,SPTL!A764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B764,SPTL!B764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C764,SPTL!C764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D764,SPTL!D764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E764,SPTL!E764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F764,SPTL!F764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G764,SPTL!G764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H764,SPTL!H764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I764,SPTL!I764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J764,SPTL!J764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K764,SPTL!K764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L764,SPTL!L764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M764,SPTL!M764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N764,SPTL!N764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O764,SPTL!O764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P764,SPTL!P764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q764,SPTL!Q764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R764,SPTL!R764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S764,SPTL!S764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T764,SPTL!T764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U764,SPTL!U764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V764,SPTL!V764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W764,SPTL!W764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X764,SPTL!X764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y764,SPTL!Y764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z764,SPTL!Z764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA764,SPTL!AA764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB764,SPTL!AB764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC764,SPTL!AC764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD764,SPTL!AD764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE764,SPTL!AE764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF764,SPTL!AF764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG764,SPTL!AG764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH764,SPTL!AH764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI764,SPTL!AI764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ764,SPTL!AJ764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK764,SPTL!AK764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL764,SPTL!AL764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM764,SPTL!AM764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN764,SPTL!AN764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO764,SPTL!AO764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP764,SPTL!AP764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ764,SPTL!AQ764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR764,SPTL!AR764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS764,SPTL!AS764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT764,SPTL!AT764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU764,SPTL!AU764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV764,SPTL!AV764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW764,SPTL!AW764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX764,SPTL!AX764)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY764,SPTL!AY764)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A765,SPTL!A765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B765,SPTL!B765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C765,SPTL!C765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D765,SPTL!D765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E765,SPTL!E765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F765,SPTL!F765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G765,SPTL!G765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H765,SPTL!H765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I765,SPTL!I765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J765,SPTL!J765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K765,SPTL!K765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L765,SPTL!L765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M765,SPTL!M765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N765,SPTL!N765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O765,SPTL!O765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P765,SPTL!P765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q765,SPTL!Q765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R765,SPTL!R765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S765,SPTL!S765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T765,SPTL!T765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U765,SPTL!U765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V765,SPTL!V765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W765,SPTL!W765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X765,SPTL!X765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y765,SPTL!Y765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z765,SPTL!Z765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA765,SPTL!AA765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB765,SPTL!AB765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC765,SPTL!AC765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD765,SPTL!AD765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE765,SPTL!AE765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF765,SPTL!AF765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG765,SPTL!AG765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH765,SPTL!AH765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI765,SPTL!AI765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ765,SPTL!AJ765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK765,SPTL!AK765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL765,SPTL!AL765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM765,SPTL!AM765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN765,SPTL!AN765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO765,SPTL!AO765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP765,SPTL!AP765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ765,SPTL!AQ765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR765,SPTL!AR765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS765,SPTL!AS765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT765,SPTL!AT765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU765,SPTL!AU765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV765,SPTL!AV765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW765,SPTL!AW765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX765,SPTL!AX765)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY765,SPTL!AY765)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A766,SPTL!A766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B766,SPTL!B766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C766,SPTL!C766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D766,SPTL!D766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E766,SPTL!E766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F766,SPTL!F766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G766,SPTL!G766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H766,SPTL!H766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I766,SPTL!I766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J766,SPTL!J766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K766,SPTL!K766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L766,SPTL!L766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M766,SPTL!M766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N766,SPTL!N766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O766,SPTL!O766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P766,SPTL!P766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q766,SPTL!Q766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R766,SPTL!R766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S766,SPTL!S766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T766,SPTL!T766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U766,SPTL!U766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V766,SPTL!V766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W766,SPTL!W766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X766,SPTL!X766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y766,SPTL!Y766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z766,SPTL!Z766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA766,SPTL!AA766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB766,SPTL!AB766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC766,SPTL!AC766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD766,SPTL!AD766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE766,SPTL!AE766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF766,SPTL!AF766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG766,SPTL!AG766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH766,SPTL!AH766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI766,SPTL!AI766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ766,SPTL!AJ766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK766,SPTL!AK766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL766,SPTL!AL766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM766,SPTL!AM766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN766,SPTL!AN766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO766,SPTL!AO766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP766,SPTL!AP766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ766,SPTL!AQ766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR766,SPTL!AR766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS766,SPTL!AS766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT766,SPTL!AT766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU766,SPTL!AU766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV766,SPTL!AV766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW766,SPTL!AW766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX766,SPTL!AX766)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY766,SPTL!AY766)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A767,SPTL!A767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B767,SPTL!B767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C767,SPTL!C767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D767,SPTL!D767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E767,SPTL!E767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F767,SPTL!F767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G767,SPTL!G767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H767,SPTL!H767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I767,SPTL!I767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J767,SPTL!J767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K767,SPTL!K767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L767,SPTL!L767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M767,SPTL!M767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N767,SPTL!N767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O767,SPTL!O767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P767,SPTL!P767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q767,SPTL!Q767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R767,SPTL!R767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S767,SPTL!S767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T767,SPTL!T767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U767,SPTL!U767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V767,SPTL!V767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W767,SPTL!W767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X767,SPTL!X767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y767,SPTL!Y767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z767,SPTL!Z767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA767,SPTL!AA767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB767,SPTL!AB767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC767,SPTL!AC767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD767,SPTL!AD767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE767,SPTL!AE767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF767,SPTL!AF767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG767,SPTL!AG767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH767,SPTL!AH767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI767,SPTL!AI767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ767,SPTL!AJ767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK767,SPTL!AK767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL767,SPTL!AL767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM767,SPTL!AM767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN767,SPTL!AN767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO767,SPTL!AO767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP767,SPTL!AP767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ767,SPTL!AQ767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR767,SPTL!AR767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS767,SPTL!AS767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT767,SPTL!AT767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU767,SPTL!AU767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV767,SPTL!AV767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW767,SPTL!AW767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX767,SPTL!AX767)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY767,SPTL!AY767)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A768,SPTL!A768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B768,SPTL!B768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C768,SPTL!C768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D768,SPTL!D768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E768,SPTL!E768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F768,SPTL!F768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G768,SPTL!G768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H768,SPTL!H768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I768,SPTL!I768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J768,SPTL!J768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K768,SPTL!K768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L768,SPTL!L768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M768,SPTL!M768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N768,SPTL!N768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O768,SPTL!O768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P768,SPTL!P768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q768,SPTL!Q768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R768,SPTL!R768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S768,SPTL!S768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T768,SPTL!T768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U768,SPTL!U768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V768,SPTL!V768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W768,SPTL!W768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X768,SPTL!X768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y768,SPTL!Y768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z768,SPTL!Z768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA768,SPTL!AA768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB768,SPTL!AB768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC768,SPTL!AC768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD768,SPTL!AD768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE768,SPTL!AE768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF768,SPTL!AF768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG768,SPTL!AG768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH768,SPTL!AH768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI768,SPTL!AI768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ768,SPTL!AJ768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK768,SPTL!AK768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL768,SPTL!AL768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM768,SPTL!AM768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN768,SPTL!AN768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO768,SPTL!AO768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP768,SPTL!AP768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ768,SPTL!AQ768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR768,SPTL!AR768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS768,SPTL!AS768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT768,SPTL!AT768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU768,SPTL!AU768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV768,SPTL!AV768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW768,SPTL!AW768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX768,SPTL!AX768)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY768,SPTL!AY768)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A769,SPTL!A769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B769,SPTL!B769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C769,SPTL!C769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D769,SPTL!D769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E769,SPTL!E769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F769,SPTL!F769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G769,SPTL!G769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H769,SPTL!H769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I769,SPTL!I769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J769,SPTL!J769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K769,SPTL!K769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L769,SPTL!L769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M769,SPTL!M769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N769,SPTL!N769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O769,SPTL!O769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P769,SPTL!P769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q769,SPTL!Q769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R769,SPTL!R769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S769,SPTL!S769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T769,SPTL!T769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U769,SPTL!U769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V769,SPTL!V769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W769,SPTL!W769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X769,SPTL!X769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y769,SPTL!Y769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z769,SPTL!Z769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA769,SPTL!AA769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB769,SPTL!AB769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC769,SPTL!AC769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD769,SPTL!AD769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE769,SPTL!AE769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF769,SPTL!AF769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG769,SPTL!AG769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH769,SPTL!AH769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI769,SPTL!AI769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ769,SPTL!AJ769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK769,SPTL!AK769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL769,SPTL!AL769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM769,SPTL!AM769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN769,SPTL!AN769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO769,SPTL!AO769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP769,SPTL!AP769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ769,SPTL!AQ769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR769,SPTL!AR769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS769,SPTL!AS769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT769,SPTL!AT769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU769,SPTL!AU769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV769,SPTL!AV769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW769,SPTL!AW769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX769,SPTL!AX769)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY769,SPTL!AY769)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A770,SPTL!A770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B770,SPTL!B770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C770,SPTL!C770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D770,SPTL!D770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E770,SPTL!E770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F770,SPTL!F770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G770,SPTL!G770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H770,SPTL!H770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I770,SPTL!I770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J770,SPTL!J770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K770,SPTL!K770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L770,SPTL!L770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M770,SPTL!M770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N770,SPTL!N770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O770,SPTL!O770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P770,SPTL!P770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q770,SPTL!Q770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R770,SPTL!R770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S770,SPTL!S770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T770,SPTL!T770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U770,SPTL!U770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V770,SPTL!V770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W770,SPTL!W770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X770,SPTL!X770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y770,SPTL!Y770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z770,SPTL!Z770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA770,SPTL!AA770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB770,SPTL!AB770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC770,SPTL!AC770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD770,SPTL!AD770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE770,SPTL!AE770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF770,SPTL!AF770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG770,SPTL!AG770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH770,SPTL!AH770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI770,SPTL!AI770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ770,SPTL!AJ770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK770,SPTL!AK770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL770,SPTL!AL770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM770,SPTL!AM770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN770,SPTL!AN770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO770,SPTL!AO770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP770,SPTL!AP770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ770,SPTL!AQ770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR770,SPTL!AR770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS770,SPTL!AS770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT770,SPTL!AT770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU770,SPTL!AU770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV770,SPTL!AV770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW770,SPTL!AW770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX770,SPTL!AX770)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY770,SPTL!AY770)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A771,SPTL!A771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B771,SPTL!B771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C771,SPTL!C771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D771,SPTL!D771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E771,SPTL!E771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F771,SPTL!F771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G771,SPTL!G771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H771,SPTL!H771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I771,SPTL!I771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J771,SPTL!J771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K771,SPTL!K771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L771,SPTL!L771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M771,SPTL!M771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N771,SPTL!N771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O771,SPTL!O771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P771,SPTL!P771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q771,SPTL!Q771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R771,SPTL!R771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S771,SPTL!S771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T771,SPTL!T771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U771,SPTL!U771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V771,SPTL!V771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W771,SPTL!W771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X771,SPTL!X771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y771,SPTL!Y771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z771,SPTL!Z771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA771,SPTL!AA771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB771,SPTL!AB771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC771,SPTL!AC771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD771,SPTL!AD771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE771,SPTL!AE771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF771,SPTL!AF771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG771,SPTL!AG771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH771,SPTL!AH771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI771,SPTL!AI771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ771,SPTL!AJ771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK771,SPTL!AK771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL771,SPTL!AL771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM771,SPTL!AM771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN771,SPTL!AN771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO771,SPTL!AO771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP771,SPTL!AP771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ771,SPTL!AQ771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR771,SPTL!AR771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS771,SPTL!AS771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT771,SPTL!AT771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU771,SPTL!AU771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV771,SPTL!AV771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW771,SPTL!AW771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX771,SPTL!AX771)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY771,SPTL!AY771)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A772,SPTL!A772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B772,SPTL!B772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C772,SPTL!C772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D772,SPTL!D772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E772,SPTL!E772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F772,SPTL!F772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G772,SPTL!G772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H772,SPTL!H772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I772,SPTL!I772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J772,SPTL!J772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K772,SPTL!K772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L772,SPTL!L772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M772,SPTL!M772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N772,SPTL!N772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O772,SPTL!O772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P772,SPTL!P772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q772,SPTL!Q772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R772,SPTL!R772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S772,SPTL!S772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T772,SPTL!T772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U772,SPTL!U772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V772,SPTL!V772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W772,SPTL!W772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X772,SPTL!X772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y772,SPTL!Y772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z772,SPTL!Z772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA772,SPTL!AA772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB772,SPTL!AB772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC772,SPTL!AC772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD772,SPTL!AD772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE772,SPTL!AE772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF772,SPTL!AF772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG772,SPTL!AG772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH772,SPTL!AH772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI772,SPTL!AI772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ772,SPTL!AJ772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK772,SPTL!AK772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL772,SPTL!AL772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM772,SPTL!AM772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN772,SPTL!AN772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO772,SPTL!AO772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP772,SPTL!AP772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ772,SPTL!AQ772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR772,SPTL!AR772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS772,SPTL!AS772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT772,SPTL!AT772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU772,SPTL!AU772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV772,SPTL!AV772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW772,SPTL!AW772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX772,SPTL!AX772)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY772,SPTL!AY772)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A773,SPTL!A773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B773,SPTL!B773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C773,SPTL!C773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D773,SPTL!D773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E773,SPTL!E773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F773,SPTL!F773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G773,SPTL!G773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H773,SPTL!H773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I773,SPTL!I773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J773,SPTL!J773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K773,SPTL!K773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L773,SPTL!L773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M773,SPTL!M773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N773,SPTL!N773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O773,SPTL!O773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P773,SPTL!P773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q773,SPTL!Q773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R773,SPTL!R773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S773,SPTL!S773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T773,SPTL!T773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U773,SPTL!U773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V773,SPTL!V773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W773,SPTL!W773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X773,SPTL!X773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y773,SPTL!Y773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z773,SPTL!Z773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA773,SPTL!AA773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB773,SPTL!AB773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC773,SPTL!AC773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD773,SPTL!AD773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE773,SPTL!AE773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF773,SPTL!AF773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG773,SPTL!AG773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH773,SPTL!AH773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI773,SPTL!AI773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ773,SPTL!AJ773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK773,SPTL!AK773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL773,SPTL!AL773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM773,SPTL!AM773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN773,SPTL!AN773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO773,SPTL!AO773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP773,SPTL!AP773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ773,SPTL!AQ773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR773,SPTL!AR773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS773,SPTL!AS773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT773,SPTL!AT773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU773,SPTL!AU773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV773,SPTL!AV773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW773,SPTL!AW773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX773,SPTL!AX773)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY773,SPTL!AY773)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A774,SPTL!A774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B774,SPTL!B774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C774,SPTL!C774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D774,SPTL!D774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E774,SPTL!E774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F774,SPTL!F774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G774,SPTL!G774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H774,SPTL!H774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I774,SPTL!I774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J774,SPTL!J774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K774,SPTL!K774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L774,SPTL!L774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M774,SPTL!M774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N774,SPTL!N774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O774,SPTL!O774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P774,SPTL!P774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q774,SPTL!Q774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R774,SPTL!R774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S774,SPTL!S774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T774,SPTL!T774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U774,SPTL!U774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V774,SPTL!V774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W774,SPTL!W774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X774,SPTL!X774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y774,SPTL!Y774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z774,SPTL!Z774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA774,SPTL!AA774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB774,SPTL!AB774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC774,SPTL!AC774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD774,SPTL!AD774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE774,SPTL!AE774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF774,SPTL!AF774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG774,SPTL!AG774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH774,SPTL!AH774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI774,SPTL!AI774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ774,SPTL!AJ774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK774,SPTL!AK774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL774,SPTL!AL774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM774,SPTL!AM774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN774,SPTL!AN774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO774,SPTL!AO774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP774,SPTL!AP774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ774,SPTL!AQ774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR774,SPTL!AR774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS774,SPTL!AS774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT774,SPTL!AT774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU774,SPTL!AU774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV774,SPTL!AV774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW774,SPTL!AW774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX774,SPTL!AX774)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY774,SPTL!AY774)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A775,SPTL!A775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B775,SPTL!B775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C775,SPTL!C775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D775,SPTL!D775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E775,SPTL!E775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F775,SPTL!F775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G775,SPTL!G775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H775,SPTL!H775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I775,SPTL!I775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J775,SPTL!J775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K775,SPTL!K775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L775,SPTL!L775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M775,SPTL!M775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N775,SPTL!N775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O775,SPTL!O775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P775,SPTL!P775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q775,SPTL!Q775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R775,SPTL!R775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S775,SPTL!S775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T775,SPTL!T775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U775,SPTL!U775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V775,SPTL!V775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W775,SPTL!W775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X775,SPTL!X775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y775,SPTL!Y775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z775,SPTL!Z775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA775,SPTL!AA775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB775,SPTL!AB775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC775,SPTL!AC775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD775,SPTL!AD775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE775,SPTL!AE775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF775,SPTL!AF775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG775,SPTL!AG775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH775,SPTL!AH775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI775,SPTL!AI775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ775,SPTL!AJ775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK775,SPTL!AK775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL775,SPTL!AL775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM775,SPTL!AM775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN775,SPTL!AN775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO775,SPTL!AO775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP775,SPTL!AP775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ775,SPTL!AQ775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR775,SPTL!AR775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS775,SPTL!AS775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT775,SPTL!AT775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU775,SPTL!AU775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV775,SPTL!AV775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW775,SPTL!AW775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX775,SPTL!AX775)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY775,SPTL!AY775)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A776,SPTL!A776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B776,SPTL!B776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C776,SPTL!C776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D776,SPTL!D776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E776,SPTL!E776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F776,SPTL!F776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G776,SPTL!G776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H776,SPTL!H776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I776,SPTL!I776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J776,SPTL!J776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K776,SPTL!K776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L776,SPTL!L776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M776,SPTL!M776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N776,SPTL!N776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O776,SPTL!O776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P776,SPTL!P776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q776,SPTL!Q776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R776,SPTL!R776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S776,SPTL!S776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T776,SPTL!T776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U776,SPTL!U776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V776,SPTL!V776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W776,SPTL!W776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X776,SPTL!X776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y776,SPTL!Y776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z776,SPTL!Z776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA776,SPTL!AA776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB776,SPTL!AB776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC776,SPTL!AC776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD776,SPTL!AD776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE776,SPTL!AE776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF776,SPTL!AF776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG776,SPTL!AG776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH776,SPTL!AH776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI776,SPTL!AI776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ776,SPTL!AJ776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK776,SPTL!AK776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL776,SPTL!AL776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM776,SPTL!AM776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN776,SPTL!AN776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO776,SPTL!AO776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP776,SPTL!AP776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ776,SPTL!AQ776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR776,SPTL!AR776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS776,SPTL!AS776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT776,SPTL!AT776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU776,SPTL!AU776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV776,SPTL!AV776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW776,SPTL!AW776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX776,SPTL!AX776)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY776,SPTL!AY776)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A777,SPTL!A777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B777,SPTL!B777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C777,SPTL!C777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D777,SPTL!D777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E777,SPTL!E777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F777,SPTL!F777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G777,SPTL!G777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H777,SPTL!H777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I777,SPTL!I777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J777,SPTL!J777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K777,SPTL!K777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L777,SPTL!L777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M777,SPTL!M777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N777,SPTL!N777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O777,SPTL!O777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P777,SPTL!P777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q777,SPTL!Q777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R777,SPTL!R777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S777,SPTL!S777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T777,SPTL!T777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U777,SPTL!U777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V777,SPTL!V777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W777,SPTL!W777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X777,SPTL!X777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y777,SPTL!Y777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z777,SPTL!Z777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA777,SPTL!AA777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB777,SPTL!AB777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC777,SPTL!AC777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD777,SPTL!AD777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE777,SPTL!AE777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF777,SPTL!AF777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG777,SPTL!AG777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH777,SPTL!AH777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI777,SPTL!AI777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ777,SPTL!AJ777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK777,SPTL!AK777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL777,SPTL!AL777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM777,SPTL!AM777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN777,SPTL!AN777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO777,SPTL!AO777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP777,SPTL!AP777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ777,SPTL!AQ777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR777,SPTL!AR777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS777,SPTL!AS777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT777,SPTL!AT777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU777,SPTL!AU777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV777,SPTL!AV777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW777,SPTL!AW777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX777,SPTL!AX777)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY777,SPTL!AY777)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A778,SPTL!A778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B778,SPTL!B778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C778,SPTL!C778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D778,SPTL!D778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E778,SPTL!E778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F778,SPTL!F778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G778,SPTL!G778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H778,SPTL!H778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I778,SPTL!I778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J778,SPTL!J778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K778,SPTL!K778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L778,SPTL!L778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M778,SPTL!M778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N778,SPTL!N778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O778,SPTL!O778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P778,SPTL!P778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q778,SPTL!Q778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R778,SPTL!R778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S778,SPTL!S778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T778,SPTL!T778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U778,SPTL!U778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V778,SPTL!V778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W778,SPTL!W778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X778,SPTL!X778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y778,SPTL!Y778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z778,SPTL!Z778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA778,SPTL!AA778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB778,SPTL!AB778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC778,SPTL!AC778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD778,SPTL!AD778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE778,SPTL!AE778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF778,SPTL!AF778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG778,SPTL!AG778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH778,SPTL!AH778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI778,SPTL!AI778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ778,SPTL!AJ778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK778,SPTL!AK778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL778,SPTL!AL778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM778,SPTL!AM778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN778,SPTL!AN778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO778,SPTL!AO778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP778,SPTL!AP778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ778,SPTL!AQ778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR778,SPTL!AR778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS778,SPTL!AS778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT778,SPTL!AT778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU778,SPTL!AU778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV778,SPTL!AV778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW778,SPTL!AW778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX778,SPTL!AX778)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY778,SPTL!AY778)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A779,SPTL!A779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B779,SPTL!B779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C779,SPTL!C779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D779,SPTL!D779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E779,SPTL!E779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F779,SPTL!F779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G779,SPTL!G779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H779,SPTL!H779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I779,SPTL!I779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J779,SPTL!J779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K779,SPTL!K779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L779,SPTL!L779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M779,SPTL!M779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N779,SPTL!N779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O779,SPTL!O779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P779,SPTL!P779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q779,SPTL!Q779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R779,SPTL!R779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S779,SPTL!S779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T779,SPTL!T779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U779,SPTL!U779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V779,SPTL!V779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W779,SPTL!W779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X779,SPTL!X779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y779,SPTL!Y779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z779,SPTL!Z779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA779,SPTL!AA779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB779,SPTL!AB779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC779,SPTL!AC779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD779,SPTL!AD779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE779,SPTL!AE779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF779,SPTL!AF779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG779,SPTL!AG779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH779,SPTL!AH779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI779,SPTL!AI779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ779,SPTL!AJ779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK779,SPTL!AK779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL779,SPTL!AL779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM779,SPTL!AM779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN779,SPTL!AN779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO779,SPTL!AO779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP779,SPTL!AP779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ779,SPTL!AQ779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR779,SPTL!AR779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS779,SPTL!AS779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT779,SPTL!AT779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU779,SPTL!AU779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV779,SPTL!AV779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW779,SPTL!AW779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX779,SPTL!AX779)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY779,SPTL!AY779)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A780,SPTL!A780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B780,SPTL!B780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C780,SPTL!C780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D780,SPTL!D780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E780,SPTL!E780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F780,SPTL!F780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G780,SPTL!G780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H780,SPTL!H780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I780,SPTL!I780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J780,SPTL!J780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K780,SPTL!K780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L780,SPTL!L780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M780,SPTL!M780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N780,SPTL!N780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O780,SPTL!O780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P780,SPTL!P780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q780,SPTL!Q780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R780,SPTL!R780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S780,SPTL!S780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T780,SPTL!T780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U780,SPTL!U780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V780,SPTL!V780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W780,SPTL!W780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X780,SPTL!X780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y780,SPTL!Y780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z780,SPTL!Z780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA780,SPTL!AA780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB780,SPTL!AB780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC780,SPTL!AC780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD780,SPTL!AD780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE780,SPTL!AE780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF780,SPTL!AF780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG780,SPTL!AG780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH780,SPTL!AH780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI780,SPTL!AI780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ780,SPTL!AJ780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK780,SPTL!AK780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL780,SPTL!AL780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM780,SPTL!AM780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN780,SPTL!AN780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO780,SPTL!AO780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP780,SPTL!AP780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ780,SPTL!AQ780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR780,SPTL!AR780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS780,SPTL!AS780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT780,SPTL!AT780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU780,SPTL!AU780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV780,SPTL!AV780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW780,SPTL!AW780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX780,SPTL!AX780)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY780,SPTL!AY780)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A781,SPTL!A781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B781,SPTL!B781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C781,SPTL!C781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D781,SPTL!D781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E781,SPTL!E781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F781,SPTL!F781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G781,SPTL!G781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H781,SPTL!H781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I781,SPTL!I781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J781,SPTL!J781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K781,SPTL!K781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L781,SPTL!L781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M781,SPTL!M781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N781,SPTL!N781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O781,SPTL!O781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P781,SPTL!P781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q781,SPTL!Q781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R781,SPTL!R781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S781,SPTL!S781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T781,SPTL!T781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U781,SPTL!U781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V781,SPTL!V781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W781,SPTL!W781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X781,SPTL!X781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y781,SPTL!Y781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z781,SPTL!Z781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA781,SPTL!AA781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB781,SPTL!AB781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC781,SPTL!AC781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD781,SPTL!AD781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE781,SPTL!AE781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF781,SPTL!AF781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG781,SPTL!AG781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH781,SPTL!AH781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI781,SPTL!AI781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ781,SPTL!AJ781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK781,SPTL!AK781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL781,SPTL!AL781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM781,SPTL!AM781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN781,SPTL!AN781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO781,SPTL!AO781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP781,SPTL!AP781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ781,SPTL!AQ781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR781,SPTL!AR781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS781,SPTL!AS781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT781,SPTL!AT781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU781,SPTL!AU781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV781,SPTL!AV781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW781,SPTL!AW781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX781,SPTL!AX781)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY781,SPTL!AY781)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A782,SPTL!A782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B782,SPTL!B782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C782,SPTL!C782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D782,SPTL!D782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E782,SPTL!E782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F782,SPTL!F782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G782,SPTL!G782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H782,SPTL!H782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I782,SPTL!I782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J782,SPTL!J782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K782,SPTL!K782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L782,SPTL!L782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M782,SPTL!M782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N782,SPTL!N782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O782,SPTL!O782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P782,SPTL!P782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q782,SPTL!Q782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R782,SPTL!R782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S782,SPTL!S782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T782,SPTL!T782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U782,SPTL!U782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V782,SPTL!V782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W782,SPTL!W782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X782,SPTL!X782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y782,SPTL!Y782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z782,SPTL!Z782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA782,SPTL!AA782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB782,SPTL!AB782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC782,SPTL!AC782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD782,SPTL!AD782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE782,SPTL!AE782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF782,SPTL!AF782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG782,SPTL!AG782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH782,SPTL!AH782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI782,SPTL!AI782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ782,SPTL!AJ782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK782,SPTL!AK782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL782,SPTL!AL782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM782,SPTL!AM782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN782,SPTL!AN782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO782,SPTL!AO782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP782,SPTL!AP782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ782,SPTL!AQ782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR782,SPTL!AR782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS782,SPTL!AS782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT782,SPTL!AT782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU782,SPTL!AU782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV782,SPTL!AV782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW782,SPTL!AW782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX782,SPTL!AX782)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY782,SPTL!AY782)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A783,SPTL!A783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B783,SPTL!B783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C783,SPTL!C783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D783,SPTL!D783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E783,SPTL!E783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F783,SPTL!F783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G783,SPTL!G783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H783,SPTL!H783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I783,SPTL!I783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J783,SPTL!J783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K783,SPTL!K783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L783,SPTL!L783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M783,SPTL!M783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N783,SPTL!N783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O783,SPTL!O783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P783,SPTL!P783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q783,SPTL!Q783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R783,SPTL!R783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S783,SPTL!S783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T783,SPTL!T783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U783,SPTL!U783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V783,SPTL!V783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W783,SPTL!W783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X783,SPTL!X783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y783,SPTL!Y783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z783,SPTL!Z783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA783,SPTL!AA783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB783,SPTL!AB783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC783,SPTL!AC783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD783,SPTL!AD783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE783,SPTL!AE783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF783,SPTL!AF783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG783,SPTL!AG783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH783,SPTL!AH783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI783,SPTL!AI783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ783,SPTL!AJ783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK783,SPTL!AK783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL783,SPTL!AL783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM783,SPTL!AM783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN783,SPTL!AN783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO783,SPTL!AO783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP783,SPTL!AP783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ783,SPTL!AQ783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR783,SPTL!AR783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS783,SPTL!AS783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT783,SPTL!AT783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU783,SPTL!AU783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV783,SPTL!AV783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW783,SPTL!AW783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX783,SPTL!AX783)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY783,SPTL!AY783)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A784,SPTL!A784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B784,SPTL!B784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C784,SPTL!C784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D784,SPTL!D784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E784,SPTL!E784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F784,SPTL!F784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G784,SPTL!G784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H784,SPTL!H784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I784,SPTL!I784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J784,SPTL!J784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K784,SPTL!K784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L784,SPTL!L784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M784,SPTL!M784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N784,SPTL!N784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O784,SPTL!O784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P784,SPTL!P784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q784,SPTL!Q784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R784,SPTL!R784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S784,SPTL!S784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T784,SPTL!T784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U784,SPTL!U784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V784,SPTL!V784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W784,SPTL!W784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X784,SPTL!X784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y784,SPTL!Y784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z784,SPTL!Z784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA784,SPTL!AA784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB784,SPTL!AB784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC784,SPTL!AC784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD784,SPTL!AD784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE784,SPTL!AE784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF784,SPTL!AF784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG784,SPTL!AG784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH784,SPTL!AH784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI784,SPTL!AI784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ784,SPTL!AJ784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK784,SPTL!AK784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL784,SPTL!AL784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM784,SPTL!AM784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN784,SPTL!AN784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO784,SPTL!AO784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP784,SPTL!AP784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ784,SPTL!AQ784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR784,SPTL!AR784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS784,SPTL!AS784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT784,SPTL!AT784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU784,SPTL!AU784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV784,SPTL!AV784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW784,SPTL!AW784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX784,SPTL!AX784)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY784,SPTL!AY784)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A785,SPTL!A785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B785,SPTL!B785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C785,SPTL!C785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D785,SPTL!D785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E785,SPTL!E785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F785,SPTL!F785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G785,SPTL!G785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H785,SPTL!H785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I785,SPTL!I785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J785,SPTL!J785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K785,SPTL!K785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L785,SPTL!L785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M785,SPTL!M785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N785,SPTL!N785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O785,SPTL!O785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P785,SPTL!P785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q785,SPTL!Q785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R785,SPTL!R785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S785,SPTL!S785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T785,SPTL!T785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U785,SPTL!U785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V785,SPTL!V785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W785,SPTL!W785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X785,SPTL!X785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y785,SPTL!Y785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z785,SPTL!Z785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA785,SPTL!AA785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB785,SPTL!AB785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC785,SPTL!AC785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD785,SPTL!AD785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE785,SPTL!AE785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF785,SPTL!AF785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG785,SPTL!AG785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH785,SPTL!AH785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI785,SPTL!AI785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ785,SPTL!AJ785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK785,SPTL!AK785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL785,SPTL!AL785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM785,SPTL!AM785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN785,SPTL!AN785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO785,SPTL!AO785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP785,SPTL!AP785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ785,SPTL!AQ785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR785,SPTL!AR785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS785,SPTL!AS785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT785,SPTL!AT785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU785,SPTL!AU785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV785,SPTL!AV785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW785,SPTL!AW785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX785,SPTL!AX785)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY785,SPTL!AY785)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A786,SPTL!A786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B786,SPTL!B786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C786,SPTL!C786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D786,SPTL!D786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E786,SPTL!E786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F786,SPTL!F786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G786,SPTL!G786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H786,SPTL!H786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I786,SPTL!I786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J786,SPTL!J786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K786,SPTL!K786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L786,SPTL!L786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M786,SPTL!M786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N786,SPTL!N786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O786,SPTL!O786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P786,SPTL!P786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q786,SPTL!Q786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R786,SPTL!R786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S786,SPTL!S786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T786,SPTL!T786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U786,SPTL!U786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V786,SPTL!V786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W786,SPTL!W786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X786,SPTL!X786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y786,SPTL!Y786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z786,SPTL!Z786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA786,SPTL!AA786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB786,SPTL!AB786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC786,SPTL!AC786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD786,SPTL!AD786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE786,SPTL!AE786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF786,SPTL!AF786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG786,SPTL!AG786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH786,SPTL!AH786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI786,SPTL!AI786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ786,SPTL!AJ786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK786,SPTL!AK786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL786,SPTL!AL786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM786,SPTL!AM786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN786,SPTL!AN786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO786,SPTL!AO786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP786,SPTL!AP786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ786,SPTL!AQ786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR786,SPTL!AR786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS786,SPTL!AS786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT786,SPTL!AT786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU786,SPTL!AU786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV786,SPTL!AV786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW786,SPTL!AW786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX786,SPTL!AX786)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY786,SPTL!AY786)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A787,SPTL!A787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B787,SPTL!B787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C787,SPTL!C787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D787,SPTL!D787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E787,SPTL!E787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F787,SPTL!F787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G787,SPTL!G787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H787,SPTL!H787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I787,SPTL!I787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J787,SPTL!J787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K787,SPTL!K787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L787,SPTL!L787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M787,SPTL!M787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N787,SPTL!N787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O787,SPTL!O787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P787,SPTL!P787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q787,SPTL!Q787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R787,SPTL!R787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S787,SPTL!S787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T787,SPTL!T787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U787,SPTL!U787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V787,SPTL!V787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W787,SPTL!W787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X787,SPTL!X787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y787,SPTL!Y787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z787,SPTL!Z787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA787,SPTL!AA787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB787,SPTL!AB787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC787,SPTL!AC787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD787,SPTL!AD787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE787,SPTL!AE787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF787,SPTL!AF787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG787,SPTL!AG787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH787,SPTL!AH787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI787,SPTL!AI787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ787,SPTL!AJ787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK787,SPTL!AK787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL787,SPTL!AL787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM787,SPTL!AM787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN787,SPTL!AN787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO787,SPTL!AO787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP787,SPTL!AP787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ787,SPTL!AQ787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR787,SPTL!AR787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS787,SPTL!AS787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT787,SPTL!AT787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU787,SPTL!AU787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV787,SPTL!AV787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW787,SPTL!AW787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX787,SPTL!AX787)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY787,SPTL!AY787)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A788,SPTL!A788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B788,SPTL!B788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C788,SPTL!C788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D788,SPTL!D788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E788,SPTL!E788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F788,SPTL!F788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G788,SPTL!G788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H788,SPTL!H788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I788,SPTL!I788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J788,SPTL!J788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K788,SPTL!K788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L788,SPTL!L788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M788,SPTL!M788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N788,SPTL!N788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O788,SPTL!O788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P788,SPTL!P788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q788,SPTL!Q788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R788,SPTL!R788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S788,SPTL!S788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T788,SPTL!T788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U788,SPTL!U788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V788,SPTL!V788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W788,SPTL!W788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X788,SPTL!X788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y788,SPTL!Y788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z788,SPTL!Z788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA788,SPTL!AA788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB788,SPTL!AB788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC788,SPTL!AC788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD788,SPTL!AD788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE788,SPTL!AE788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF788,SPTL!AF788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG788,SPTL!AG788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH788,SPTL!AH788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI788,SPTL!AI788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ788,SPTL!AJ788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK788,SPTL!AK788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL788,SPTL!AL788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM788,SPTL!AM788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN788,SPTL!AN788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO788,SPTL!AO788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP788,SPTL!AP788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ788,SPTL!AQ788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR788,SPTL!AR788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS788,SPTL!AS788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT788,SPTL!AT788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU788,SPTL!AU788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV788,SPTL!AV788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW788,SPTL!AW788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX788,SPTL!AX788)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY788,SPTL!AY788)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A789,SPTL!A789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B789,SPTL!B789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C789,SPTL!C789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D789,SPTL!D789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E789,SPTL!E789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F789,SPTL!F789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G789,SPTL!G789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H789,SPTL!H789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I789,SPTL!I789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J789,SPTL!J789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K789,SPTL!K789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L789,SPTL!L789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M789,SPTL!M789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N789,SPTL!N789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O789,SPTL!O789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P789,SPTL!P789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q789,SPTL!Q789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R789,SPTL!R789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S789,SPTL!S789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T789,SPTL!T789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U789,SPTL!U789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V789,SPTL!V789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W789,SPTL!W789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X789,SPTL!X789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y789,SPTL!Y789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z789,SPTL!Z789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA789,SPTL!AA789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB789,SPTL!AB789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC789,SPTL!AC789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD789,SPTL!AD789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE789,SPTL!AE789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF789,SPTL!AF789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG789,SPTL!AG789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH789,SPTL!AH789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI789,SPTL!AI789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ789,SPTL!AJ789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK789,SPTL!AK789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL789,SPTL!AL789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM789,SPTL!AM789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN789,SPTL!AN789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO789,SPTL!AO789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP789,SPTL!AP789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ789,SPTL!AQ789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR789,SPTL!AR789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS789,SPTL!AS789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT789,SPTL!AT789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU789,SPTL!AU789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV789,SPTL!AV789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW789,SPTL!AW789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX789,SPTL!AX789)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY789,SPTL!AY789)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A790,SPTL!A790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B790,SPTL!B790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C790,SPTL!C790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D790,SPTL!D790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E790,SPTL!E790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F790,SPTL!F790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G790,SPTL!G790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H790,SPTL!H790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I790,SPTL!I790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J790,SPTL!J790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K790,SPTL!K790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L790,SPTL!L790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M790,SPTL!M790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N790,SPTL!N790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O790,SPTL!O790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P790,SPTL!P790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q790,SPTL!Q790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R790,SPTL!R790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S790,SPTL!S790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T790,SPTL!T790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U790,SPTL!U790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V790,SPTL!V790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W790,SPTL!W790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X790,SPTL!X790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y790,SPTL!Y790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z790,SPTL!Z790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA790,SPTL!AA790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB790,SPTL!AB790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC790,SPTL!AC790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD790,SPTL!AD790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE790,SPTL!AE790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF790,SPTL!AF790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG790,SPTL!AG790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH790,SPTL!AH790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI790,SPTL!AI790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ790,SPTL!AJ790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK790,SPTL!AK790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL790,SPTL!AL790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM790,SPTL!AM790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN790,SPTL!AN790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO790,SPTL!AO790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP790,SPTL!AP790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ790,SPTL!AQ790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR790,SPTL!AR790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS790,SPTL!AS790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT790,SPTL!AT790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU790,SPTL!AU790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV790,SPTL!AV790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW790,SPTL!AW790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX790,SPTL!AX790)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY790,SPTL!AY790)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A791,SPTL!A791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B791,SPTL!B791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C791,SPTL!C791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D791,SPTL!D791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E791,SPTL!E791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F791,SPTL!F791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G791,SPTL!G791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H791,SPTL!H791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I791,SPTL!I791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J791,SPTL!J791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K791,SPTL!K791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L791,SPTL!L791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M791,SPTL!M791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N791,SPTL!N791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O791,SPTL!O791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P791,SPTL!P791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q791,SPTL!Q791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R791,SPTL!R791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S791,SPTL!S791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T791,SPTL!T791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U791,SPTL!U791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V791,SPTL!V791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W791,SPTL!W791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X791,SPTL!X791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y791,SPTL!Y791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z791,SPTL!Z791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA791,SPTL!AA791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB791,SPTL!AB791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC791,SPTL!AC791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD791,SPTL!AD791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE791,SPTL!AE791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF791,SPTL!AF791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG791,SPTL!AG791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH791,SPTL!AH791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI791,SPTL!AI791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ791,SPTL!AJ791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK791,SPTL!AK791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL791,SPTL!AL791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM791,SPTL!AM791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN791,SPTL!AN791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO791,SPTL!AO791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP791,SPTL!AP791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ791,SPTL!AQ791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR791,SPTL!AR791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS791,SPTL!AS791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT791,SPTL!AT791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU791,SPTL!AU791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV791,SPTL!AV791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW791,SPTL!AW791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX791,SPTL!AX791)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY791,SPTL!AY791)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A792,SPTL!A792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B792,SPTL!B792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C792,SPTL!C792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D792,SPTL!D792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E792,SPTL!E792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F792,SPTL!F792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G792,SPTL!G792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H792,SPTL!H792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I792,SPTL!I792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J792,SPTL!J792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K792,SPTL!K792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L792,SPTL!L792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M792,SPTL!M792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N792,SPTL!N792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O792,SPTL!O792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P792,SPTL!P792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q792,SPTL!Q792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R792,SPTL!R792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S792,SPTL!S792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T792,SPTL!T792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U792,SPTL!U792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V792,SPTL!V792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W792,SPTL!W792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X792,SPTL!X792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y792,SPTL!Y792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z792,SPTL!Z792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA792,SPTL!AA792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB792,SPTL!AB792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC792,SPTL!AC792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD792,SPTL!AD792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE792,SPTL!AE792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF792,SPTL!AF792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG792,SPTL!AG792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH792,SPTL!AH792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI792,SPTL!AI792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ792,SPTL!AJ792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK792,SPTL!AK792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL792,SPTL!AL792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM792,SPTL!AM792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN792,SPTL!AN792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO792,SPTL!AO792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP792,SPTL!AP792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ792,SPTL!AQ792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR792,SPTL!AR792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS792,SPTL!AS792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT792,SPTL!AT792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU792,SPTL!AU792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV792,SPTL!AV792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW792,SPTL!AW792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX792,SPTL!AX792)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY792,SPTL!AY792)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A793,SPTL!A793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B793,SPTL!B793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C793,SPTL!C793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D793,SPTL!D793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E793,SPTL!E793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F793,SPTL!F793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G793,SPTL!G793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H793,SPTL!H793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I793,SPTL!I793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J793,SPTL!J793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K793,SPTL!K793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L793,SPTL!L793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M793,SPTL!M793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N793,SPTL!N793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O793,SPTL!O793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P793,SPTL!P793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q793,SPTL!Q793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R793,SPTL!R793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S793,SPTL!S793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T793,SPTL!T793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U793,SPTL!U793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V793,SPTL!V793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W793,SPTL!W793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X793,SPTL!X793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y793,SPTL!Y793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z793,SPTL!Z793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA793,SPTL!AA793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB793,SPTL!AB793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC793,SPTL!AC793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD793,SPTL!AD793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE793,SPTL!AE793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF793,SPTL!AF793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG793,SPTL!AG793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH793,SPTL!AH793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI793,SPTL!AI793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ793,SPTL!AJ793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK793,SPTL!AK793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL793,SPTL!AL793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM793,SPTL!AM793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN793,SPTL!AN793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO793,SPTL!AO793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP793,SPTL!AP793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ793,SPTL!AQ793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR793,SPTL!AR793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS793,SPTL!AS793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT793,SPTL!AT793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU793,SPTL!AU793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV793,SPTL!AV793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW793,SPTL!AW793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX793,SPTL!AX793)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY793,SPTL!AY793)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A794,SPTL!A794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B794,SPTL!B794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C794,SPTL!C794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D794,SPTL!D794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E794,SPTL!E794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F794,SPTL!F794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G794,SPTL!G794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H794,SPTL!H794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I794,SPTL!I794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J794,SPTL!J794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K794,SPTL!K794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L794,SPTL!L794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M794,SPTL!M794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N794,SPTL!N794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O794,SPTL!O794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P794,SPTL!P794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q794,SPTL!Q794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R794,SPTL!R794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S794,SPTL!S794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T794,SPTL!T794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U794,SPTL!U794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V794,SPTL!V794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W794,SPTL!W794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X794,SPTL!X794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y794,SPTL!Y794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z794,SPTL!Z794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA794,SPTL!AA794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB794,SPTL!AB794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC794,SPTL!AC794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD794,SPTL!AD794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE794,SPTL!AE794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF794,SPTL!AF794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG794,SPTL!AG794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH794,SPTL!AH794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI794,SPTL!AI794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ794,SPTL!AJ794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK794,SPTL!AK794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL794,SPTL!AL794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM794,SPTL!AM794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN794,SPTL!AN794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO794,SPTL!AO794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP794,SPTL!AP794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ794,SPTL!AQ794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR794,SPTL!AR794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS794,SPTL!AS794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT794,SPTL!AT794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU794,SPTL!AU794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV794,SPTL!AV794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW794,SPTL!AW794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX794,SPTL!AX794)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY794,SPTL!AY794)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A795,SPTL!A795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B795,SPTL!B795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C795,SPTL!C795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D795,SPTL!D795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E795,SPTL!E795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F795,SPTL!F795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G795,SPTL!G795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H795,SPTL!H795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I795,SPTL!I795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J795,SPTL!J795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K795,SPTL!K795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L795,SPTL!L795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M795,SPTL!M795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N795,SPTL!N795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O795,SPTL!O795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P795,SPTL!P795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q795,SPTL!Q795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R795,SPTL!R795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S795,SPTL!S795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T795,SPTL!T795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U795,SPTL!U795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V795,SPTL!V795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W795,SPTL!W795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X795,SPTL!X795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y795,SPTL!Y795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z795,SPTL!Z795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA795,SPTL!AA795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB795,SPTL!AB795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC795,SPTL!AC795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD795,SPTL!AD795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE795,SPTL!AE795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF795,SPTL!AF795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG795,SPTL!AG795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH795,SPTL!AH795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI795,SPTL!AI795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ795,SPTL!AJ795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK795,SPTL!AK795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL795,SPTL!AL795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM795,SPTL!AM795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN795,SPTL!AN795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO795,SPTL!AO795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP795,SPTL!AP795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ795,SPTL!AQ795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR795,SPTL!AR795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS795,SPTL!AS795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT795,SPTL!AT795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU795,SPTL!AU795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV795,SPTL!AV795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW795,SPTL!AW795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX795,SPTL!AX795)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY795,SPTL!AY795)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A796,SPTL!A796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B796,SPTL!B796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C796,SPTL!C796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D796,SPTL!D796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E796,SPTL!E796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F796,SPTL!F796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G796,SPTL!G796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H796,SPTL!H796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I796,SPTL!I796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J796,SPTL!J796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K796,SPTL!K796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L796,SPTL!L796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M796,SPTL!M796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N796,SPTL!N796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O796,SPTL!O796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P796,SPTL!P796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q796,SPTL!Q796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R796,SPTL!R796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S796,SPTL!S796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T796,SPTL!T796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U796,SPTL!U796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V796,SPTL!V796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W796,SPTL!W796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X796,SPTL!X796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y796,SPTL!Y796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z796,SPTL!Z796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA796,SPTL!AA796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB796,SPTL!AB796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC796,SPTL!AC796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD796,SPTL!AD796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE796,SPTL!AE796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF796,SPTL!AF796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG796,SPTL!AG796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH796,SPTL!AH796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI796,SPTL!AI796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ796,SPTL!AJ796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK796,SPTL!AK796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL796,SPTL!AL796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM796,SPTL!AM796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN796,SPTL!AN796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO796,SPTL!AO796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP796,SPTL!AP796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ796,SPTL!AQ796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR796,SPTL!AR796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS796,SPTL!AS796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT796,SPTL!AT796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU796,SPTL!AU796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV796,SPTL!AV796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW796,SPTL!AW796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX796,SPTL!AX796)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY796,SPTL!AY796)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A797,SPTL!A797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B797,SPTL!B797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C797,SPTL!C797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D797,SPTL!D797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E797,SPTL!E797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F797,SPTL!F797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G797,SPTL!G797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H797,SPTL!H797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I797,SPTL!I797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J797,SPTL!J797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K797,SPTL!K797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L797,SPTL!L797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M797,SPTL!M797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N797,SPTL!N797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O797,SPTL!O797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P797,SPTL!P797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q797,SPTL!Q797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R797,SPTL!R797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S797,SPTL!S797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T797,SPTL!T797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U797,SPTL!U797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V797,SPTL!V797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W797,SPTL!W797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X797,SPTL!X797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y797,SPTL!Y797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z797,SPTL!Z797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA797,SPTL!AA797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB797,SPTL!AB797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC797,SPTL!AC797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD797,SPTL!AD797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE797,SPTL!AE797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF797,SPTL!AF797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG797,SPTL!AG797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH797,SPTL!AH797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI797,SPTL!AI797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ797,SPTL!AJ797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK797,SPTL!AK797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL797,SPTL!AL797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM797,SPTL!AM797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN797,SPTL!AN797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO797,SPTL!AO797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP797,SPTL!AP797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ797,SPTL!AQ797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR797,SPTL!AR797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS797,SPTL!AS797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT797,SPTL!AT797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU797,SPTL!AU797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV797,SPTL!AV797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW797,SPTL!AW797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX797,SPTL!AX797)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY797,SPTL!AY797)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A798,SPTL!A798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B798,SPTL!B798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C798,SPTL!C798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D798,SPTL!D798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E798,SPTL!E798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F798,SPTL!F798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G798,SPTL!G798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H798,SPTL!H798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I798,SPTL!I798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J798,SPTL!J798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K798,SPTL!K798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L798,SPTL!L798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M798,SPTL!M798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N798,SPTL!N798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O798,SPTL!O798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P798,SPTL!P798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q798,SPTL!Q798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R798,SPTL!R798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S798,SPTL!S798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T798,SPTL!T798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U798,SPTL!U798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V798,SPTL!V798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W798,SPTL!W798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X798,SPTL!X798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y798,SPTL!Y798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z798,SPTL!Z798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA798,SPTL!AA798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB798,SPTL!AB798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC798,SPTL!AC798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD798,SPTL!AD798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE798,SPTL!AE798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF798,SPTL!AF798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG798,SPTL!AG798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH798,SPTL!AH798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI798,SPTL!AI798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ798,SPTL!AJ798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK798,SPTL!AK798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL798,SPTL!AL798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM798,SPTL!AM798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN798,SPTL!AN798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO798,SPTL!AO798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP798,SPTL!AP798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ798,SPTL!AQ798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR798,SPTL!AR798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS798,SPTL!AS798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT798,SPTL!AT798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU798,SPTL!AU798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV798,SPTL!AV798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW798,SPTL!AW798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX798,SPTL!AX798)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY798,SPTL!AY798)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A799,SPTL!A799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B799,SPTL!B799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C799,SPTL!C799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D799,SPTL!D799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E799,SPTL!E799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F799,SPTL!F799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G799,SPTL!G799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H799,SPTL!H799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I799,SPTL!I799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J799,SPTL!J799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K799,SPTL!K799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L799,SPTL!L799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M799,SPTL!M799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N799,SPTL!N799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O799,SPTL!O799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P799,SPTL!P799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q799,SPTL!Q799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R799,SPTL!R799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S799,SPTL!S799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T799,SPTL!T799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U799,SPTL!U799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V799,SPTL!V799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W799,SPTL!W799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X799,SPTL!X799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y799,SPTL!Y799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z799,SPTL!Z799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA799,SPTL!AA799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB799,SPTL!AB799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC799,SPTL!AC799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD799,SPTL!AD799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE799,SPTL!AE799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF799,SPTL!AF799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG799,SPTL!AG799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH799,SPTL!AH799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI799,SPTL!AI799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ799,SPTL!AJ799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK799,SPTL!AK799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL799,SPTL!AL799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM799,SPTL!AM799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN799,SPTL!AN799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO799,SPTL!AO799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP799,SPTL!AP799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ799,SPTL!AQ799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR799,SPTL!AR799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS799,SPTL!AS799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT799,SPTL!AT799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU799,SPTL!AU799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV799,SPTL!AV799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW799,SPTL!AW799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX799,SPTL!AX799)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY799,SPTL!AY799)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A800,SPTL!A800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B800,SPTL!B800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C800,SPTL!C800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D800,SPTL!D800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E800,SPTL!E800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F800,SPTL!F800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G800,SPTL!G800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H800,SPTL!H800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I800,SPTL!I800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J800,SPTL!J800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K800,SPTL!K800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L800,SPTL!L800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M800,SPTL!M800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N800,SPTL!N800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O800,SPTL!O800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P800,SPTL!P800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q800,SPTL!Q800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R800,SPTL!R800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S800,SPTL!S800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T800,SPTL!T800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U800,SPTL!U800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V800,SPTL!V800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W800,SPTL!W800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X800,SPTL!X800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y800,SPTL!Y800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z800,SPTL!Z800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA800,SPTL!AA800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB800,SPTL!AB800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC800,SPTL!AC800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD800,SPTL!AD800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE800,SPTL!AE800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF800,SPTL!AF800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG800,SPTL!AG800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH800,SPTL!AH800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI800,SPTL!AI800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ800,SPTL!AJ800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK800,SPTL!AK800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL800,SPTL!AL800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM800,SPTL!AM800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN800,SPTL!AN800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO800,SPTL!AO800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP800,SPTL!AP800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ800,SPTL!AQ800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR800,SPTL!AR800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS800,SPTL!AS800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT800,SPTL!AT800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU800,SPTL!AU800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV800,SPTL!AV800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW800,SPTL!AW800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX800,SPTL!AX800)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY800,SPTL!AY800)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A801,SPTL!A801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B801,SPTL!B801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C801,SPTL!C801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D801,SPTL!D801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E801,SPTL!E801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F801,SPTL!F801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G801,SPTL!G801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H801,SPTL!H801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I801,SPTL!I801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J801,SPTL!J801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K801,SPTL!K801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L801,SPTL!L801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M801,SPTL!M801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N801,SPTL!N801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O801,SPTL!O801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P801,SPTL!P801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q801,SPTL!Q801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R801,SPTL!R801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S801,SPTL!S801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T801,SPTL!T801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U801,SPTL!U801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V801,SPTL!V801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W801,SPTL!W801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X801,SPTL!X801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y801,SPTL!Y801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z801,SPTL!Z801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA801,SPTL!AA801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB801,SPTL!AB801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC801,SPTL!AC801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD801,SPTL!AD801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE801,SPTL!AE801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF801,SPTL!AF801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG801,SPTL!AG801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH801,SPTL!AH801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI801,SPTL!AI801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ801,SPTL!AJ801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK801,SPTL!AK801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL801,SPTL!AL801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM801,SPTL!AM801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN801,SPTL!AN801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO801,SPTL!AO801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP801,SPTL!AP801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ801,SPTL!AQ801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR801,SPTL!AR801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS801,SPTL!AS801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT801,SPTL!AT801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU801,SPTL!AU801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV801,SPTL!AV801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW801,SPTL!AW801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX801,SPTL!AX801)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY801,SPTL!AY801)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A802,SPTL!A802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B802,SPTL!B802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C802,SPTL!C802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D802,SPTL!D802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E802,SPTL!E802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F802,SPTL!F802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G802,SPTL!G802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H802,SPTL!H802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I802,SPTL!I802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J802,SPTL!J802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K802,SPTL!K802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L802,SPTL!L802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M802,SPTL!M802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N802,SPTL!N802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O802,SPTL!O802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P802,SPTL!P802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q802,SPTL!Q802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R802,SPTL!R802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S802,SPTL!S802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T802,SPTL!T802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U802,SPTL!U802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V802,SPTL!V802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W802,SPTL!W802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X802,SPTL!X802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y802,SPTL!Y802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z802,SPTL!Z802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA802,SPTL!AA802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB802,SPTL!AB802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC802,SPTL!AC802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD802,SPTL!AD802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE802,SPTL!AE802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF802,SPTL!AF802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG802,SPTL!AG802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH802,SPTL!AH802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI802,SPTL!AI802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ802,SPTL!AJ802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK802,SPTL!AK802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL802,SPTL!AL802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM802,SPTL!AM802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN802,SPTL!AN802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO802,SPTL!AO802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP802,SPTL!AP802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ802,SPTL!AQ802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR802,SPTL!AR802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS802,SPTL!AS802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT802,SPTL!AT802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU802,SPTL!AU802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV802,SPTL!AV802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW802,SPTL!AW802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX802,SPTL!AX802)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY802,SPTL!AY802)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A803,SPTL!A803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B803,SPTL!B803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C803,SPTL!C803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D803,SPTL!D803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E803,SPTL!E803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F803,SPTL!F803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G803,SPTL!G803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H803,SPTL!H803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I803,SPTL!I803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J803,SPTL!J803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K803,SPTL!K803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L803,SPTL!L803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M803,SPTL!M803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N803,SPTL!N803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O803,SPTL!O803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P803,SPTL!P803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q803,SPTL!Q803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R803,SPTL!R803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S803,SPTL!S803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T803,SPTL!T803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U803,SPTL!U803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V803,SPTL!V803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W803,SPTL!W803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X803,SPTL!X803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y803,SPTL!Y803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z803,SPTL!Z803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA803,SPTL!AA803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB803,SPTL!AB803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC803,SPTL!AC803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD803,SPTL!AD803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE803,SPTL!AE803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF803,SPTL!AF803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG803,SPTL!AG803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH803,SPTL!AH803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI803,SPTL!AI803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ803,SPTL!AJ803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK803,SPTL!AK803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL803,SPTL!AL803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM803,SPTL!AM803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN803,SPTL!AN803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO803,SPTL!AO803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP803,SPTL!AP803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ803,SPTL!AQ803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR803,SPTL!AR803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS803,SPTL!AS803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT803,SPTL!AT803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU803,SPTL!AU803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV803,SPTL!AV803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW803,SPTL!AW803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX803,SPTL!AX803)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY803,SPTL!AY803)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A804,SPTL!A804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B804,SPTL!B804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C804,SPTL!C804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D804,SPTL!D804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E804,SPTL!E804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F804,SPTL!F804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G804,SPTL!G804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H804,SPTL!H804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I804,SPTL!I804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J804,SPTL!J804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K804,SPTL!K804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L804,SPTL!L804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M804,SPTL!M804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N804,SPTL!N804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O804,SPTL!O804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P804,SPTL!P804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q804,SPTL!Q804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R804,SPTL!R804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S804,SPTL!S804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T804,SPTL!T804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U804,SPTL!U804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V804,SPTL!V804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W804,SPTL!W804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X804,SPTL!X804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y804,SPTL!Y804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z804,SPTL!Z804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA804,SPTL!AA804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB804,SPTL!AB804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC804,SPTL!AC804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD804,SPTL!AD804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE804,SPTL!AE804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF804,SPTL!AF804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG804,SPTL!AG804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH804,SPTL!AH804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI804,SPTL!AI804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ804,SPTL!AJ804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK804,SPTL!AK804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL804,SPTL!AL804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM804,SPTL!AM804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN804,SPTL!AN804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO804,SPTL!AO804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP804,SPTL!AP804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ804,SPTL!AQ804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR804,SPTL!AR804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS804,SPTL!AS804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT804,SPTL!AT804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU804,SPTL!AU804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV804,SPTL!AV804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW804,SPTL!AW804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX804,SPTL!AX804)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY804,SPTL!AY804)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A805,SPTL!A805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B805,SPTL!B805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C805,SPTL!C805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D805,SPTL!D805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E805,SPTL!E805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F805,SPTL!F805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G805,SPTL!G805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H805,SPTL!H805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I805,SPTL!I805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J805,SPTL!J805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K805,SPTL!K805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L805,SPTL!L805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M805,SPTL!M805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N805,SPTL!N805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O805,SPTL!O805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P805,SPTL!P805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q805,SPTL!Q805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R805,SPTL!R805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S805,SPTL!S805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T805,SPTL!T805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U805,SPTL!U805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V805,SPTL!V805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W805,SPTL!W805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X805,SPTL!X805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y805,SPTL!Y805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z805,SPTL!Z805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA805,SPTL!AA805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB805,SPTL!AB805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC805,SPTL!AC805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD805,SPTL!AD805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE805,SPTL!AE805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF805,SPTL!AF805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG805,SPTL!AG805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH805,SPTL!AH805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI805,SPTL!AI805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ805,SPTL!AJ805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK805,SPTL!AK805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL805,SPTL!AL805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM805,SPTL!AM805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN805,SPTL!AN805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO805,SPTL!AO805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP805,SPTL!AP805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ805,SPTL!AQ805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR805,SPTL!AR805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS805,SPTL!AS805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT805,SPTL!AT805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU805,SPTL!AU805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV805,SPTL!AV805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW805,SPTL!AW805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX805,SPTL!AX805)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY805,SPTL!AY805)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A806,SPTL!A806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B806,SPTL!B806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C806,SPTL!C806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D806,SPTL!D806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E806,SPTL!E806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F806,SPTL!F806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G806,SPTL!G806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H806,SPTL!H806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I806,SPTL!I806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J806,SPTL!J806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K806,SPTL!K806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L806,SPTL!L806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M806,SPTL!M806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N806,SPTL!N806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O806,SPTL!O806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P806,SPTL!P806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q806,SPTL!Q806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R806,SPTL!R806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S806,SPTL!S806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T806,SPTL!T806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U806,SPTL!U806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V806,SPTL!V806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W806,SPTL!W806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X806,SPTL!X806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y806,SPTL!Y806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z806,SPTL!Z806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA806,SPTL!AA806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB806,SPTL!AB806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC806,SPTL!AC806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD806,SPTL!AD806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE806,SPTL!AE806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF806,SPTL!AF806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG806,SPTL!AG806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH806,SPTL!AH806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI806,SPTL!AI806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ806,SPTL!AJ806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK806,SPTL!AK806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL806,SPTL!AL806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM806,SPTL!AM806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN806,SPTL!AN806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO806,SPTL!AO806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP806,SPTL!AP806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ806,SPTL!AQ806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR806,SPTL!AR806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS806,SPTL!AS806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT806,SPTL!AT806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU806,SPTL!AU806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV806,SPTL!AV806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW806,SPTL!AW806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX806,SPTL!AX806)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY806,SPTL!AY806)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A807,SPTL!A807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B807,SPTL!B807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C807,SPTL!C807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D807,SPTL!D807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E807,SPTL!E807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F807,SPTL!F807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G807,SPTL!G807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H807,SPTL!H807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I807,SPTL!I807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J807,SPTL!J807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K807,SPTL!K807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L807,SPTL!L807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M807,SPTL!M807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N807,SPTL!N807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O807,SPTL!O807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P807,SPTL!P807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q807,SPTL!Q807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R807,SPTL!R807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S807,SPTL!S807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T807,SPTL!T807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U807,SPTL!U807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V807,SPTL!V807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W807,SPTL!W807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X807,SPTL!X807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y807,SPTL!Y807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z807,SPTL!Z807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA807,SPTL!AA807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB807,SPTL!AB807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC807,SPTL!AC807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD807,SPTL!AD807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE807,SPTL!AE807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF807,SPTL!AF807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG807,SPTL!AG807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH807,SPTL!AH807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI807,SPTL!AI807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ807,SPTL!AJ807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK807,SPTL!AK807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL807,SPTL!AL807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM807,SPTL!AM807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN807,SPTL!AN807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO807,SPTL!AO807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP807,SPTL!AP807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ807,SPTL!AQ807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR807,SPTL!AR807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS807,SPTL!AS807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT807,SPTL!AT807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU807,SPTL!AU807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV807,SPTL!AV807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW807,SPTL!AW807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX807,SPTL!AX807)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY807,SPTL!AY807)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A808,SPTL!A808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B808,SPTL!B808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C808,SPTL!C808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D808,SPTL!D808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E808,SPTL!E808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F808,SPTL!F808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G808,SPTL!G808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H808,SPTL!H808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I808,SPTL!I808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J808,SPTL!J808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K808,SPTL!K808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L808,SPTL!L808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M808,SPTL!M808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N808,SPTL!N808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O808,SPTL!O808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P808,SPTL!P808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q808,SPTL!Q808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R808,SPTL!R808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S808,SPTL!S808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T808,SPTL!T808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U808,SPTL!U808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V808,SPTL!V808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W808,SPTL!W808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X808,SPTL!X808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y808,SPTL!Y808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z808,SPTL!Z808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA808,SPTL!AA808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB808,SPTL!AB808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC808,SPTL!AC808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD808,SPTL!AD808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE808,SPTL!AE808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF808,SPTL!AF808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG808,SPTL!AG808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH808,SPTL!AH808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI808,SPTL!AI808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ808,SPTL!AJ808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK808,SPTL!AK808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL808,SPTL!AL808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM808,SPTL!AM808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN808,SPTL!AN808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO808,SPTL!AO808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP808,SPTL!AP808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ808,SPTL!AQ808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR808,SPTL!AR808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS808,SPTL!AS808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT808,SPTL!AT808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU808,SPTL!AU808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV808,SPTL!AV808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW808,SPTL!AW808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX808,SPTL!AX808)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY808,SPTL!AY808)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A809,SPTL!A809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B809,SPTL!B809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C809,SPTL!C809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D809,SPTL!D809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E809,SPTL!E809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F809,SPTL!F809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G809,SPTL!G809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H809,SPTL!H809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I809,SPTL!I809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J809,SPTL!J809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K809,SPTL!K809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L809,SPTL!L809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M809,SPTL!M809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N809,SPTL!N809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O809,SPTL!O809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P809,SPTL!P809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q809,SPTL!Q809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R809,SPTL!R809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S809,SPTL!S809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T809,SPTL!T809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U809,SPTL!U809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V809,SPTL!V809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W809,SPTL!W809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X809,SPTL!X809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y809,SPTL!Y809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z809,SPTL!Z809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA809,SPTL!AA809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB809,SPTL!AB809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC809,SPTL!AC809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD809,SPTL!AD809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE809,SPTL!AE809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF809,SPTL!AF809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG809,SPTL!AG809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH809,SPTL!AH809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI809,SPTL!AI809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ809,SPTL!AJ809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK809,SPTL!AK809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL809,SPTL!AL809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM809,SPTL!AM809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN809,SPTL!AN809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO809,SPTL!AO809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP809,SPTL!AP809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ809,SPTL!AQ809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR809,SPTL!AR809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS809,SPTL!AS809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT809,SPTL!AT809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU809,SPTL!AU809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV809,SPTL!AV809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW809,SPTL!AW809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX809,SPTL!AX809)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY809,SPTL!AY809)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A810,SPTL!A810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B810,SPTL!B810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C810,SPTL!C810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D810,SPTL!D810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E810,SPTL!E810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F810,SPTL!F810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G810,SPTL!G810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H810,SPTL!H810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I810,SPTL!I810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J810,SPTL!J810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K810,SPTL!K810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L810,SPTL!L810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M810,SPTL!M810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N810,SPTL!N810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O810,SPTL!O810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P810,SPTL!P810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q810,SPTL!Q810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R810,SPTL!R810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S810,SPTL!S810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T810,SPTL!T810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U810,SPTL!U810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V810,SPTL!V810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W810,SPTL!W810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X810,SPTL!X810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y810,SPTL!Y810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z810,SPTL!Z810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA810,SPTL!AA810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB810,SPTL!AB810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC810,SPTL!AC810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD810,SPTL!AD810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE810,SPTL!AE810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF810,SPTL!AF810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG810,SPTL!AG810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH810,SPTL!AH810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI810,SPTL!AI810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ810,SPTL!AJ810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK810,SPTL!AK810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL810,SPTL!AL810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM810,SPTL!AM810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN810,SPTL!AN810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO810,SPTL!AO810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP810,SPTL!AP810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ810,SPTL!AQ810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR810,SPTL!AR810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS810,SPTL!AS810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT810,SPTL!AT810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU810,SPTL!AU810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV810,SPTL!AV810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW810,SPTL!AW810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX810,SPTL!AX810)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY810,SPTL!AY810)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A811,SPTL!A811)","v":"Supplementary inputs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B811,SPTL!B811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C811,SPTL!C811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D811,SPTL!D811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E811,SPTL!E811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F811,SPTL!F811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G811,SPTL!G811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H811,SPTL!H811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I811,SPTL!I811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J811,SPTL!J811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K811,SPTL!K811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L811,SPTL!L811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M811,SPTL!M811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N811,SPTL!N811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O811,SPTL!O811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P811,SPTL!P811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q811,SPTL!Q811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R811,SPTL!R811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S811,SPTL!S811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T811,SPTL!T811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U811,SPTL!U811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V811,SPTL!V811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W811,SPTL!W811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X811,SPTL!X811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y811,SPTL!Y811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z811,SPTL!Z811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA811,SPTL!AA811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB811,SPTL!AB811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC811,SPTL!AC811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD811,SPTL!AD811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE811,SPTL!AE811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF811,SPTL!AF811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG811,SPTL!AG811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH811,SPTL!AH811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI811,SPTL!AI811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ811,SPTL!AJ811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK811,SPTL!AK811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL811,SPTL!AL811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM811,SPTL!AM811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN811,SPTL!AN811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO811,SPTL!AO811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP811,SPTL!AP811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ811,SPTL!AQ811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR811,SPTL!AR811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS811,SPTL!AS811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT811,SPTL!AT811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU811,SPTL!AU811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV811,SPTL!AV811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW811,SPTL!AW811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX811,SPTL!AX811)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY811,SPTL!AY811)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A812,SPTL!A812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B812,SPTL!B812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C812,SPTL!C812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D812,SPTL!D812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E812,SPTL!E812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F812,SPTL!F812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G812,SPTL!G812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H812,SPTL!H812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I812,SPTL!I812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J812,SPTL!J812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K812,SPTL!K812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L812,SPTL!L812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M812,SPTL!M812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N812,SPTL!N812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O812,SPTL!O812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P812,SPTL!P812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q812,SPTL!Q812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R812,SPTL!R812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S812,SPTL!S812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T812,SPTL!T812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U812,SPTL!U812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V812,SPTL!V812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W812,SPTL!W812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X812,SPTL!X812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y812,SPTL!Y812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z812,SPTL!Z812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA812,SPTL!AA812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB812,SPTL!AB812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC812,SPTL!AC812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD812,SPTL!AD812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE812,SPTL!AE812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF812,SPTL!AF812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG812,SPTL!AG812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH812,SPTL!AH812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI812,SPTL!AI812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ812,SPTL!AJ812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK812,SPTL!AK812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL812,SPTL!AL812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM812,SPTL!AM812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN812,SPTL!AN812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO812,SPTL!AO812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP812,SPTL!AP812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ812,SPTL!AQ812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR812,SPTL!AR812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS812,SPTL!AS812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT812,SPTL!AT812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU812,SPTL!AU812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV812,SPTL!AV812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW812,SPTL!AW812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX812,SPTL!AX812)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY812,SPTL!AY812)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A813,SPTL!A813)","v":"Pensions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B813,SPTL!B813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C813,SPTL!C813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D813,SPTL!D813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E813,SPTL!E813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F813,SPTL!F813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G813,SPTL!G813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H813,SPTL!H813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I813,SPTL!I813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J813,SPTL!J813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K813,SPTL!K813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L813,SPTL!L813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M813,SPTL!M813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N813,SPTL!N813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O813,SPTL!O813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P813,SPTL!P813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q813,SPTL!Q813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R813,SPTL!R813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S813,SPTL!S813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T813,SPTL!T813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U813,SPTL!U813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V813,SPTL!V813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W813,SPTL!W813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X813,SPTL!X813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y813,SPTL!Y813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z813,SPTL!Z813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA813,SPTL!AA813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB813,SPTL!AB813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC813,SPTL!AC813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD813,SPTL!AD813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE813,SPTL!AE813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF813,SPTL!AF813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG813,SPTL!AG813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH813,SPTL!AH813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI813,SPTL!AI813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ813,SPTL!AJ813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK813,SPTL!AK813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL813,SPTL!AL813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM813,SPTL!AM813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN813,SPTL!AN813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO813,SPTL!AO813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP813,SPTL!AP813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ813,SPTL!AQ813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR813,SPTL!AR813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS813,SPTL!AS813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT813,SPTL!AT813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU813,SPTL!AU813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV813,SPTL!AV813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW813,SPTL!AW813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX813,SPTL!AX813)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY813,SPTL!AY813)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A814,SPTL!A814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B814,SPTL!B814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C814,SPTL!C814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D814,SPTL!D814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E814,SPTL!E814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F814,SPTL!F814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G814,SPTL!G814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H814,SPTL!H814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I814,SPTL!I814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J814,SPTL!J814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K814,SPTL!K814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L814,SPTL!L814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M814,SPTL!M814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N814,SPTL!N814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O814,SPTL!O814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P814,SPTL!P814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q814,SPTL!Q814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R814,SPTL!R814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S814,SPTL!S814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T814,SPTL!T814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U814,SPTL!U814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V814,SPTL!V814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W814,SPTL!W814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X814,SPTL!X814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y814,SPTL!Y814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z814,SPTL!Z814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA814,SPTL!AA814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB814,SPTL!AB814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC814,SPTL!AC814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD814,SPTL!AD814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE814,SPTL!AE814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF814,SPTL!AF814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG814,SPTL!AG814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH814,SPTL!AH814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI814,SPTL!AI814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ814,SPTL!AJ814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK814,SPTL!AK814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL814,SPTL!AL814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM814,SPTL!AM814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN814,SPTL!AN814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO814,SPTL!AO814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP814,SPTL!AP814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ814,SPTL!AQ814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR814,SPTL!AR814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS814,SPTL!AS814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT814,SPTL!AT814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU814,SPTL!AU814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV814,SPTL!AV814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW814,SPTL!AW814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX814,SPTL!AX814)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY814,SPTL!AY814)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A815,SPTL!A815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B815,SPTL!B815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C815,SPTL!C815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D815,SPTL!D815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E815,SPTL!E815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F815,SPTL!F815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G815,SPTL!G815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H815,SPTL!H815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I815,SPTL!I815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J815,SPTL!J815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K815,SPTL!K815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L815,SPTL!L815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M815,SPTL!M815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N815,SPTL!N815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O815,SPTL!O815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P815,SPTL!P815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q815,SPTL!Q815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R815,SPTL!R815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S815,SPTL!S815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T815,SPTL!T815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U815,SPTL!U815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V815,SPTL!V815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W815,SPTL!W815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X815,SPTL!X815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y815,SPTL!Y815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z815,SPTL!Z815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA815,SPTL!AA815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB815,SPTL!AB815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC815,SPTL!AC815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD815,SPTL!AD815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE815,SPTL!AE815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF815,SPTL!AF815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG815,SPTL!AG815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH815,SPTL!AH815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI815,SPTL!AI815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ815,SPTL!AJ815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK815,SPTL!AK815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL815,SPTL!AL815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM815,SPTL!AM815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN815,SPTL!AN815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO815,SPTL!AO815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP815,SPTL!AP815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ815,SPTL!AQ815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR815,SPTL!AR815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS815,SPTL!AS815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT815,SPTL!AT815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU815,SPTL!AU815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV815,SPTL!AV815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW815,SPTL!AW815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX815,SPTL!AX815)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY815,SPTL!AY815)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A816,SPTL!A816)","v":"Actual deficit funding - regulated entity level"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B816,SPTL!B816)","v":"For GDNs, SHTL & SPTL - sum rows 67-70 table 1.1"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C816,SPTL!C816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D816,SPTL!D816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E816,SPTL!E816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F816,SPTL!F816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G816,SPTL!G816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H816,SPTL!H816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I816,SPTL!I816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J816,SPTL!J816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K816,SPTL!K816)","v":1.0173251908396947},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L816,SPTL!L816)","v":0.56159999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M816,SPTL!M816)","v":0.56159999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N816,SPTL!N816)","v":0.56159999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O816,SPTL!O816)","v":0.56159999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P816,SPTL!P816)","v":0.56159999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q816,SPTL!Q816)","v":0.56159999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R816,SPTL!R816)","v":0.56159999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S816,SPTL!S816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T816,SPTL!T816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U816,SPTL!U816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V816,SPTL!V816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W816,SPTL!W816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X816,SPTL!X816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y816,SPTL!Y816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z816,SPTL!Z816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA816,SPTL!AA816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB816,SPTL!AB816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC816,SPTL!AC816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD816,SPTL!AD816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE816,SPTL!AE816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF816,SPTL!AF816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG816,SPTL!AG816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH816,SPTL!AH816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI816,SPTL!AI816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ816,SPTL!AJ816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK816,SPTL!AK816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL816,SPTL!AL816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM816,SPTL!AM816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN816,SPTL!AN816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO816,SPTL!AO816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP816,SPTL!AP816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ816,SPTL!AQ816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR816,SPTL!AR816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS816,SPTL!AS816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT816,SPTL!AT816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU816,SPTL!AU816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV816,SPTL!AV816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW816,SPTL!AW816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX816,SPTL!AX816)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY816,SPTL!AY816)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A817,SPTL!A817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B817,SPTL!B817)","v":"For NG TOs - sum 67-70 less row 68 (SO) table 1.1"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C817,SPTL!C817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D817,SPTL!D817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E817,SPTL!E817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F817,SPTL!F817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G817,SPTL!G817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H817,SPTL!H817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I817,SPTL!I817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J817,SPTL!J817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K817,SPTL!K817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L817,SPTL!L817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M817,SPTL!M817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N817,SPTL!N817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O817,SPTL!O817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P817,SPTL!P817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q817,SPTL!Q817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R817,SPTL!R817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S817,SPTL!S817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T817,SPTL!T817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U817,SPTL!U817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V817,SPTL!V817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W817,SPTL!W817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X817,SPTL!X817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y817,SPTL!Y817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z817,SPTL!Z817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA817,SPTL!AA817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB817,SPTL!AB817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC817,SPTL!AC817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD817,SPTL!AD817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE817,SPTL!AE817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF817,SPTL!AF817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG817,SPTL!AG817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH817,SPTL!AH817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI817,SPTL!AI817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ817,SPTL!AJ817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK817,SPTL!AK817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL817,SPTL!AL817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM817,SPTL!AM817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN817,SPTL!AN817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO817,SPTL!AO817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP817,SPTL!AP817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ817,SPTL!AQ817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR817,SPTL!AR817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS817,SPTL!AS817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT817,SPTL!AT817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU817,SPTL!AU817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV817,SPTL!AV817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW817,SPTL!AW817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX817,SPTL!AX817)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY817,SPTL!AY817)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A818,SPTL!A818)","v":"Scheme admin costs - regulated entity only"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B818,SPTL!B818)","v":"Row 30 table 1.1"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C818,SPTL!C818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D818,SPTL!D818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E818,SPTL!E818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F818,SPTL!F818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G818,SPTL!G818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H818,SPTL!H818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I818,SPTL!I818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J818,SPTL!J818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K818,SPTL!K818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L818,SPTL!L818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M818,SPTL!M818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N818,SPTL!N818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O818,SPTL!O818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P818,SPTL!P818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q818,SPTL!Q818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R818,SPTL!R818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S818,SPTL!S818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T818,SPTL!T818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U818,SPTL!U818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V818,SPTL!V818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W818,SPTL!W818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X818,SPTL!X818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y818,SPTL!Y818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z818,SPTL!Z818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA818,SPTL!AA818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB818,SPTL!AB818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC818,SPTL!AC818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD818,SPTL!AD818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE818,SPTL!AE818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF818,SPTL!AF818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG818,SPTL!AG818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH818,SPTL!AH818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI818,SPTL!AI818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ818,SPTL!AJ818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK818,SPTL!AK818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL818,SPTL!AL818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM818,SPTL!AM818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN818,SPTL!AN818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO818,SPTL!AO818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP818,SPTL!AP818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ818,SPTL!AQ818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR818,SPTL!AR818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS818,SPTL!AS818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT818,SPTL!AT818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU818,SPTL!AU818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV818,SPTL!AV818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW818,SPTL!AW818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX818,SPTL!AX818)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY818,SPTL!AY818)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A819,SPTL!A819)","v":"PPF levies - regulated entity only"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B819,SPTL!B819)","v":"Row 28 table 1.1"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C819,SPTL!C819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D819,SPTL!D819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E819,SPTL!E819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F819,SPTL!F819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G819,SPTL!G819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H819,SPTL!H819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I819,SPTL!I819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J819,SPTL!J819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K819,SPTL!K819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L819,SPTL!L819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M819,SPTL!M819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N819,SPTL!N819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O819,SPTL!O819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P819,SPTL!P819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q819,SPTL!Q819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R819,SPTL!R819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S819,SPTL!S819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T819,SPTL!T819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U819,SPTL!U819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V819,SPTL!V819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W819,SPTL!W819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X819,SPTL!X819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y819,SPTL!Y819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z819,SPTL!Z819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA819,SPTL!AA819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB819,SPTL!AB819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC819,SPTL!AC819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD819,SPTL!AD819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE819,SPTL!AE819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF819,SPTL!AF819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG819,SPTL!AG819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH819,SPTL!AH819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI819,SPTL!AI819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ819,SPTL!AJ819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK819,SPTL!AK819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL819,SPTL!AL819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM819,SPTL!AM819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN819,SPTL!AN819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO819,SPTL!AO819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP819,SPTL!AP819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ819,SPTL!AQ819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR819,SPTL!AR819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS819,SPTL!AS819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT819,SPTL!AT819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU819,SPTL!AU819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV819,SPTL!AV819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW819,SPTL!AW819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX819,SPTL!AX819)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY819,SPTL!AY819)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A820,SPTL!A820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B820,SPTL!B820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C820,SPTL!C820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D820,SPTL!D820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E820,SPTL!E820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F820,SPTL!F820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G820,SPTL!G820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H820,SPTL!H820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I820,SPTL!I820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J820,SPTL!J820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K820,SPTL!K820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L820,SPTL!L820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M820,SPTL!M820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N820,SPTL!N820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O820,SPTL!O820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P820,SPTL!P820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q820,SPTL!Q820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R820,SPTL!R820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S820,SPTL!S820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T820,SPTL!T820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U820,SPTL!U820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V820,SPTL!V820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W820,SPTL!W820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X820,SPTL!X820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y820,SPTL!Y820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z820,SPTL!Z820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA820,SPTL!AA820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB820,SPTL!AB820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC820,SPTL!AC820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD820,SPTL!AD820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE820,SPTL!AE820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF820,SPTL!AF820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG820,SPTL!AG820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH820,SPTL!AH820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI820,SPTL!AI820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ820,SPTL!AJ820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK820,SPTL!AK820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL820,SPTL!AL820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM820,SPTL!AM820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN820,SPTL!AN820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO820,SPTL!AO820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP820,SPTL!AP820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ820,SPTL!AQ820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR820,SPTL!AR820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS820,SPTL!AS820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT820,SPTL!AT820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU820,SPTL!AU820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV820,SPTL!AV820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW820,SPTL!AW820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX820,SPTL!AX820)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY820,SPTL!AY820)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A821,SPTL!A821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B821,SPTL!B821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C821,SPTL!C821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D821,SPTL!D821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E821,SPTL!E821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F821,SPTL!F821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G821,SPTL!G821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H821,SPTL!H821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I821,SPTL!I821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J821,SPTL!J821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K821,SPTL!K821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L821,SPTL!L821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M821,SPTL!M821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N821,SPTL!N821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O821,SPTL!O821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P821,SPTL!P821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q821,SPTL!Q821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R821,SPTL!R821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S821,SPTL!S821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T821,SPTL!T821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U821,SPTL!U821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V821,SPTL!V821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W821,SPTL!W821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X821,SPTL!X821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y821,SPTL!Y821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z821,SPTL!Z821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA821,SPTL!AA821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB821,SPTL!AB821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC821,SPTL!AC821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD821,SPTL!AD821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE821,SPTL!AE821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF821,SPTL!AF821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG821,SPTL!AG821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH821,SPTL!AH821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI821,SPTL!AI821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ821,SPTL!AJ821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK821,SPTL!AK821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL821,SPTL!AL821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM821,SPTL!AM821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN821,SPTL!AN821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO821,SPTL!AO821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP821,SPTL!AP821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ821,SPTL!AQ821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR821,SPTL!AR821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS821,SPTL!AS821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT821,SPTL!AT821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU821,SPTL!AU821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV821,SPTL!AV821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW821,SPTL!AW821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX821,SPTL!AX821)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY821,SPTL!AY821)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A822,SPTL!A822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B822,SPTL!B822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C822,SPTL!C822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D822,SPTL!D822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E822,SPTL!E822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F822,SPTL!F822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G822,SPTL!G822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H822,SPTL!H822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I822,SPTL!I822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J822,SPTL!J822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K822,SPTL!K822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L822,SPTL!L822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M822,SPTL!M822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N822,SPTL!N822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O822,SPTL!O822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P822,SPTL!P822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q822,SPTL!Q822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R822,SPTL!R822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S822,SPTL!S822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T822,SPTL!T822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U822,SPTL!U822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V822,SPTL!V822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W822,SPTL!W822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X822,SPTL!X822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y822,SPTL!Y822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z822,SPTL!Z822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA822,SPTL!AA822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB822,SPTL!AB822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC822,SPTL!AC822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD822,SPTL!AD822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE822,SPTL!AE822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF822,SPTL!AF822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG822,SPTL!AG822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH822,SPTL!AH822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI822,SPTL!AI822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ822,SPTL!AJ822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK822,SPTL!AK822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL822,SPTL!AL822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM822,SPTL!AM822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN822,SPTL!AN822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO822,SPTL!AO822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP822,SPTL!AP822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ822,SPTL!AQ822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR822,SPTL!AR822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS822,SPTL!AS822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT822,SPTL!AT822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU822,SPTL!AU822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV822,SPTL!AV822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW822,SPTL!AW822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX822,SPTL!AX822)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY822,SPTL!AY822)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A823,SPTL!A823)","v":"Tax"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B823,SPTL!B823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C823,SPTL!C823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D823,SPTL!D823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E823,SPTL!E823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F823,SPTL!F823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G823,SPTL!G823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H823,SPTL!H823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I823,SPTL!I823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J823,SPTL!J823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K823,SPTL!K823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L823,SPTL!L823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M823,SPTL!M823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N823,SPTL!N823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O823,SPTL!O823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P823,SPTL!P823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q823,SPTL!Q823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R823,SPTL!R823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S823,SPTL!S823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T823,SPTL!T823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U823,SPTL!U823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V823,SPTL!V823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W823,SPTL!W823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X823,SPTL!X823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y823,SPTL!Y823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z823,SPTL!Z823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA823,SPTL!AA823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB823,SPTL!AB823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC823,SPTL!AC823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD823,SPTL!AD823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE823,SPTL!AE823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF823,SPTL!AF823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG823,SPTL!AG823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH823,SPTL!AH823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI823,SPTL!AI823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ823,SPTL!AJ823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK823,SPTL!AK823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL823,SPTL!AL823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM823,SPTL!AM823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN823,SPTL!AN823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO823,SPTL!AO823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP823,SPTL!AP823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ823,SPTL!AQ823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR823,SPTL!AR823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS823,SPTL!AS823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT823,SPTL!AT823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU823,SPTL!AU823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV823,SPTL!AV823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW823,SPTL!AW823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX823,SPTL!AX823)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY823,SPTL!AY823)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A824,SPTL!A824)","v":"Adjustment to tax deductibility of pensions (net)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B824,SPTL!B824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C824,SPTL!C824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D824,SPTL!D824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E824,SPTL!E824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F824,SPTL!F824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G824,SPTL!G824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H824,SPTL!H824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I824,SPTL!I824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J824,SPTL!J824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K824,SPTL!K824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L824,SPTL!L824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M824,SPTL!M824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N824,SPTL!N824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O824,SPTL!O824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P824,SPTL!P824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q824,SPTL!Q824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R824,SPTL!R824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S824,SPTL!S824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T824,SPTL!T824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U824,SPTL!U824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V824,SPTL!V824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W824,SPTL!W824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X824,SPTL!X824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y824,SPTL!Y824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z824,SPTL!Z824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA824,SPTL!AA824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB824,SPTL!AB824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC824,SPTL!AC824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD824,SPTL!AD824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE824,SPTL!AE824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF824,SPTL!AF824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG824,SPTL!AG824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH824,SPTL!AH824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI824,SPTL!AI824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ824,SPTL!AJ824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK824,SPTL!AK824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL824,SPTL!AL824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM824,SPTL!AM824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN824,SPTL!AN824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO824,SPTL!AO824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP824,SPTL!AP824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ824,SPTL!AQ824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR824,SPTL!AR824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS824,SPTL!AS824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT824,SPTL!AT824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU824,SPTL!AU824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV824,SPTL!AV824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW824,SPTL!AW824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX824,SPTL!AX824)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY824,SPTL!AY824)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A825,SPTL!A825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B825,SPTL!B825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C825,SPTL!C825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D825,SPTL!D825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E825,SPTL!E825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F825,SPTL!F825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G825,SPTL!G825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H825,SPTL!H825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I825,SPTL!I825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J825,SPTL!J825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K825,SPTL!K825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L825,SPTL!L825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M825,SPTL!M825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N825,SPTL!N825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O825,SPTL!O825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P825,SPTL!P825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q825,SPTL!Q825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R825,SPTL!R825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S825,SPTL!S825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T825,SPTL!T825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U825,SPTL!U825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V825,SPTL!V825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W825,SPTL!W825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X825,SPTL!X825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y825,SPTL!Y825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z825,SPTL!Z825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA825,SPTL!AA825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB825,SPTL!AB825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC825,SPTL!AC825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD825,SPTL!AD825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE825,SPTL!AE825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF825,SPTL!AF825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG825,SPTL!AG825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH825,SPTL!AH825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI825,SPTL!AI825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ825,SPTL!AJ825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK825,SPTL!AK825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL825,SPTL!AL825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM825,SPTL!AM825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN825,SPTL!AN825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO825,SPTL!AO825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP825,SPTL!AP825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ825,SPTL!AQ825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR825,SPTL!AR825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS825,SPTL!AS825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT825,SPTL!AT825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU825,SPTL!AU825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV825,SPTL!AV825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW825,SPTL!AW825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX825,SPTL!AX825)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY825,SPTL!AY825)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A826,SPTL!A826)","v":"Tax creditor (portion of balance sheet 'other' item)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B826,SPTL!B826)","v":"Row 43 table 1.3.2"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C826,SPTL!C826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D826,SPTL!D826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E826,SPTL!E826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F826,SPTL!F826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G826,SPTL!G826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H826,SPTL!H826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I826,SPTL!I826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J826,SPTL!J826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K826,SPTL!K826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L826,SPTL!L826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M826,SPTL!M826)","v":6.0645126281646657},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N826,SPTL!N826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O826,SPTL!O826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P826,SPTL!P826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q826,SPTL!Q826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R826,SPTL!R826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S826,SPTL!S826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T826,SPTL!T826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U826,SPTL!U826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V826,SPTL!V826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W826,SPTL!W826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X826,SPTL!X826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y826,SPTL!Y826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z826,SPTL!Z826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA826,SPTL!AA826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB826,SPTL!AB826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC826,SPTL!AC826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD826,SPTL!AD826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE826,SPTL!AE826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF826,SPTL!AF826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG826,SPTL!AG826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH826,SPTL!AH826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI826,SPTL!AI826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ826,SPTL!AJ826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK826,SPTL!AK826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL826,SPTL!AL826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM826,SPTL!AM826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN826,SPTL!AN826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO826,SPTL!AO826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP826,SPTL!AP826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ826,SPTL!AQ826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR826,SPTL!AR826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS826,SPTL!AS826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT826,SPTL!AT826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU826,SPTL!AU826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV826,SPTL!AV826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW826,SPTL!AW826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX826,SPTL!AX826)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY826,SPTL!AY826)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A827,SPTL!A827)","v":"Adjustment to taxable profits due to IFRIC 18"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B827,SPTL!B827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C827,SPTL!C827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D827,SPTL!D827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E827,SPTL!E827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F827,SPTL!F827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G827,SPTL!G827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H827,SPTL!H827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I827,SPTL!I827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J827,SPTL!J827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K827,SPTL!K827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L827,SPTL!L827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M827,SPTL!M827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N827,SPTL!N827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O827,SPTL!O827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P827,SPTL!P827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q827,SPTL!Q827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R827,SPTL!R827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S827,SPTL!S827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T827,SPTL!T827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U827,SPTL!U827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V827,SPTL!V827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W827,SPTL!W827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X827,SPTL!X827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y827,SPTL!Y827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z827,SPTL!Z827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA827,SPTL!AA827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB827,SPTL!AB827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC827,SPTL!AC827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD827,SPTL!AD827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE827,SPTL!AE827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF827,SPTL!AF827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG827,SPTL!AG827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH827,SPTL!AH827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI827,SPTL!AI827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ827,SPTL!AJ827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK827,SPTL!AK827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL827,SPTL!AL827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM827,SPTL!AM827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN827,SPTL!AN827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO827,SPTL!AO827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP827,SPTL!AP827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ827,SPTL!AQ827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR827,SPTL!AR827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS827,SPTL!AS827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT827,SPTL!AT827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU827,SPTL!AU827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV827,SPTL!AV827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW827,SPTL!AW827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX827,SPTL!AX827)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY827,SPTL!AY827)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A828,SPTL!A828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B828,SPTL!B828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C828,SPTL!C828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D828,SPTL!D828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E828,SPTL!E828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F828,SPTL!F828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G828,SPTL!G828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H828,SPTL!H828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I828,SPTL!I828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J828,SPTL!J828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K828,SPTL!K828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L828,SPTL!L828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M828,SPTL!M828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N828,SPTL!N828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O828,SPTL!O828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P828,SPTL!P828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q828,SPTL!Q828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R828,SPTL!R828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S828,SPTL!S828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T828,SPTL!T828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U828,SPTL!U828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V828,SPTL!V828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W828,SPTL!W828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X828,SPTL!X828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y828,SPTL!Y828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z828,SPTL!Z828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA828,SPTL!AA828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB828,SPTL!AB828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC828,SPTL!AC828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD828,SPTL!AD828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE828,SPTL!AE828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF828,SPTL!AF828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG828,SPTL!AG828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH828,SPTL!AH828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI828,SPTL!AI828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ828,SPTL!AJ828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK828,SPTL!AK828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL828,SPTL!AL828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM828,SPTL!AM828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN828,SPTL!AN828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO828,SPTL!AO828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP828,SPTL!AP828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ828,SPTL!AQ828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR828,SPTL!AR828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS828,SPTL!AS828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT828,SPTL!AT828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU828,SPTL!AU828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV828,SPTL!AV828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW828,SPTL!AW828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX828,SPTL!AX828)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY828,SPTL!AY828)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A829,SPTL!A829)","v":"Balance sheet"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B829,SPTL!B829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C829,SPTL!C829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D829,SPTL!D829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E829,SPTL!E829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F829,SPTL!F829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G829,SPTL!G829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H829,SPTL!H829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I829,SPTL!I829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J829,SPTL!J829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K829,SPTL!K829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L829,SPTL!L829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M829,SPTL!M829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N829,SPTL!N829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O829,SPTL!O829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P829,SPTL!P829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q829,SPTL!Q829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R829,SPTL!R829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S829,SPTL!S829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T829,SPTL!T829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U829,SPTL!U829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V829,SPTL!V829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W829,SPTL!W829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X829,SPTL!X829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y829,SPTL!Y829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z829,SPTL!Z829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA829,SPTL!AA829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB829,SPTL!AB829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC829,SPTL!AC829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD829,SPTL!AD829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE829,SPTL!AE829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF829,SPTL!AF829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG829,SPTL!AG829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH829,SPTL!AH829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI829,SPTL!AI829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ829,SPTL!AJ829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK829,SPTL!AK829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL829,SPTL!AL829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM829,SPTL!AM829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN829,SPTL!AN829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO829,SPTL!AO829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP829,SPTL!AP829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ829,SPTL!AQ829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR829,SPTL!AR829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS829,SPTL!AS829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT829,SPTL!AT829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU829,SPTL!AU829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV829,SPTL!AV829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW829,SPTL!AW829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX829,SPTL!AX829)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY829,SPTL!AY829)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A830,SPTL!A830)","v":"Cost closing balances"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B830,SPTL!B830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C830,SPTL!C830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D830,SPTL!D830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E830,SPTL!E830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F830,SPTL!F830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G830,SPTL!G830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H830,SPTL!H830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I830,SPTL!I830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J830,SPTL!J830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K830,SPTL!K830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L830,SPTL!L830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M830,SPTL!M830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N830,SPTL!N830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O830,SPTL!O830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P830,SPTL!P830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q830,SPTL!Q830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R830,SPTL!R830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S830,SPTL!S830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T830,SPTL!T830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U830,SPTL!U830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V830,SPTL!V830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W830,SPTL!W830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X830,SPTL!X830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y830,SPTL!Y830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z830,SPTL!Z830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA830,SPTL!AA830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB830,SPTL!AB830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC830,SPTL!AC830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD830,SPTL!AD830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE830,SPTL!AE830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF830,SPTL!AF830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG830,SPTL!AG830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH830,SPTL!AH830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI830,SPTL!AI830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ830,SPTL!AJ830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK830,SPTL!AK830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL830,SPTL!AL830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM830,SPTL!AM830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN830,SPTL!AN830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO830,SPTL!AO830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP830,SPTL!AP830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ830,SPTL!AQ830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR830,SPTL!AR830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS830,SPTL!AS830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT830,SPTL!AT830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU830,SPTL!AU830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV830,SPTL!AV830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW830,SPTL!AW830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX830,SPTL!AX830)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY830,SPTL!AY830)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A831,SPTL!A831)","v":"Industrial buildings"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B831,SPTL!B831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C831,SPTL!C831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D831,SPTL!D831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E831,SPTL!E831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F831,SPTL!F831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G831,SPTL!G831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H831,SPTL!H831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I831,SPTL!I831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J831,SPTL!J831)","v":66.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K831,SPTL!K831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L831,SPTL!L831)","v":66},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M831,SPTL!M831)","v":80.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N831,SPTL!N831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O831,SPTL!O831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P831,SPTL!P831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q831,SPTL!Q831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R831,SPTL!R831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S831,SPTL!S831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T831,SPTL!T831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U831,SPTL!U831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V831,SPTL!V831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W831,SPTL!W831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X831,SPTL!X831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y831,SPTL!Y831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z831,SPTL!Z831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA831,SPTL!AA831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB831,SPTL!AB831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC831,SPTL!AC831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD831,SPTL!AD831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE831,SPTL!AE831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF831,SPTL!AF831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG831,SPTL!AG831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH831,SPTL!AH831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI831,SPTL!AI831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ831,SPTL!AJ831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK831,SPTL!AK831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL831,SPTL!AL831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM831,SPTL!AM831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN831,SPTL!AN831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO831,SPTL!AO831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP831,SPTL!AP831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ831,SPTL!AQ831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR831,SPTL!AR831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS831,SPTL!AS831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT831,SPTL!AT831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU831,SPTL!AU831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV831,SPTL!AV831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW831,SPTL!AW831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX831,SPTL!AX831)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY831,SPTL!AY831)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A832,SPTL!A832)","v":"Long-life assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B832,SPTL!B832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C832,SPTL!C832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D832,SPTL!D832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E832,SPTL!E832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F832,SPTL!F832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G832,SPTL!G832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H832,SPTL!H832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I832,SPTL!I832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J832,SPTL!J832)","v":1213.9000000000001},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K832,SPTL!K832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L832,SPTL!L832)","v":1507.44},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M832,SPTL!M832)","v":1751.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N832,SPTL!N832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O832,SPTL!O832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P832,SPTL!P832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q832,SPTL!Q832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R832,SPTL!R832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S832,SPTL!S832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T832,SPTL!T832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U832,SPTL!U832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V832,SPTL!V832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W832,SPTL!W832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X832,SPTL!X832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y832,SPTL!Y832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z832,SPTL!Z832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA832,SPTL!AA832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB832,SPTL!AB832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC832,SPTL!AC832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD832,SPTL!AD832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE832,SPTL!AE832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF832,SPTL!AF832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG832,SPTL!AG832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH832,SPTL!AH832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI832,SPTL!AI832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ832,SPTL!AJ832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK832,SPTL!AK832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL832,SPTL!AL832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM832,SPTL!AM832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN832,SPTL!AN832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO832,SPTL!AO832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP832,SPTL!AP832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ832,SPTL!AQ832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR832,SPTL!AR832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS832,SPTL!AS832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT832,SPTL!AT832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU832,SPTL!AU832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV832,SPTL!AV832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW832,SPTL!AW832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX832,SPTL!AX832)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY832,SPTL!AY832)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A833,SPTL!A833)","v":"Plant pool"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B833,SPTL!B833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C833,SPTL!C833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D833,SPTL!D833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E833,SPTL!E833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F833,SPTL!F833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G833,SPTL!G833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H833,SPTL!H833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I833,SPTL!I833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J833,SPTL!J833)","v":30.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K833,SPTL!K833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L833,SPTL!L833)","v":131.55999999999995},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M833,SPTL!M833)","v":47.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N833,SPTL!N833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O833,SPTL!O833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P833,SPTL!P833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q833,SPTL!Q833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R833,SPTL!R833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S833,SPTL!S833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T833,SPTL!T833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U833,SPTL!U833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V833,SPTL!V833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W833,SPTL!W833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X833,SPTL!X833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y833,SPTL!Y833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z833,SPTL!Z833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA833,SPTL!AA833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB833,SPTL!AB833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC833,SPTL!AC833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD833,SPTL!AD833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE833,SPTL!AE833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF833,SPTL!AF833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG833,SPTL!AG833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH833,SPTL!AH833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI833,SPTL!AI833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ833,SPTL!AJ833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK833,SPTL!AK833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL833,SPTL!AL833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM833,SPTL!AM833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN833,SPTL!AN833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO833,SPTL!AO833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP833,SPTL!AP833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ833,SPTL!AQ833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR833,SPTL!AR833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS833,SPTL!AS833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT833,SPTL!AT833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU833,SPTL!AU833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV833,SPTL!AV833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW833,SPTL!AW833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX833,SPTL!AX833)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY833,SPTL!AY833)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A834,SPTL!A834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B834,SPTL!B834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C834,SPTL!C834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D834,SPTL!D834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E834,SPTL!E834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F834,SPTL!F834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G834,SPTL!G834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H834,SPTL!H834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I834,SPTL!I834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J834,SPTL!J834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K834,SPTL!K834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L834,SPTL!L834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M834,SPTL!M834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N834,SPTL!N834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O834,SPTL!O834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P834,SPTL!P834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q834,SPTL!Q834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R834,SPTL!R834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S834,SPTL!S834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T834,SPTL!T834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U834,SPTL!U834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V834,SPTL!V834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W834,SPTL!W834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X834,SPTL!X834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y834,SPTL!Y834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z834,SPTL!Z834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA834,SPTL!AA834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB834,SPTL!AB834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC834,SPTL!AC834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD834,SPTL!AD834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE834,SPTL!AE834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF834,SPTL!AF834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG834,SPTL!AG834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH834,SPTL!AH834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI834,SPTL!AI834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ834,SPTL!AJ834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK834,SPTL!AK834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL834,SPTL!AL834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM834,SPTL!AM834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN834,SPTL!AN834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO834,SPTL!AO834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP834,SPTL!AP834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ834,SPTL!AQ834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR834,SPTL!AR834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS834,SPTL!AS834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT834,SPTL!AT834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU834,SPTL!AU834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV834,SPTL!AV834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW834,SPTL!AW834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX834,SPTL!AX834)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY834,SPTL!AY834)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A835,SPTL!A835)","v":"Balance sheet"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B835,SPTL!B835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C835,SPTL!C835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D835,SPTL!D835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E835,SPTL!E835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F835,SPTL!F835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G835,SPTL!G835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H835,SPTL!H835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I835,SPTL!I835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J835,SPTL!J835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K835,SPTL!K835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L835,SPTL!L835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M835,SPTL!M835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N835,SPTL!N835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O835,SPTL!O835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P835,SPTL!P835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q835,SPTL!Q835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R835,SPTL!R835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S835,SPTL!S835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T835,SPTL!T835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U835,SPTL!U835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V835,SPTL!V835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W835,SPTL!W835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X835,SPTL!X835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y835,SPTL!Y835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z835,SPTL!Z835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA835,SPTL!AA835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB835,SPTL!AB835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC835,SPTL!AC835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD835,SPTL!AD835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE835,SPTL!AE835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF835,SPTL!AF835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG835,SPTL!AG835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH835,SPTL!AH835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI835,SPTL!AI835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ835,SPTL!AJ835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK835,SPTL!AK835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL835,SPTL!AL835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM835,SPTL!AM835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN835,SPTL!AN835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO835,SPTL!AO835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP835,SPTL!AP835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ835,SPTL!AQ835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR835,SPTL!AR835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS835,SPTL!AS835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT835,SPTL!AT835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU835,SPTL!AU835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV835,SPTL!AV835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW835,SPTL!AW835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX835,SPTL!AX835)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY835,SPTL!AY835)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A836,SPTL!A836)","v":"Accumulated depreciation closing balances"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B836,SPTL!B836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C836,SPTL!C836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D836,SPTL!D836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E836,SPTL!E836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F836,SPTL!F836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G836,SPTL!G836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H836,SPTL!H836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I836,SPTL!I836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J836,SPTL!J836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K836,SPTL!K836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L836,SPTL!L836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M836,SPTL!M836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N836,SPTL!N836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O836,SPTL!O836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P836,SPTL!P836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q836,SPTL!Q836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R836,SPTL!R836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S836,SPTL!S836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T836,SPTL!T836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U836,SPTL!U836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V836,SPTL!V836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W836,SPTL!W836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X836,SPTL!X836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y836,SPTL!Y836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z836,SPTL!Z836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA836,SPTL!AA836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB836,SPTL!AB836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC836,SPTL!AC836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD836,SPTL!AD836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE836,SPTL!AE836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF836,SPTL!AF836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG836,SPTL!AG836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH836,SPTL!AH836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI836,SPTL!AI836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ836,SPTL!AJ836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK836,SPTL!AK836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL836,SPTL!AL836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM836,SPTL!AM836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN836,SPTL!AN836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO836,SPTL!AO836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP836,SPTL!AP836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ836,SPTL!AQ836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR836,SPTL!AR836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS836,SPTL!AS836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT836,SPTL!AT836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU836,SPTL!AU836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV836,SPTL!AV836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW836,SPTL!AW836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX836,SPTL!AX836)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY836,SPTL!AY836)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A837,SPTL!A837)","v":"Industrial buildings"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B837,SPTL!B837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C837,SPTL!C837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D837,SPTL!D837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E837,SPTL!E837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F837,SPTL!F837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G837,SPTL!G837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H837,SPTL!H837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I837,SPTL!I837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J837,SPTL!J837)","v":32.700000000000003},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K837,SPTL!K837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L837,SPTL!L837)","v":1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M837,SPTL!M837)","v":32.799999999999997},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N837,SPTL!N837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O837,SPTL!O837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P837,SPTL!P837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q837,SPTL!Q837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R837,SPTL!R837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S837,SPTL!S837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T837,SPTL!T837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U837,SPTL!U837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V837,SPTL!V837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W837,SPTL!W837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X837,SPTL!X837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y837,SPTL!Y837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z837,SPTL!Z837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA837,SPTL!AA837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB837,SPTL!AB837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC837,SPTL!AC837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD837,SPTL!AD837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE837,SPTL!AE837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF837,SPTL!AF837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG837,SPTL!AG837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH837,SPTL!AH837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI837,SPTL!AI837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ837,SPTL!AJ837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK837,SPTL!AK837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL837,SPTL!AL837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM837,SPTL!AM837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN837,SPTL!AN837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO837,SPTL!AO837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP837,SPTL!AP837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ837,SPTL!AQ837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR837,SPTL!AR837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS837,SPTL!AS837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT837,SPTL!AT837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU837,SPTL!AU837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV837,SPTL!AV837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW837,SPTL!AW837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX837,SPTL!AX837)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY837,SPTL!AY837)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A838,SPTL!A838)","v":"Long-life assets"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B838,SPTL!B838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C838,SPTL!C838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D838,SPTL!D838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E838,SPTL!E838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F838,SPTL!F838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G838,SPTL!G838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H838,SPTL!H838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I838,SPTL!I838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J838,SPTL!J838)","v":284.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K838,SPTL!K838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L838,SPTL!L838)","v":362.84},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M838,SPTL!M838)","v":306.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N838,SPTL!N838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O838,SPTL!O838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P838,SPTL!P838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q838,SPTL!Q838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R838,SPTL!R838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S838,SPTL!S838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T838,SPTL!T838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U838,SPTL!U838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V838,SPTL!V838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W838,SPTL!W838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X838,SPTL!X838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y838,SPTL!Y838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z838,SPTL!Z838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA838,SPTL!AA838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB838,SPTL!AB838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC838,SPTL!AC838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD838,SPTL!AD838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE838,SPTL!AE838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF838,SPTL!AF838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG838,SPTL!AG838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH838,SPTL!AH838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI838,SPTL!AI838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ838,SPTL!AJ838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK838,SPTL!AK838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL838,SPTL!AL838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM838,SPTL!AM838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN838,SPTL!AN838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO838,SPTL!AO838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP838,SPTL!AP838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ838,SPTL!AQ838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR838,SPTL!AR838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS838,SPTL!AS838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT838,SPTL!AT838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU838,SPTL!AU838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV838,SPTL!AV838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW838,SPTL!AW838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX838,SPTL!AX838)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY838,SPTL!AY838)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A839,SPTL!A839)","v":"Plant pool"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B839,SPTL!B839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C839,SPTL!C839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D839,SPTL!D839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E839,SPTL!E839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F839,SPTL!F839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G839,SPTL!G839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H839,SPTL!H839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I839,SPTL!I839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J839,SPTL!J839)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K839,SPTL!K839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L839,SPTL!L839)","v":16.160000000000025},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M839,SPTL!M839)","v":7.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N839,SPTL!N839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O839,SPTL!O839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P839,SPTL!P839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q839,SPTL!Q839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R839,SPTL!R839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S839,SPTL!S839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T839,SPTL!T839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U839,SPTL!U839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V839,SPTL!V839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W839,SPTL!W839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X839,SPTL!X839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y839,SPTL!Y839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z839,SPTL!Z839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA839,SPTL!AA839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB839,SPTL!AB839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC839,SPTL!AC839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD839,SPTL!AD839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE839,SPTL!AE839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF839,SPTL!AF839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG839,SPTL!AG839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH839,SPTL!AH839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI839,SPTL!AI839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ839,SPTL!AJ839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK839,SPTL!AK839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL839,SPTL!AL839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM839,SPTL!AM839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN839,SPTL!AN839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO839,SPTL!AO839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP839,SPTL!AP839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ839,SPTL!AQ839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR839,SPTL!AR839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS839,SPTL!AS839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT839,SPTL!AT839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU839,SPTL!AU839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV839,SPTL!AV839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW839,SPTL!AW839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX839,SPTL!AX839)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY839,SPTL!AY839)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A840,SPTL!A840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B840,SPTL!B840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C840,SPTL!C840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D840,SPTL!D840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E840,SPTL!E840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F840,SPTL!F840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G840,SPTL!G840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H840,SPTL!H840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I840,SPTL!I840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J840,SPTL!J840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K840,SPTL!K840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L840,SPTL!L840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M840,SPTL!M840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N840,SPTL!N840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O840,SPTL!O840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P840,SPTL!P840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q840,SPTL!Q840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R840,SPTL!R840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S840,SPTL!S840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T840,SPTL!T840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U840,SPTL!U840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V840,SPTL!V840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W840,SPTL!W840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X840,SPTL!X840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y840,SPTL!Y840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z840,SPTL!Z840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA840,SPTL!AA840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB840,SPTL!AB840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC840,SPTL!AC840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD840,SPTL!AD840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE840,SPTL!AE840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF840,SPTL!AF840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG840,SPTL!AG840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH840,SPTL!AH840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI840,SPTL!AI840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ840,SPTL!AJ840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK840,SPTL!AK840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL840,SPTL!AL840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM840,SPTL!AM840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN840,SPTL!AN840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO840,SPTL!AO840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP840,SPTL!AP840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ840,SPTL!AQ840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR840,SPTL!AR840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS840,SPTL!AS840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT840,SPTL!AT840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU840,SPTL!AU840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV840,SPTL!AV840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW840,SPTL!AW840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX840,SPTL!AX840)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY840,SPTL!AY840)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A841,SPTL!A841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B841,SPTL!B841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C841,SPTL!C841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D841,SPTL!D841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E841,SPTL!E841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F841,SPTL!F841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G841,SPTL!G841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H841,SPTL!H841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I841,SPTL!I841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J841,SPTL!J841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K841,SPTL!K841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L841,SPTL!L841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M841,SPTL!M841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N841,SPTL!N841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O841,SPTL!O841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P841,SPTL!P841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q841,SPTL!Q841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R841,SPTL!R841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S841,SPTL!S841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T841,SPTL!T841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U841,SPTL!U841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V841,SPTL!V841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W841,SPTL!W841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X841,SPTL!X841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y841,SPTL!Y841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z841,SPTL!Z841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA841,SPTL!AA841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB841,SPTL!AB841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC841,SPTL!AC841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD841,SPTL!AD841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE841,SPTL!AE841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF841,SPTL!AF841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG841,SPTL!AG841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH841,SPTL!AH841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI841,SPTL!AI841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ841,SPTL!AJ841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK841,SPTL!AK841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL841,SPTL!AL841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM841,SPTL!AM841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN841,SPTL!AN841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO841,SPTL!AO841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP841,SPTL!AP841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ841,SPTL!AQ841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR841,SPTL!AR841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS841,SPTL!AS841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT841,SPTL!AT841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU841,SPTL!AU841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV841,SPTL!AV841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW841,SPTL!AW841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX841,SPTL!AX841)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY841,SPTL!AY841)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A842,SPTL!A842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B842,SPTL!B842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C842,SPTL!C842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D842,SPTL!D842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E842,SPTL!E842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F842,SPTL!F842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G842,SPTL!G842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H842,SPTL!H842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I842,SPTL!I842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J842,SPTL!J842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K842,SPTL!K842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L842,SPTL!L842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M842,SPTL!M842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N842,SPTL!N842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O842,SPTL!O842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P842,SPTL!P842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q842,SPTL!Q842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R842,SPTL!R842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S842,SPTL!S842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T842,SPTL!T842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U842,SPTL!U842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V842,SPTL!V842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W842,SPTL!W842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X842,SPTL!X842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y842,SPTL!Y842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z842,SPTL!Z842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA842,SPTL!AA842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB842,SPTL!AB842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC842,SPTL!AC842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD842,SPTL!AD842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE842,SPTL!AE842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF842,SPTL!AF842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG842,SPTL!AG842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH842,SPTL!AH842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI842,SPTL!AI842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ842,SPTL!AJ842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK842,SPTL!AK842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL842,SPTL!AL842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM842,SPTL!AM842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN842,SPTL!AN842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO842,SPTL!AO842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP842,SPTL!AP842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ842,SPTL!AQ842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR842,SPTL!AR842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS842,SPTL!AS842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT842,SPTL!AT842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU842,SPTL!AU842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV842,SPTL!AV842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW842,SPTL!AW842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX842,SPTL!AX842)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY842,SPTL!AY842)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A843,SPTL!A843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B843,SPTL!B843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C843,SPTL!C843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D843,SPTL!D843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E843,SPTL!E843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F843,SPTL!F843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G843,SPTL!G843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H843,SPTL!H843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I843,SPTL!I843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J843,SPTL!J843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K843,SPTL!K843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L843,SPTL!L843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M843,SPTL!M843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N843,SPTL!N843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O843,SPTL!O843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P843,SPTL!P843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q843,SPTL!Q843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R843,SPTL!R843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S843,SPTL!S843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T843,SPTL!T843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U843,SPTL!U843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V843,SPTL!V843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W843,SPTL!W843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X843,SPTL!X843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y843,SPTL!Y843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z843,SPTL!Z843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA843,SPTL!AA843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB843,SPTL!AB843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC843,SPTL!AC843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD843,SPTL!AD843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE843,SPTL!AE843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF843,SPTL!AF843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG843,SPTL!AG843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH843,SPTL!AH843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI843,SPTL!AI843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ843,SPTL!AJ843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK843,SPTL!AK843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL843,SPTL!AL843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM843,SPTL!AM843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN843,SPTL!AN843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO843,SPTL!AO843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP843,SPTL!AP843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ843,SPTL!AQ843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR843,SPTL!AR843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS843,SPTL!AS843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT843,SPTL!AT843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU843,SPTL!AU843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV843,SPTL!AV843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW843,SPTL!AW843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX843,SPTL!AX843)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY843,SPTL!AY843)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A844,SPTL!A844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B844,SPTL!B844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C844,SPTL!C844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D844,SPTL!D844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E844,SPTL!E844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F844,SPTL!F844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G844,SPTL!G844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H844,SPTL!H844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I844,SPTL!I844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J844,SPTL!J844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K844,SPTL!K844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L844,SPTL!L844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M844,SPTL!M844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N844,SPTL!N844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O844,SPTL!O844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P844,SPTL!P844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q844,SPTL!Q844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R844,SPTL!R844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S844,SPTL!S844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T844,SPTL!T844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U844,SPTL!U844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V844,SPTL!V844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W844,SPTL!W844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X844,SPTL!X844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y844,SPTL!Y844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z844,SPTL!Z844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA844,SPTL!AA844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB844,SPTL!AB844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC844,SPTL!AC844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD844,SPTL!AD844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE844,SPTL!AE844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF844,SPTL!AF844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG844,SPTL!AG844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH844,SPTL!AH844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI844,SPTL!AI844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ844,SPTL!AJ844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK844,SPTL!AK844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL844,SPTL!AL844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM844,SPTL!AM844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN844,SPTL!AN844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO844,SPTL!AO844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP844,SPTL!AP844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ844,SPTL!AQ844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR844,SPTL!AR844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS844,SPTL!AS844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT844,SPTL!AT844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU844,SPTL!AU844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV844,SPTL!AV844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW844,SPTL!AW844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX844,SPTL!AX844)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY844,SPTL!AY844)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A845,SPTL!A845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B845,SPTL!B845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C845,SPTL!C845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D845,SPTL!D845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E845,SPTL!E845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F845,SPTL!F845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G845,SPTL!G845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H845,SPTL!H845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I845,SPTL!I845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J845,SPTL!J845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K845,SPTL!K845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L845,SPTL!L845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M845,SPTL!M845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N845,SPTL!N845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O845,SPTL!O845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P845,SPTL!P845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q845,SPTL!Q845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R845,SPTL!R845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S845,SPTL!S845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T845,SPTL!T845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U845,SPTL!U845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V845,SPTL!V845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W845,SPTL!W845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X845,SPTL!X845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y845,SPTL!Y845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z845,SPTL!Z845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA845,SPTL!AA845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB845,SPTL!AB845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC845,SPTL!AC845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD845,SPTL!AD845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE845,SPTL!AE845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF845,SPTL!AF845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG845,SPTL!AG845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH845,SPTL!AH845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI845,SPTL!AI845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ845,SPTL!AJ845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK845,SPTL!AK845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL845,SPTL!AL845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM845,SPTL!AM845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN845,SPTL!AN845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO845,SPTL!AO845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP845,SPTL!AP845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ845,SPTL!AQ845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR845,SPTL!AR845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS845,SPTL!AS845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT845,SPTL!AT845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU845,SPTL!AU845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV845,SPTL!AV845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW845,SPTL!AW845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX845,SPTL!AX845)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY845,SPTL!AY845)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A846,SPTL!A846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B846,SPTL!B846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C846,SPTL!C846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D846,SPTL!D846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E846,SPTL!E846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F846,SPTL!F846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G846,SPTL!G846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H846,SPTL!H846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I846,SPTL!I846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J846,SPTL!J846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K846,SPTL!K846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L846,SPTL!L846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M846,SPTL!M846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N846,SPTL!N846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O846,SPTL!O846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P846,SPTL!P846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q846,SPTL!Q846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R846,SPTL!R846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S846,SPTL!S846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T846,SPTL!T846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U846,SPTL!U846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V846,SPTL!V846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W846,SPTL!W846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X846,SPTL!X846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y846,SPTL!Y846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z846,SPTL!Z846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA846,SPTL!AA846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB846,SPTL!AB846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC846,SPTL!AC846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD846,SPTL!AD846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE846,SPTL!AE846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF846,SPTL!AF846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG846,SPTL!AG846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH846,SPTL!AH846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI846,SPTL!AI846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ846,SPTL!AJ846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK846,SPTL!AK846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL846,SPTL!AL846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM846,SPTL!AM846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN846,SPTL!AN846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO846,SPTL!AO846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP846,SPTL!AP846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ846,SPTL!AQ846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR846,SPTL!AR846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS846,SPTL!AS846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT846,SPTL!AT846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU846,SPTL!AU846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV846,SPTL!AV846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW846,SPTL!AW846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX846,SPTL!AX846)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY846,SPTL!AY846)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A847,SPTL!A847)","v":"Spend formerly treated as TOI but now included as part of Load related"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B847,SPTL!B847)","v":"Subset of cost table 4.18.1a row26"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C847,SPTL!C847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D847,SPTL!D847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E847,SPTL!E847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F847,SPTL!F847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G847,SPTL!G847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H847,SPTL!H847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I847,SPTL!I847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J847,SPTL!J847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K847,SPTL!K847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L847,SPTL!L847)","v":30.8},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M847,SPTL!M847)","v":88.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N847,SPTL!N847)","v":148.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O847,SPTL!O847)","v":169.6},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P847,SPTL!P847)","v":101.9},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q847,SPTL!Q847)","v":23.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R847,SPTL!R847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S847,SPTL!S847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T847,SPTL!T847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U847,SPTL!U847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V847,SPTL!V847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W847,SPTL!W847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X847,SPTL!X847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y847,SPTL!Y847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z847,SPTL!Z847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA847,SPTL!AA847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB847,SPTL!AB847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC847,SPTL!AC847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD847,SPTL!AD847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE847,SPTL!AE847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF847,SPTL!AF847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG847,SPTL!AG847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH847,SPTL!AH847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI847,SPTL!AI847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ847,SPTL!AJ847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK847,SPTL!AK847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL847,SPTL!AL847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM847,SPTL!AM847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN847,SPTL!AN847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO847,SPTL!AO847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP847,SPTL!AP847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ847,SPTL!AQ847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR847,SPTL!AR847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS847,SPTL!AS847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT847,SPTL!AT847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU847,SPTL!AU847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV847,SPTL!AV847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW847,SPTL!AW847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX847,SPTL!AX847)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY847,SPTL!AY847)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A848,SPTL!A848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B848,SPTL!B848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C848,SPTL!C848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D848,SPTL!D848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E848,SPTL!E848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F848,SPTL!F848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G848,SPTL!G848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H848,SPTL!H848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I848,SPTL!I848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J848,SPTL!J848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K848,SPTL!K848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L848,SPTL!L848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M848,SPTL!M848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N848,SPTL!N848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O848,SPTL!O848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P848,SPTL!P848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q848,SPTL!Q848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R848,SPTL!R848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S848,SPTL!S848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T848,SPTL!T848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U848,SPTL!U848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V848,SPTL!V848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W848,SPTL!W848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X848,SPTL!X848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y848,SPTL!Y848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z848,SPTL!Z848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA848,SPTL!AA848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB848,SPTL!AB848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC848,SPTL!AC848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD848,SPTL!AD848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE848,SPTL!AE848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF848,SPTL!AF848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG848,SPTL!AG848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH848,SPTL!AH848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI848,SPTL!AI848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ848,SPTL!AJ848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK848,SPTL!AK848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL848,SPTL!AL848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM848,SPTL!AM848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN848,SPTL!AN848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO848,SPTL!AO848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP848,SPTL!AP848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ848,SPTL!AQ848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR848,SPTL!AR848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS848,SPTL!AS848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT848,SPTL!AT848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU848,SPTL!AU848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV848,SPTL!AV848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW848,SPTL!AW848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX848,SPTL!AX848)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY848,SPTL!AY848)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A849,SPTL!A849)","v":"Equity issuance costs - per TPCR4"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B849,SPTL!B849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C849,SPTL!C849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D849,SPTL!D849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E849,SPTL!E849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F849,SPTL!F849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G849,SPTL!G849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H849,SPTL!H849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I849,SPTL!I849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J849,SPTL!J849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K849,SPTL!K849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L849,SPTL!L849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M849,SPTL!M849)","v":-2.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N849,SPTL!N849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O849,SPTL!O849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P849,SPTL!P849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q849,SPTL!Q849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R849,SPTL!R849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S849,SPTL!S849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T849,SPTL!T849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U849,SPTL!U849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V849,SPTL!V849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W849,SPTL!W849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X849,SPTL!X849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y849,SPTL!Y849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z849,SPTL!Z849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA849,SPTL!AA849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB849,SPTL!AB849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC849,SPTL!AC849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD849,SPTL!AD849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE849,SPTL!AE849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF849,SPTL!AF849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG849,SPTL!AG849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH849,SPTL!AH849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI849,SPTL!AI849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ849,SPTL!AJ849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK849,SPTL!AK849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL849,SPTL!AL849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM849,SPTL!AM849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN849,SPTL!AN849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO849,SPTL!AO849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP849,SPTL!AP849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ849,SPTL!AQ849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR849,SPTL!AR849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS849,SPTL!AS849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT849,SPTL!AT849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU849,SPTL!AU849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV849,SPTL!AV849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW849,SPTL!AW849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX849,SPTL!AX849)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY849,SPTL!AY849)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A850,SPTL!A850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B850,SPTL!B850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C850,SPTL!C850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D850,SPTL!D850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E850,SPTL!E850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F850,SPTL!F850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G850,SPTL!G850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H850,SPTL!H850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I850,SPTL!I850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J850,SPTL!J850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K850,SPTL!K850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L850,SPTL!L850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M850,SPTL!M850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N850,SPTL!N850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O850,SPTL!O850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P850,SPTL!P850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q850,SPTL!Q850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R850,SPTL!R850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S850,SPTL!S850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T850,SPTL!T850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U850,SPTL!U850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V850,SPTL!V850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W850,SPTL!W850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X850,SPTL!X850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y850,SPTL!Y850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z850,SPTL!Z850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA850,SPTL!AA850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB850,SPTL!AB850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC850,SPTL!AC850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD850,SPTL!AD850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE850,SPTL!AE850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF850,SPTL!AF850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG850,SPTL!AG850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH850,SPTL!AH850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI850,SPTL!AI850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ850,SPTL!AJ850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK850,SPTL!AK850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL850,SPTL!AL850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM850,SPTL!AM850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN850,SPTL!AN850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO850,SPTL!AO850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP850,SPTL!AP850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ850,SPTL!AQ850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR850,SPTL!AR850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS850,SPTL!AS850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT850,SPTL!AT850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU850,SPTL!AU850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV850,SPTL!AV850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW850,SPTL!AW850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX850,SPTL!AX850)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY850,SPTL!AY850)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A851,SPTL!A851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B851,SPTL!B851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C851,SPTL!C851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D851,SPTL!D851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E851,SPTL!E851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F851,SPTL!F851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G851,SPTL!G851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H851,SPTL!H851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I851,SPTL!I851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J851,SPTL!J851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K851,SPTL!K851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L851,SPTL!L851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M851,SPTL!M851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N851,SPTL!N851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O851,SPTL!O851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P851,SPTL!P851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q851,SPTL!Q851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R851,SPTL!R851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S851,SPTL!S851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T851,SPTL!T851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U851,SPTL!U851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V851,SPTL!V851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W851,SPTL!W851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X851,SPTL!X851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y851,SPTL!Y851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z851,SPTL!Z851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA851,SPTL!AA851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB851,SPTL!AB851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC851,SPTL!AC851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD851,SPTL!AD851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE851,SPTL!AE851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF851,SPTL!AF851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG851,SPTL!AG851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH851,SPTL!AH851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI851,SPTL!AI851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ851,SPTL!AJ851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK851,SPTL!AK851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL851,SPTL!AL851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM851,SPTL!AM851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN851,SPTL!AN851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO851,SPTL!AO851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP851,SPTL!AP851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ851,SPTL!AQ851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR851,SPTL!AR851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS851,SPTL!AS851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT851,SPTL!AT851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU851,SPTL!AU851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV851,SPTL!AV851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW851,SPTL!AW851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX851,SPTL!AX851)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY851,SPTL!AY851)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A852,SPTL!A852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B852,SPTL!B852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C852,SPTL!C852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D852,SPTL!D852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E852,SPTL!E852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F852,SPTL!F852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G852,SPTL!G852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H852,SPTL!H852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I852,SPTL!I852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J852,SPTL!J852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K852,SPTL!K852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L852,SPTL!L852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M852,SPTL!M852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N852,SPTL!N852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O852,SPTL!O852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P852,SPTL!P852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q852,SPTL!Q852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R852,SPTL!R852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S852,SPTL!S852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T852,SPTL!T852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U852,SPTL!U852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V852,SPTL!V852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W852,SPTL!W852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X852,SPTL!X852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y852,SPTL!Y852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z852,SPTL!Z852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA852,SPTL!AA852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB852,SPTL!AB852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC852,SPTL!AC852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD852,SPTL!AD852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE852,SPTL!AE852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF852,SPTL!AF852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG852,SPTL!AG852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH852,SPTL!AH852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI852,SPTL!AI852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ852,SPTL!AJ852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK852,SPTL!AK852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL852,SPTL!AL852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM852,SPTL!AM852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN852,SPTL!AN852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO852,SPTL!AO852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP852,SPTL!AP852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ852,SPTL!AQ852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR852,SPTL!AR852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS852,SPTL!AS852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT852,SPTL!AT852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU852,SPTL!AU852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV852,SPTL!AV852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW852,SPTL!AW852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX852,SPTL!AX852)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY852,SPTL!AY852)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A853,SPTL!A853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B853,SPTL!B853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C853,SPTL!C853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D853,SPTL!D853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E853,SPTL!E853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F853,SPTL!F853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G853,SPTL!G853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H853,SPTL!H853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I853,SPTL!I853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J853,SPTL!J853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K853,SPTL!K853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L853,SPTL!L853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M853,SPTL!M853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N853,SPTL!N853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O853,SPTL!O853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P853,SPTL!P853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q853,SPTL!Q853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R853,SPTL!R853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S853,SPTL!S853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T853,SPTL!T853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U853,SPTL!U853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V853,SPTL!V853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W853,SPTL!W853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X853,SPTL!X853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y853,SPTL!Y853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z853,SPTL!Z853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA853,SPTL!AA853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB853,SPTL!AB853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC853,SPTL!AC853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD853,SPTL!AD853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE853,SPTL!AE853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF853,SPTL!AF853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG853,SPTL!AG853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH853,SPTL!AH853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI853,SPTL!AI853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ853,SPTL!AJ853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK853,SPTL!AK853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL853,SPTL!AL853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM853,SPTL!AM853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN853,SPTL!AN853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO853,SPTL!AO853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP853,SPTL!AP853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ853,SPTL!AQ853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR853,SPTL!AR853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS853,SPTL!AS853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT853,SPTL!AT853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU853,SPTL!AU853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV853,SPTL!AV853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW853,SPTL!AW853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX853,SPTL!AX853)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY853,SPTL!AY853)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A854,SPTL!A854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B854,SPTL!B854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C854,SPTL!C854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D854,SPTL!D854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E854,SPTL!E854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F854,SPTL!F854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G854,SPTL!G854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H854,SPTL!H854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I854,SPTL!I854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J854,SPTL!J854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K854,SPTL!K854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L854,SPTL!L854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M854,SPTL!M854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N854,SPTL!N854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O854,SPTL!O854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P854,SPTL!P854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q854,SPTL!Q854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R854,SPTL!R854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S854,SPTL!S854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T854,SPTL!T854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U854,SPTL!U854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V854,SPTL!V854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W854,SPTL!W854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X854,SPTL!X854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y854,SPTL!Y854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z854,SPTL!Z854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA854,SPTL!AA854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB854,SPTL!AB854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC854,SPTL!AC854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD854,SPTL!AD854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE854,SPTL!AE854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF854,SPTL!AF854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG854,SPTL!AG854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH854,SPTL!AH854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI854,SPTL!AI854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ854,SPTL!AJ854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK854,SPTL!AK854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL854,SPTL!AL854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM854,SPTL!AM854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN854,SPTL!AN854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO854,SPTL!AO854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP854,SPTL!AP854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ854,SPTL!AQ854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR854,SPTL!AR854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS854,SPTL!AS854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT854,SPTL!AT854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU854,SPTL!AU854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV854,SPTL!AV854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW854,SPTL!AW854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX854,SPTL!AX854)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY854,SPTL!AY854)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A855,SPTL!A855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B855,SPTL!B855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C855,SPTL!C855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D855,SPTL!D855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E855,SPTL!E855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F855,SPTL!F855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G855,SPTL!G855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H855,SPTL!H855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I855,SPTL!I855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J855,SPTL!J855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K855,SPTL!K855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L855,SPTL!L855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M855,SPTL!M855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N855,SPTL!N855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O855,SPTL!O855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P855,SPTL!P855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q855,SPTL!Q855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R855,SPTL!R855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S855,SPTL!S855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T855,SPTL!T855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U855,SPTL!U855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V855,SPTL!V855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W855,SPTL!W855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X855,SPTL!X855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y855,SPTL!Y855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z855,SPTL!Z855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA855,SPTL!AA855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB855,SPTL!AB855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC855,SPTL!AC855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD855,SPTL!AD855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE855,SPTL!AE855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF855,SPTL!AF855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG855,SPTL!AG855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH855,SPTL!AH855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI855,SPTL!AI855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ855,SPTL!AJ855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK855,SPTL!AK855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL855,SPTL!AL855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM855,SPTL!AM855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN855,SPTL!AN855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO855,SPTL!AO855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP855,SPTL!AP855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ855,SPTL!AQ855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR855,SPTL!AR855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS855,SPTL!AS855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT855,SPTL!AT855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU855,SPTL!AU855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV855,SPTL!AV855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW855,SPTL!AW855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX855,SPTL!AX855)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY855,SPTL!AY855)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A856,SPTL!A856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B856,SPTL!B856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C856,SPTL!C856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D856,SPTL!D856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E856,SPTL!E856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F856,SPTL!F856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G856,SPTL!G856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H856,SPTL!H856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I856,SPTL!I856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J856,SPTL!J856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K856,SPTL!K856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L856,SPTL!L856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M856,SPTL!M856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N856,SPTL!N856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O856,SPTL!O856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P856,SPTL!P856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q856,SPTL!Q856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R856,SPTL!R856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S856,SPTL!S856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T856,SPTL!T856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U856,SPTL!U856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V856,SPTL!V856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W856,SPTL!W856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X856,SPTL!X856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y856,SPTL!Y856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z856,SPTL!Z856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA856,SPTL!AA856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB856,SPTL!AB856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC856,SPTL!AC856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD856,SPTL!AD856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE856,SPTL!AE856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF856,SPTL!AF856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG856,SPTL!AG856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH856,SPTL!AH856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI856,SPTL!AI856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ856,SPTL!AJ856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK856,SPTL!AK856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL856,SPTL!AL856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM856,SPTL!AM856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN856,SPTL!AN856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO856,SPTL!AO856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP856,SPTL!AP856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ856,SPTL!AQ856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR856,SPTL!AR856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS856,SPTL!AS856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT856,SPTL!AT856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU856,SPTL!AU856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV856,SPTL!AV856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW856,SPTL!AW856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX856,SPTL!AX856)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY856,SPTL!AY856)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A857,SPTL!A857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B857,SPTL!B857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C857,SPTL!C857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D857,SPTL!D857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E857,SPTL!E857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F857,SPTL!F857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G857,SPTL!G857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H857,SPTL!H857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I857,SPTL!I857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J857,SPTL!J857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K857,SPTL!K857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L857,SPTL!L857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M857,SPTL!M857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N857,SPTL!N857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O857,SPTL!O857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P857,SPTL!P857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q857,SPTL!Q857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R857,SPTL!R857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S857,SPTL!S857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T857,SPTL!T857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U857,SPTL!U857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V857,SPTL!V857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W857,SPTL!W857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X857,SPTL!X857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y857,SPTL!Y857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z857,SPTL!Z857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA857,SPTL!AA857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB857,SPTL!AB857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC857,SPTL!AC857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD857,SPTL!AD857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE857,SPTL!AE857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF857,SPTL!AF857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG857,SPTL!AG857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH857,SPTL!AH857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI857,SPTL!AI857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ857,SPTL!AJ857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK857,SPTL!AK857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL857,SPTL!AL857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM857,SPTL!AM857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN857,SPTL!AN857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO857,SPTL!AO857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP857,SPTL!AP857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ857,SPTL!AQ857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR857,SPTL!AR857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS857,SPTL!AS857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT857,SPTL!AT857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU857,SPTL!AU857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV857,SPTL!AV857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW857,SPTL!AW857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX857,SPTL!AX857)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY857,SPTL!AY857)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A858,SPTL!A858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B858,SPTL!B858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C858,SPTL!C858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D858,SPTL!D858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E858,SPTL!E858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F858,SPTL!F858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G858,SPTL!G858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H858,SPTL!H858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I858,SPTL!I858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J858,SPTL!J858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K858,SPTL!K858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L858,SPTL!L858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M858,SPTL!M858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N858,SPTL!N858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O858,SPTL!O858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P858,SPTL!P858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q858,SPTL!Q858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R858,SPTL!R858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S858,SPTL!S858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T858,SPTL!T858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U858,SPTL!U858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V858,SPTL!V858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W858,SPTL!W858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X858,SPTL!X858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y858,SPTL!Y858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z858,SPTL!Z858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA858,SPTL!AA858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB858,SPTL!AB858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC858,SPTL!AC858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD858,SPTL!AD858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE858,SPTL!AE858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF858,SPTL!AF858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG858,SPTL!AG858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH858,SPTL!AH858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI858,SPTL!AI858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ858,SPTL!AJ858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK858,SPTL!AK858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL858,SPTL!AL858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM858,SPTL!AM858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN858,SPTL!AN858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO858,SPTL!AO858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP858,SPTL!AP858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ858,SPTL!AQ858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR858,SPTL!AR858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS858,SPTL!AS858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT858,SPTL!AT858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU858,SPTL!AU858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV858,SPTL!AV858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW858,SPTL!AW858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX858,SPTL!AX858)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY858,SPTL!AY858)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A859,SPTL!A859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B859,SPTL!B859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C859,SPTL!C859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D859,SPTL!D859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E859,SPTL!E859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F859,SPTL!F859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G859,SPTL!G859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H859,SPTL!H859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I859,SPTL!I859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J859,SPTL!J859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K859,SPTL!K859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L859,SPTL!L859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M859,SPTL!M859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N859,SPTL!N859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O859,SPTL!O859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P859,SPTL!P859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q859,SPTL!Q859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R859,SPTL!R859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S859,SPTL!S859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T859,SPTL!T859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U859,SPTL!U859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V859,SPTL!V859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W859,SPTL!W859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X859,SPTL!X859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y859,SPTL!Y859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z859,SPTL!Z859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA859,SPTL!AA859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB859,SPTL!AB859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC859,SPTL!AC859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD859,SPTL!AD859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE859,SPTL!AE859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF859,SPTL!AF859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG859,SPTL!AG859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH859,SPTL!AH859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI859,SPTL!AI859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ859,SPTL!AJ859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK859,SPTL!AK859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL859,SPTL!AL859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM859,SPTL!AM859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN859,SPTL!AN859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO859,SPTL!AO859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP859,SPTL!AP859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ859,SPTL!AQ859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR859,SPTL!AR859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS859,SPTL!AS859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT859,SPTL!AT859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU859,SPTL!AU859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV859,SPTL!AV859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW859,SPTL!AW859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX859,SPTL!AX859)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY859,SPTL!AY859)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A860,SPTL!A860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B860,SPTL!B860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C860,SPTL!C860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D860,SPTL!D860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E860,SPTL!E860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F860,SPTL!F860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G860,SPTL!G860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H860,SPTL!H860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I860,SPTL!I860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J860,SPTL!J860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K860,SPTL!K860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L860,SPTL!L860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M860,SPTL!M860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N860,SPTL!N860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O860,SPTL!O860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P860,SPTL!P860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q860,SPTL!Q860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R860,SPTL!R860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S860,SPTL!S860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T860,SPTL!T860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U860,SPTL!U860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V860,SPTL!V860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W860,SPTL!W860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X860,SPTL!X860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y860,SPTL!Y860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z860,SPTL!Z860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA860,SPTL!AA860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB860,SPTL!AB860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC860,SPTL!AC860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD860,SPTL!AD860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE860,SPTL!AE860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF860,SPTL!AF860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG860,SPTL!AG860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH860,SPTL!AH860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI860,SPTL!AI860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ860,SPTL!AJ860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK860,SPTL!AK860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL860,SPTL!AL860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM860,SPTL!AM860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN860,SPTL!AN860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO860,SPTL!AO860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP860,SPTL!AP860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ860,SPTL!AQ860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR860,SPTL!AR860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS860,SPTL!AS860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT860,SPTL!AT860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU860,SPTL!AU860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV860,SPTL!AV860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW860,SPTL!AW860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX860,SPTL!AX860)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY860,SPTL!AY860)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A861,SPTL!A861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B861,SPTL!B861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C861,SPTL!C861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D861,SPTL!D861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E861,SPTL!E861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F861,SPTL!F861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G861,SPTL!G861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H861,SPTL!H861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I861,SPTL!I861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J861,SPTL!J861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K861,SPTL!K861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L861,SPTL!L861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M861,SPTL!M861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N861,SPTL!N861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O861,SPTL!O861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P861,SPTL!P861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q861,SPTL!Q861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R861,SPTL!R861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S861,SPTL!S861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T861,SPTL!T861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U861,SPTL!U861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V861,SPTL!V861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W861,SPTL!W861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X861,SPTL!X861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y861,SPTL!Y861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z861,SPTL!Z861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA861,SPTL!AA861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB861,SPTL!AB861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC861,SPTL!AC861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD861,SPTL!AD861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE861,SPTL!AE861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF861,SPTL!AF861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG861,SPTL!AG861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH861,SPTL!AH861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI861,SPTL!AI861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ861,SPTL!AJ861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK861,SPTL!AK861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL861,SPTL!AL861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM861,SPTL!AM861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN861,SPTL!AN861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO861,SPTL!AO861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP861,SPTL!AP861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ861,SPTL!AQ861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR861,SPTL!AR861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS861,SPTL!AS861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT861,SPTL!AT861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU861,SPTL!AU861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV861,SPTL!AV861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW861,SPTL!AW861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX861,SPTL!AX861)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY861,SPTL!AY861)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A862,SPTL!A862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B862,SPTL!B862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C862,SPTL!C862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D862,SPTL!D862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E862,SPTL!E862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F862,SPTL!F862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G862,SPTL!G862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H862,SPTL!H862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I862,SPTL!I862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J862,SPTL!J862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K862,SPTL!K862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L862,SPTL!L862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M862,SPTL!M862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N862,SPTL!N862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O862,SPTL!O862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P862,SPTL!P862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q862,SPTL!Q862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R862,SPTL!R862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S862,SPTL!S862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T862,SPTL!T862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U862,SPTL!U862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V862,SPTL!V862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W862,SPTL!W862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X862,SPTL!X862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y862,SPTL!Y862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z862,SPTL!Z862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA862,SPTL!AA862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB862,SPTL!AB862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC862,SPTL!AC862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD862,SPTL!AD862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE862,SPTL!AE862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF862,SPTL!AF862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG862,SPTL!AG862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH862,SPTL!AH862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI862,SPTL!AI862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ862,SPTL!AJ862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK862,SPTL!AK862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL862,SPTL!AL862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM862,SPTL!AM862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN862,SPTL!AN862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO862,SPTL!AO862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP862,SPTL!AP862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ862,SPTL!AQ862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR862,SPTL!AR862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS862,SPTL!AS862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT862,SPTL!AT862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU862,SPTL!AU862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV862,SPTL!AV862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW862,SPTL!AW862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX862,SPTL!AX862)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY862,SPTL!AY862)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A863,SPTL!A863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B863,SPTL!B863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C863,SPTL!C863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D863,SPTL!D863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E863,SPTL!E863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F863,SPTL!F863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G863,SPTL!G863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H863,SPTL!H863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I863,SPTL!I863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J863,SPTL!J863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K863,SPTL!K863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L863,SPTL!L863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M863,SPTL!M863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N863,SPTL!N863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O863,SPTL!O863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P863,SPTL!P863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q863,SPTL!Q863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R863,SPTL!R863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S863,SPTL!S863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T863,SPTL!T863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U863,SPTL!U863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V863,SPTL!V863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W863,SPTL!W863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X863,SPTL!X863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y863,SPTL!Y863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z863,SPTL!Z863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA863,SPTL!AA863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB863,SPTL!AB863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC863,SPTL!AC863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD863,SPTL!AD863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE863,SPTL!AE863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF863,SPTL!AF863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG863,SPTL!AG863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH863,SPTL!AH863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI863,SPTL!AI863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ863,SPTL!AJ863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK863,SPTL!AK863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL863,SPTL!AL863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM863,SPTL!AM863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN863,SPTL!AN863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO863,SPTL!AO863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP863,SPTL!AP863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ863,SPTL!AQ863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR863,SPTL!AR863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS863,SPTL!AS863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT863,SPTL!AT863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU863,SPTL!AU863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV863,SPTL!AV863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW863,SPTL!AW863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX863,SPTL!AX863)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY863,SPTL!AY863)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A864,SPTL!A864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B864,SPTL!B864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C864,SPTL!C864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D864,SPTL!D864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E864,SPTL!E864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F864,SPTL!F864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G864,SPTL!G864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H864,SPTL!H864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I864,SPTL!I864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J864,SPTL!J864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K864,SPTL!K864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L864,SPTL!L864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M864,SPTL!M864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N864,SPTL!N864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O864,SPTL!O864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P864,SPTL!P864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q864,SPTL!Q864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R864,SPTL!R864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S864,SPTL!S864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T864,SPTL!T864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U864,SPTL!U864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V864,SPTL!V864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W864,SPTL!W864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X864,SPTL!X864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y864,SPTL!Y864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z864,SPTL!Z864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA864,SPTL!AA864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB864,SPTL!AB864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC864,SPTL!AC864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD864,SPTL!AD864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE864,SPTL!AE864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF864,SPTL!AF864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG864,SPTL!AG864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH864,SPTL!AH864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI864,SPTL!AI864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ864,SPTL!AJ864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK864,SPTL!AK864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL864,SPTL!AL864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM864,SPTL!AM864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN864,SPTL!AN864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO864,SPTL!AO864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP864,SPTL!AP864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ864,SPTL!AQ864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR864,SPTL!AR864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS864,SPTL!AS864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT864,SPTL!AT864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU864,SPTL!AU864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV864,SPTL!AV864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW864,SPTL!AW864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX864,SPTL!AX864)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY864,SPTL!AY864)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A865,SPTL!A865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B865,SPTL!B865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C865,SPTL!C865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D865,SPTL!D865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E865,SPTL!E865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F865,SPTL!F865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G865,SPTL!G865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H865,SPTL!H865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I865,SPTL!I865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J865,SPTL!J865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K865,SPTL!K865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L865,SPTL!L865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M865,SPTL!M865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N865,SPTL!N865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O865,SPTL!O865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P865,SPTL!P865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q865,SPTL!Q865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R865,SPTL!R865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S865,SPTL!S865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T865,SPTL!T865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U865,SPTL!U865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V865,SPTL!V865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W865,SPTL!W865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X865,SPTL!X865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y865,SPTL!Y865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z865,SPTL!Z865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA865,SPTL!AA865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB865,SPTL!AB865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC865,SPTL!AC865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD865,SPTL!AD865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE865,SPTL!AE865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF865,SPTL!AF865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG865,SPTL!AG865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH865,SPTL!AH865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI865,SPTL!AI865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ865,SPTL!AJ865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK865,SPTL!AK865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL865,SPTL!AL865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM865,SPTL!AM865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN865,SPTL!AN865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO865,SPTL!AO865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP865,SPTL!AP865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ865,SPTL!AQ865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR865,SPTL!AR865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS865,SPTL!AS865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT865,SPTL!AT865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU865,SPTL!AU865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV865,SPTL!AV865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW865,SPTL!AW865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX865,SPTL!AX865)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY865,SPTL!AY865)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A866,SPTL!A866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B866,SPTL!B866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C866,SPTL!C866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D866,SPTL!D866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E866,SPTL!E866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F866,SPTL!F866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G866,SPTL!G866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H866,SPTL!H866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I866,SPTL!I866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J866,SPTL!J866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K866,SPTL!K866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L866,SPTL!L866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M866,SPTL!M866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N866,SPTL!N866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O866,SPTL!O866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P866,SPTL!P866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q866,SPTL!Q866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R866,SPTL!R866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S866,SPTL!S866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T866,SPTL!T866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U866,SPTL!U866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V866,SPTL!V866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W866,SPTL!W866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X866,SPTL!X866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y866,SPTL!Y866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z866,SPTL!Z866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA866,SPTL!AA866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB866,SPTL!AB866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC866,SPTL!AC866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD866,SPTL!AD866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE866,SPTL!AE866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF866,SPTL!AF866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG866,SPTL!AG866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH866,SPTL!AH866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI866,SPTL!AI866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ866,SPTL!AJ866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK866,SPTL!AK866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL866,SPTL!AL866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM866,SPTL!AM866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN866,SPTL!AN866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO866,SPTL!AO866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP866,SPTL!AP866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ866,SPTL!AQ866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR866,SPTL!AR866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS866,SPTL!AS866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT866,SPTL!AT866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU866,SPTL!AU866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV866,SPTL!AV866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW866,SPTL!AW866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX866,SPTL!AX866)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY866,SPTL!AY866)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A867,SPTL!A867)","v":"NGGT_SO incentive revenue"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B867,SPTL!B867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C867,SPTL!C867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D867,SPTL!D867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E867,SPTL!E867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F867,SPTL!F867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G867,SPTL!G867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H867,SPTL!H867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I867,SPTL!I867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J867,SPTL!J867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K867,SPTL!K867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L867,SPTL!L867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M867,SPTL!M867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N867,SPTL!N867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O867,SPTL!O867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P867,SPTL!P867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q867,SPTL!Q867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R867,SPTL!R867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S867,SPTL!S867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T867,SPTL!T867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U867,SPTL!U867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V867,SPTL!V867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W867,SPTL!W867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X867,SPTL!X867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y867,SPTL!Y867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z867,SPTL!Z867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA867,SPTL!AA867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB867,SPTL!AB867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC867,SPTL!AC867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD867,SPTL!AD867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE867,SPTL!AE867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF867,SPTL!AF867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG867,SPTL!AG867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH867,SPTL!AH867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI867,SPTL!AI867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ867,SPTL!AJ867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK867,SPTL!AK867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL867,SPTL!AL867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM867,SPTL!AM867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN867,SPTL!AN867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO867,SPTL!AO867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP867,SPTL!AP867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ867,SPTL!AQ867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR867,SPTL!AR867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS867,SPTL!AS867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT867,SPTL!AT867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU867,SPTL!AU867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV867,SPTL!AV867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW867,SPTL!AW867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX867,SPTL!AX867)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY867,SPTL!AY867)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A868,SPTL!A868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B868,SPTL!B868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C868,SPTL!C868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D868,SPTL!D868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E868,SPTL!E868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F868,SPTL!F868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G868,SPTL!G868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H868,SPTL!H868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I868,SPTL!I868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J868,SPTL!J868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K868,SPTL!K868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L868,SPTL!L868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M868,SPTL!M868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N868,SPTL!N868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O868,SPTL!O868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P868,SPTL!P868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q868,SPTL!Q868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R868,SPTL!R868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S868,SPTL!S868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T868,SPTL!T868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U868,SPTL!U868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V868,SPTL!V868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W868,SPTL!W868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X868,SPTL!X868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y868,SPTL!Y868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z868,SPTL!Z868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA868,SPTL!AA868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB868,SPTL!AB868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC868,SPTL!AC868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD868,SPTL!AD868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE868,SPTL!AE868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF868,SPTL!AF868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG868,SPTL!AG868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH868,SPTL!AH868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI868,SPTL!AI868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ868,SPTL!AJ868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK868,SPTL!AK868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL868,SPTL!AL868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM868,SPTL!AM868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN868,SPTL!AN868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO868,SPTL!AO868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP868,SPTL!AP868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ868,SPTL!AQ868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR868,SPTL!AR868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS868,SPTL!AS868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT868,SPTL!AT868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU868,SPTL!AU868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV868,SPTL!AV868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW868,SPTL!AW868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX868,SPTL!AX868)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY868,SPTL!AY868)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A869,SPTL!A869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B869,SPTL!B869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C869,SPTL!C869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D869,SPTL!D869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E869,SPTL!E869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F869,SPTL!F869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G869,SPTL!G869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H869,SPTL!H869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I869,SPTL!I869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J869,SPTL!J869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K869,SPTL!K869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L869,SPTL!L869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M869,SPTL!M869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N869,SPTL!N869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O869,SPTL!O869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P869,SPTL!P869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q869,SPTL!Q869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R869,SPTL!R869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S869,SPTL!S869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T869,SPTL!T869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U869,SPTL!U869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V869,SPTL!V869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W869,SPTL!W869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X869,SPTL!X869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y869,SPTL!Y869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z869,SPTL!Z869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA869,SPTL!AA869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB869,SPTL!AB869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC869,SPTL!AC869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD869,SPTL!AD869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE869,SPTL!AE869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF869,SPTL!AF869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG869,SPTL!AG869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH869,SPTL!AH869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI869,SPTL!AI869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ869,SPTL!AJ869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK869,SPTL!AK869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL869,SPTL!AL869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM869,SPTL!AM869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN869,SPTL!AN869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO869,SPTL!AO869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP869,SPTL!AP869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ869,SPTL!AQ869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR869,SPTL!AR869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS869,SPTL!AS869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT869,SPTL!AT869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU869,SPTL!AU869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV869,SPTL!AV869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW869,SPTL!AW869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX869,SPTL!AX869)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY869,SPTL!AY869)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A870,SPTL!A870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B870,SPTL!B870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C870,SPTL!C870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D870,SPTL!D870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E870,SPTL!E870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F870,SPTL!F870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G870,SPTL!G870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H870,SPTL!H870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I870,SPTL!I870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J870,SPTL!J870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K870,SPTL!K870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L870,SPTL!L870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M870,SPTL!M870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N870,SPTL!N870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O870,SPTL!O870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P870,SPTL!P870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q870,SPTL!Q870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R870,SPTL!R870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S870,SPTL!S870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T870,SPTL!T870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U870,SPTL!U870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V870,SPTL!V870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W870,SPTL!W870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X870,SPTL!X870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y870,SPTL!Y870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z870,SPTL!Z870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA870,SPTL!AA870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB870,SPTL!AB870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC870,SPTL!AC870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD870,SPTL!AD870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE870,SPTL!AE870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF870,SPTL!AF870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG870,SPTL!AG870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH870,SPTL!AH870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI870,SPTL!AI870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ870,SPTL!AJ870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK870,SPTL!AK870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL870,SPTL!AL870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM870,SPTL!AM870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN870,SPTL!AN870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO870,SPTL!AO870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP870,SPTL!AP870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ870,SPTL!AQ870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR870,SPTL!AR870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS870,SPTL!AS870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT870,SPTL!AT870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU870,SPTL!AU870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV870,SPTL!AV870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW870,SPTL!AW870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX870,SPTL!AX870)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY870,SPTL!AY870)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A871,SPTL!A871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B871,SPTL!B871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C871,SPTL!C871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D871,SPTL!D871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E871,SPTL!E871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F871,SPTL!F871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G871,SPTL!G871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H871,SPTL!H871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I871,SPTL!I871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J871,SPTL!J871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K871,SPTL!K871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L871,SPTL!L871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M871,SPTL!M871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N871,SPTL!N871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O871,SPTL!O871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P871,SPTL!P871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q871,SPTL!Q871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R871,SPTL!R871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S871,SPTL!S871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T871,SPTL!T871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U871,SPTL!U871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V871,SPTL!V871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W871,SPTL!W871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X871,SPTL!X871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y871,SPTL!Y871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z871,SPTL!Z871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA871,SPTL!AA871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB871,SPTL!AB871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC871,SPTL!AC871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD871,SPTL!AD871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE871,SPTL!AE871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF871,SPTL!AF871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG871,SPTL!AG871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH871,SPTL!AH871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI871,SPTL!AI871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ871,SPTL!AJ871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK871,SPTL!AK871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL871,SPTL!AL871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM871,SPTL!AM871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN871,SPTL!AN871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO871,SPTL!AO871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP871,SPTL!AP871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ871,SPTL!AQ871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR871,SPTL!AR871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS871,SPTL!AS871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT871,SPTL!AT871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU871,SPTL!AU871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV871,SPTL!AV871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW871,SPTL!AW871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX871,SPTL!AX871)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY871,SPTL!AY871)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A872,SPTL!A872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B872,SPTL!B872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C872,SPTL!C872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D872,SPTL!D872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E872,SPTL!E872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F872,SPTL!F872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G872,SPTL!G872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H872,SPTL!H872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I872,SPTL!I872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J872,SPTL!J872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K872,SPTL!K872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L872,SPTL!L872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M872,SPTL!M872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N872,SPTL!N872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O872,SPTL!O872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P872,SPTL!P872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q872,SPTL!Q872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R872,SPTL!R872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S872,SPTL!S872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T872,SPTL!T872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U872,SPTL!U872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V872,SPTL!V872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W872,SPTL!W872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X872,SPTL!X872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y872,SPTL!Y872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z872,SPTL!Z872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA872,SPTL!AA872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB872,SPTL!AB872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC872,SPTL!AC872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD872,SPTL!AD872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE872,SPTL!AE872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF872,SPTL!AF872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG872,SPTL!AG872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH872,SPTL!AH872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI872,SPTL!AI872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ872,SPTL!AJ872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK872,SPTL!AK872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL872,SPTL!AL872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM872,SPTL!AM872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN872,SPTL!AN872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO872,SPTL!AO872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP872,SPTL!AP872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ872,SPTL!AQ872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR872,SPTL!AR872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS872,SPTL!AS872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT872,SPTL!AT872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU872,SPTL!AU872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV872,SPTL!AV872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW872,SPTL!AW872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX872,SPTL!AX872)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY872,SPTL!AY872)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A873,SPTL!A873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B873,SPTL!B873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C873,SPTL!C873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D873,SPTL!D873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E873,SPTL!E873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F873,SPTL!F873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G873,SPTL!G873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H873,SPTL!H873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I873,SPTL!I873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J873,SPTL!J873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K873,SPTL!K873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L873,SPTL!L873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M873,SPTL!M873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N873,SPTL!N873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O873,SPTL!O873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P873,SPTL!P873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q873,SPTL!Q873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R873,SPTL!R873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S873,SPTL!S873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T873,SPTL!T873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U873,SPTL!U873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V873,SPTL!V873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W873,SPTL!W873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X873,SPTL!X873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y873,SPTL!Y873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z873,SPTL!Z873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA873,SPTL!AA873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB873,SPTL!AB873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC873,SPTL!AC873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD873,SPTL!AD873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE873,SPTL!AE873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF873,SPTL!AF873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG873,SPTL!AG873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH873,SPTL!AH873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI873,SPTL!AI873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ873,SPTL!AJ873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK873,SPTL!AK873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL873,SPTL!AL873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM873,SPTL!AM873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN873,SPTL!AN873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO873,SPTL!AO873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP873,SPTL!AP873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ873,SPTL!AQ873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR873,SPTL!AR873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS873,SPTL!AS873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT873,SPTL!AT873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU873,SPTL!AU873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV873,SPTL!AV873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW873,SPTL!AW873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX873,SPTL!AX873)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY873,SPTL!AY873)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A874,SPTL!A874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B874,SPTL!B874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C874,SPTL!C874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D874,SPTL!D874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E874,SPTL!E874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F874,SPTL!F874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G874,SPTL!G874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H874,SPTL!H874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I874,SPTL!I874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J874,SPTL!J874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K874,SPTL!K874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L874,SPTL!L874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M874,SPTL!M874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N874,SPTL!N874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O874,SPTL!O874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P874,SPTL!P874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q874,SPTL!Q874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R874,SPTL!R874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S874,SPTL!S874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T874,SPTL!T874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U874,SPTL!U874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V874,SPTL!V874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W874,SPTL!W874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X874,SPTL!X874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y874,SPTL!Y874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z874,SPTL!Z874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA874,SPTL!AA874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB874,SPTL!AB874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC874,SPTL!AC874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD874,SPTL!AD874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE874,SPTL!AE874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF874,SPTL!AF874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG874,SPTL!AG874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH874,SPTL!AH874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI874,SPTL!AI874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ874,SPTL!AJ874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK874,SPTL!AK874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL874,SPTL!AL874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM874,SPTL!AM874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN874,SPTL!AN874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO874,SPTL!AO874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP874,SPTL!AP874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ874,SPTL!AQ874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR874,SPTL!AR874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS874,SPTL!AS874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT874,SPTL!AT874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU874,SPTL!AU874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV874,SPTL!AV874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW874,SPTL!AW874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX874,SPTL!AX874)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY874,SPTL!AY874)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A875,SPTL!A875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B875,SPTL!B875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C875,SPTL!C875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D875,SPTL!D875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E875,SPTL!E875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F875,SPTL!F875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G875,SPTL!G875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H875,SPTL!H875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I875,SPTL!I875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J875,SPTL!J875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K875,SPTL!K875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L875,SPTL!L875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M875,SPTL!M875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N875,SPTL!N875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O875,SPTL!O875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P875,SPTL!P875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q875,SPTL!Q875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R875,SPTL!R875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S875,SPTL!S875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T875,SPTL!T875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U875,SPTL!U875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V875,SPTL!V875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W875,SPTL!W875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X875,SPTL!X875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y875,SPTL!Y875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z875,SPTL!Z875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA875,SPTL!AA875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB875,SPTL!AB875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC875,SPTL!AC875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD875,SPTL!AD875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE875,SPTL!AE875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF875,SPTL!AF875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG875,SPTL!AG875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH875,SPTL!AH875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI875,SPTL!AI875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ875,SPTL!AJ875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK875,SPTL!AK875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL875,SPTL!AL875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM875,SPTL!AM875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN875,SPTL!AN875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO875,SPTL!AO875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP875,SPTL!AP875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ875,SPTL!AQ875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR875,SPTL!AR875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS875,SPTL!AS875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT875,SPTL!AT875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU875,SPTL!AU875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV875,SPTL!AV875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW875,SPTL!AW875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX875,SPTL!AX875)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY875,SPTL!AY875)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A876,SPTL!A876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B876,SPTL!B876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C876,SPTL!C876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D876,SPTL!D876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E876,SPTL!E876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F876,SPTL!F876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G876,SPTL!G876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H876,SPTL!H876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I876,SPTL!I876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J876,SPTL!J876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K876,SPTL!K876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L876,SPTL!L876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M876,SPTL!M876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N876,SPTL!N876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O876,SPTL!O876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P876,SPTL!P876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q876,SPTL!Q876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R876,SPTL!R876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S876,SPTL!S876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T876,SPTL!T876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U876,SPTL!U876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V876,SPTL!V876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W876,SPTL!W876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X876,SPTL!X876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y876,SPTL!Y876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z876,SPTL!Z876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA876,SPTL!AA876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB876,SPTL!AB876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC876,SPTL!AC876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD876,SPTL!AD876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE876,SPTL!AE876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF876,SPTL!AF876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG876,SPTL!AG876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH876,SPTL!AH876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI876,SPTL!AI876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ876,SPTL!AJ876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK876,SPTL!AK876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL876,SPTL!AL876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM876,SPTL!AM876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN876,SPTL!AN876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO876,SPTL!AO876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP876,SPTL!AP876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ876,SPTL!AQ876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR876,SPTL!AR876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS876,SPTL!AS876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT876,SPTL!AT876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU876,SPTL!AU876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV876,SPTL!AV876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW876,SPTL!AW876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX876,SPTL!AX876)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY876,SPTL!AY876)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A877,SPTL!A877)","v":"Allowed System Operator Revenue"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B877,SPTL!B877)","v":"SOMR t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C877,SPTL!C877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D877,SPTL!D877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E877,SPTL!E877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F877,SPTL!F877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G877,SPTL!G877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H877,SPTL!H877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I877,SPTL!I877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J877,SPTL!J877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K877,SPTL!K877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L877,SPTL!L877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M877,SPTL!M877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N877,SPTL!N877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O877,SPTL!O877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P877,SPTL!P877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q877,SPTL!Q877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R877,SPTL!R877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S877,SPTL!S877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T877,SPTL!T877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U877,SPTL!U877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V877,SPTL!V877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W877,SPTL!W877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X877,SPTL!X877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y877,SPTL!Y877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z877,SPTL!Z877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA877,SPTL!AA877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB877,SPTL!AB877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC877,SPTL!AC877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD877,SPTL!AD877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE877,SPTL!AE877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF877,SPTL!AF877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG877,SPTL!AG877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH877,SPTL!AH877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI877,SPTL!AI877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ877,SPTL!AJ877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK877,SPTL!AK877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL877,SPTL!AL877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM877,SPTL!AM877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN877,SPTL!AN877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO877,SPTL!AO877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP877,SPTL!AP877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ877,SPTL!AQ877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR877,SPTL!AR877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS877,SPTL!AS877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT877,SPTL!AT877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU877,SPTL!AU877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV877,SPTL!AV877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW877,SPTL!AW877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX877,SPTL!AX877)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY877,SPTL!AY877)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A878,SPTL!A878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B878,SPTL!B878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C878,SPTL!C878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D878,SPTL!D878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E878,SPTL!E878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F878,SPTL!F878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G878,SPTL!G878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H878,SPTL!H878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I878,SPTL!I878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J878,SPTL!J878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K878,SPTL!K878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L878,SPTL!L878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M878,SPTL!M878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N878,SPTL!N878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O878,SPTL!O878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P878,SPTL!P878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q878,SPTL!Q878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R878,SPTL!R878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S878,SPTL!S878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T878,SPTL!T878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U878,SPTL!U878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V878,SPTL!V878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W878,SPTL!W878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X878,SPTL!X878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y878,SPTL!Y878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z878,SPTL!Z878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA878,SPTL!AA878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB878,SPTL!AB878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC878,SPTL!AC878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD878,SPTL!AD878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE878,SPTL!AE878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF878,SPTL!AF878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG878,SPTL!AG878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH878,SPTL!AH878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI878,SPTL!AI878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ878,SPTL!AJ878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK878,SPTL!AK878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL878,SPTL!AL878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM878,SPTL!AM878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN878,SPTL!AN878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO878,SPTL!AO878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP878,SPTL!AP878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ878,SPTL!AQ878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR878,SPTL!AR878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS878,SPTL!AS878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT878,SPTL!AT878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU878,SPTL!AU878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV878,SPTL!AV878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW878,SPTL!AW878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX878,SPTL!AX878)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY878,SPTL!AY878)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A879,SPTL!A879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B879,SPTL!B879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C879,SPTL!C879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D879,SPTL!D879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E879,SPTL!E879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F879,SPTL!F879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G879,SPTL!G879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H879,SPTL!H879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I879,SPTL!I879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J879,SPTL!J879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K879,SPTL!K879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L879,SPTL!L879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M879,SPTL!M879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N879,SPTL!N879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O879,SPTL!O879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P879,SPTL!P879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q879,SPTL!Q879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R879,SPTL!R879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S879,SPTL!S879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T879,SPTL!T879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U879,SPTL!U879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V879,SPTL!V879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W879,SPTL!W879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X879,SPTL!X879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y879,SPTL!Y879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z879,SPTL!Z879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA879,SPTL!AA879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB879,SPTL!AB879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC879,SPTL!AC879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD879,SPTL!AD879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE879,SPTL!AE879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF879,SPTL!AF879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG879,SPTL!AG879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH879,SPTL!AH879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI879,SPTL!AI879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ879,SPTL!AJ879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK879,SPTL!AK879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL879,SPTL!AL879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM879,SPTL!AM879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN879,SPTL!AN879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO879,SPTL!AO879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP879,SPTL!AP879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ879,SPTL!AQ879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR879,SPTL!AR879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS879,SPTL!AS879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT879,SPTL!AT879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU879,SPTL!AU879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV879,SPTL!AV879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW879,SPTL!AW879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX879,SPTL!AX879)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY879,SPTL!AY879)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A880,SPTL!A880)","v":"Repex - RAV adjustments required"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B880,SPTL!B880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C880,SPTL!C880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D880,SPTL!D880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E880,SPTL!E880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F880,SPTL!F880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G880,SPTL!G880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H880,SPTL!H880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I880,SPTL!I880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J880,SPTL!J880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K880,SPTL!K880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L880,SPTL!L880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M880,SPTL!M880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N880,SPTL!N880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O880,SPTL!O880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P880,SPTL!P880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q880,SPTL!Q880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R880,SPTL!R880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S880,SPTL!S880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T880,SPTL!T880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U880,SPTL!U880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V880,SPTL!V880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W880,SPTL!W880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X880,SPTL!X880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y880,SPTL!Y880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z880,SPTL!Z880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA880,SPTL!AA880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB880,SPTL!AB880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC880,SPTL!AC880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD880,SPTL!AD880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE880,SPTL!AE880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF880,SPTL!AF880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG880,SPTL!AG880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH880,SPTL!AH880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI880,SPTL!AI880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ880,SPTL!AJ880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK880,SPTL!AK880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL880,SPTL!AL880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM880,SPTL!AM880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN880,SPTL!AN880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO880,SPTL!AO880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP880,SPTL!AP880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ880,SPTL!AQ880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR880,SPTL!AR880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS880,SPTL!AS880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT880,SPTL!AT880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU880,SPTL!AU880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV880,SPTL!AV880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW880,SPTL!AW880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX880,SPTL!AX880)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY880,SPTL!AY880)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A881,SPTL!A881)","v":"GDNs repex over/ under spend (5 year cap)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B881,SPTL!B881)","v":"Table 1.4.1 GDN pack - row 18"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C881,SPTL!C881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D881,SPTL!D881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E881,SPTL!E881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F881,SPTL!F881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G881,SPTL!G881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H881,SPTL!H881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I881,SPTL!I881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J881,SPTL!J881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K881,SPTL!K881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L881,SPTL!L881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M881,SPTL!M881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N881,SPTL!N881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O881,SPTL!O881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P881,SPTL!P881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q881,SPTL!Q881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R881,SPTL!R881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S881,SPTL!S881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T881,SPTL!T881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U881,SPTL!U881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V881,SPTL!V881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W881,SPTL!W881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X881,SPTL!X881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y881,SPTL!Y881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z881,SPTL!Z881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA881,SPTL!AA881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB881,SPTL!AB881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC881,SPTL!AC881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD881,SPTL!AD881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE881,SPTL!AE881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF881,SPTL!AF881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG881,SPTL!AG881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH881,SPTL!AH881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI881,SPTL!AI881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ881,SPTL!AJ881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK881,SPTL!AK881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL881,SPTL!AL881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM881,SPTL!AM881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN881,SPTL!AN881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO881,SPTL!AO881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP881,SPTL!AP881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ881,SPTL!AQ881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR881,SPTL!AR881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS881,SPTL!AS881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT881,SPTL!AT881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU881,SPTL!AU881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV881,SPTL!AV881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW881,SPTL!AW881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX881,SPTL!AX881)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY881,SPTL!AY881)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A882,SPTL!A882)","v":"Fuel Poor incentive adjustment"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B882,SPTL!B882)","v":"Table 1.4.1 GDN pack - row 19"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C882,SPTL!C882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D882,SPTL!D882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E882,SPTL!E882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F882,SPTL!F882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G882,SPTL!G882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H882,SPTL!H882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I882,SPTL!I882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J882,SPTL!J882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K882,SPTL!K882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L882,SPTL!L882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M882,SPTL!M882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N882,SPTL!N882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O882,SPTL!O882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P882,SPTL!P882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q882,SPTL!Q882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R882,SPTL!R882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S882,SPTL!S882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T882,SPTL!T882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U882,SPTL!U882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V882,SPTL!V882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W882,SPTL!W882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X882,SPTL!X882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y882,SPTL!Y882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z882,SPTL!Z882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA882,SPTL!AA882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB882,SPTL!AB882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC882,SPTL!AC882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD882,SPTL!AD882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE882,SPTL!AE882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF882,SPTL!AF882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG882,SPTL!AG882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH882,SPTL!AH882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI882,SPTL!AI882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ882,SPTL!AJ882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK882,SPTL!AK882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL882,SPTL!AL882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM882,SPTL!AM882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN882,SPTL!AN882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO882,SPTL!AO882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP882,SPTL!AP882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ882,SPTL!AQ882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR882,SPTL!AR882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS882,SPTL!AS882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT882,SPTL!AT882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU882,SPTL!AU882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV882,SPTL!AV882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW882,SPTL!AW882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX882,SPTL!AX882)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY882,SPTL!AY882)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A883,SPTL!A883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B883,SPTL!B883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C883,SPTL!C883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D883,SPTL!D883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E883,SPTL!E883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F883,SPTL!F883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G883,SPTL!G883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H883,SPTL!H883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I883,SPTL!I883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J883,SPTL!J883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K883,SPTL!K883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L883,SPTL!L883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M883,SPTL!M883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N883,SPTL!N883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O883,SPTL!O883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P883,SPTL!P883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q883,SPTL!Q883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R883,SPTL!R883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S883,SPTL!S883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T883,SPTL!T883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U883,SPTL!U883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V883,SPTL!V883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W883,SPTL!W883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X883,SPTL!X883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y883,SPTL!Y883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z883,SPTL!Z883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA883,SPTL!AA883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB883,SPTL!AB883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC883,SPTL!AC883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD883,SPTL!AD883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE883,SPTL!AE883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF883,SPTL!AF883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG883,SPTL!AG883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH883,SPTL!AH883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI883,SPTL!AI883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ883,SPTL!AJ883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK883,SPTL!AK883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL883,SPTL!AL883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM883,SPTL!AM883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN883,SPTL!AN883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO883,SPTL!AO883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP883,SPTL!AP883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ883,SPTL!AQ883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR883,SPTL!AR883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS883,SPTL!AS883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT883,SPTL!AT883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU883,SPTL!AU883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV883,SPTL!AV883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW883,SPTL!AW883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX883,SPTL!AX883)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY883,SPTL!AY883)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A884,SPTL!A884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B884,SPTL!B884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C884,SPTL!C884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D884,SPTL!D884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E884,SPTL!E884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F884,SPTL!F884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G884,SPTL!G884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H884,SPTL!H884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I884,SPTL!I884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J884,SPTL!J884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K884,SPTL!K884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L884,SPTL!L884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M884,SPTL!M884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N884,SPTL!N884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O884,SPTL!O884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P884,SPTL!P884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q884,SPTL!Q884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R884,SPTL!R884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S884,SPTL!S884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T884,SPTL!T884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U884,SPTL!U884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V884,SPTL!V884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W884,SPTL!W884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X884,SPTL!X884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y884,SPTL!Y884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z884,SPTL!Z884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA884,SPTL!AA884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB884,SPTL!AB884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC884,SPTL!AC884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD884,SPTL!AD884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE884,SPTL!AE884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF884,SPTL!AF884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG884,SPTL!AG884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH884,SPTL!AH884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI884,SPTL!AI884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ884,SPTL!AJ884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK884,SPTL!AK884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL884,SPTL!AL884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM884,SPTL!AM884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN884,SPTL!AN884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO884,SPTL!AO884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP884,SPTL!AP884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ884,SPTL!AQ884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR884,SPTL!AR884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS884,SPTL!AS884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT884,SPTL!AT884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU884,SPTL!AU884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV884,SPTL!AV884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW884,SPTL!AW884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX884,SPTL!AX884)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY884,SPTL!AY884)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A885,SPTL!A885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B885,SPTL!B885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C885,SPTL!C885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D885,SPTL!D885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E885,SPTL!E885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F885,SPTL!F885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G885,SPTL!G885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H885,SPTL!H885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I885,SPTL!I885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J885,SPTL!J885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K885,SPTL!K885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L885,SPTL!L885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M885,SPTL!M885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N885,SPTL!N885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O885,SPTL!O885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P885,SPTL!P885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q885,SPTL!Q885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R885,SPTL!R885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S885,SPTL!S885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T885,SPTL!T885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U885,SPTL!U885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V885,SPTL!V885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W885,SPTL!W885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X885,SPTL!X885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y885,SPTL!Y885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z885,SPTL!Z885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA885,SPTL!AA885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB885,SPTL!AB885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC885,SPTL!AC885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD885,SPTL!AD885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE885,SPTL!AE885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF885,SPTL!AF885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG885,SPTL!AG885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH885,SPTL!AH885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI885,SPTL!AI885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ885,SPTL!AJ885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK885,SPTL!AK885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL885,SPTL!AL885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM885,SPTL!AM885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN885,SPTL!AN885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO885,SPTL!AO885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP885,SPTL!AP885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ885,SPTL!AQ885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR885,SPTL!AR885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS885,SPTL!AS885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT885,SPTL!AT885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU885,SPTL!AU885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV885,SPTL!AV885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW885,SPTL!AW885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX885,SPTL!AX885)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY885,SPTL!AY885)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A886,SPTL!A886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B886,SPTL!B886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C886,SPTL!C886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D886,SPTL!D886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E886,SPTL!E886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F886,SPTL!F886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G886,SPTL!G886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H886,SPTL!H886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I886,SPTL!I886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J886,SPTL!J886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K886,SPTL!K886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L886,SPTL!L886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M886,SPTL!M886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N886,SPTL!N886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O886,SPTL!O886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P886,SPTL!P886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q886,SPTL!Q886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R886,SPTL!R886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S886,SPTL!S886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T886,SPTL!T886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U886,SPTL!U886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V886,SPTL!V886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W886,SPTL!W886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X886,SPTL!X886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y886,SPTL!Y886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z886,SPTL!Z886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA886,SPTL!AA886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB886,SPTL!AB886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC886,SPTL!AC886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD886,SPTL!AD886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE886,SPTL!AE886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF886,SPTL!AF886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG886,SPTL!AG886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH886,SPTL!AH886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI886,SPTL!AI886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ886,SPTL!AJ886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK886,SPTL!AK886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL886,SPTL!AL886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM886,SPTL!AM886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN886,SPTL!AN886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO886,SPTL!AO886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP886,SPTL!AP886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ886,SPTL!AQ886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR886,SPTL!AR886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS886,SPTL!AS886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT886,SPTL!AT886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU886,SPTL!AU886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV886,SPTL!AV886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW886,SPTL!AW886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX886,SPTL!AX886)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY886,SPTL!AY886)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A887,SPTL!A887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B887,SPTL!B887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C887,SPTL!C887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D887,SPTL!D887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E887,SPTL!E887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F887,SPTL!F887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G887,SPTL!G887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H887,SPTL!H887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I887,SPTL!I887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J887,SPTL!J887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K887,SPTL!K887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L887,SPTL!L887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M887,SPTL!M887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N887,SPTL!N887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O887,SPTL!O887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P887,SPTL!P887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q887,SPTL!Q887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R887,SPTL!R887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S887,SPTL!S887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T887,SPTL!T887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U887,SPTL!U887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V887,SPTL!V887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W887,SPTL!W887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X887,SPTL!X887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y887,SPTL!Y887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z887,SPTL!Z887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA887,SPTL!AA887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB887,SPTL!AB887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC887,SPTL!AC887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD887,SPTL!AD887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE887,SPTL!AE887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF887,SPTL!AF887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG887,SPTL!AG887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH887,SPTL!AH887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI887,SPTL!AI887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ887,SPTL!AJ887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK887,SPTL!AK887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL887,SPTL!AL887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM887,SPTL!AM887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN887,SPTL!AN887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO887,SPTL!AO887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP887,SPTL!AP887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ887,SPTL!AQ887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR887,SPTL!AR887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS887,SPTL!AS887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT887,SPTL!AT887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU887,SPTL!AU887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV887,SPTL!AV887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW887,SPTL!AW887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX887,SPTL!AX887)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY887,SPTL!AY887)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A888,SPTL!A888)","v":"Revenue chargeable forecasts"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B888,SPTL!B888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C888,SPTL!C888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D888,SPTL!D888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E888,SPTL!E888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F888,SPTL!F888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G888,SPTL!G888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H888,SPTL!H888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I888,SPTL!I888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J888,SPTL!J888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K888,SPTL!K888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L888,SPTL!L888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M888,SPTL!M888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N888,SPTL!N888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O888,SPTL!O888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P888,SPTL!P888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q888,SPTL!Q888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R888,SPTL!R888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S888,SPTL!S888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T888,SPTL!T888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U888,SPTL!U888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V888,SPTL!V888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W888,SPTL!W888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X888,SPTL!X888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y888,SPTL!Y888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z888,SPTL!Z888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA888,SPTL!AA888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB888,SPTL!AB888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC888,SPTL!AC888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD888,SPTL!AD888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE888,SPTL!AE888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF888,SPTL!AF888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG888,SPTL!AG888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH888,SPTL!AH888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI888,SPTL!AI888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ888,SPTL!AJ888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK888,SPTL!AK888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL888,SPTL!AL888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM888,SPTL!AM888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN888,SPTL!AN888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO888,SPTL!AO888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP888,SPTL!AP888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ888,SPTL!AQ888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR888,SPTL!AR888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS888,SPTL!AS888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT888,SPTL!AT888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU888,SPTL!AU888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV888,SPTL!AV888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW888,SPTL!AW888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX888,SPTL!AX888)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY888,SPTL!AY888)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A889,SPTL!A889)","v":"TOs - electricity"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B889,SPTL!B889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C889,SPTL!C889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D889,SPTL!D889)","v":"(already in 9/10 prices)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E889,SPTL!E889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F889,SPTL!F889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G889,SPTL!G889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H889,SPTL!H889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I889,SPTL!I889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J889,SPTL!J889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K889,SPTL!K889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L889,SPTL!L889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M889,SPTL!M889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N889,SPTL!N889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O889,SPTL!O889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P889,SPTL!P889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q889,SPTL!Q889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R889,SPTL!R889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S889,SPTL!S889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T889,SPTL!T889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U889,SPTL!U889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V889,SPTL!V889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W889,SPTL!W889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X889,SPTL!X889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y889,SPTL!Y889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z889,SPTL!Z889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA889,SPTL!AA889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB889,SPTL!AB889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC889,SPTL!AC889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD889,SPTL!AD889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE889,SPTL!AE889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF889,SPTL!AF889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG889,SPTL!AG889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH889,SPTL!AH889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI889,SPTL!AI889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ889,SPTL!AJ889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK889,SPTL!AK889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL889,SPTL!AL889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM889,SPTL!AM889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN889,SPTL!AN889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO889,SPTL!AO889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP889,SPTL!AP889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ889,SPTL!AQ889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR889,SPTL!AR889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS889,SPTL!AS889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT889,SPTL!AT889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU889,SPTL!AU889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV889,SPTL!AV889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW889,SPTL!AW889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX889,SPTL!AX889)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY889,SPTL!AY889)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A890,SPTL!A890)","v":"Transmission Base Revenue"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B890,SPTL!B890)","v":"PR t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C890,SPTL!C890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D890,SPTL!D890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E890,SPTL!E890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F890,SPTL!F890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G890,SPTL!G890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H890,SPTL!H890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I890,SPTL!I890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J890,SPTL!J890)","v":181.7},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K890,SPTL!K890)","v":175.88307652256842},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L890,SPTL!L890)","v":179.40073805301978},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M890,SPTL!M890)","v":181.95992130034276},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N890,SPTL!N890)","v":221.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O890,SPTL!O890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P890,SPTL!P890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q890,SPTL!Q890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R890,SPTL!R890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S890,SPTL!S890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T890,SPTL!T890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U890,SPTL!U890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V890,SPTL!V890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W890,SPTL!W890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X890,SPTL!X890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y890,SPTL!Y890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z890,SPTL!Z890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA890,SPTL!AA890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB890,SPTL!AB890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC890,SPTL!AC890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD890,SPTL!AD890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE890,SPTL!AE890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF890,SPTL!AF890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG890,SPTL!AG890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH890,SPTL!AH890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI890,SPTL!AI890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ890,SPTL!AJ890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK890,SPTL!AK890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL890,SPTL!AL890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM890,SPTL!AM890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN890,SPTL!AN890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO890,SPTL!AO890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP890,SPTL!AP890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ890,SPTL!AQ890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR890,SPTL!AR890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS890,SPTL!AS890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT890,SPTL!AT890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU890,SPTL!AU890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV890,SPTL!AV890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW890,SPTL!AW890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX890,SPTL!AX890)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY890,SPTL!AY890)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A891,SPTL!A891)","v":"Transmission Investment Renewable Generation"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B891,SPTL!B891)","v":"TIRG t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C891,SPTL!C891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D891,SPTL!D891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E891,SPTL!E891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F891,SPTL!F891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G891,SPTL!G891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H891,SPTL!H891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I891,SPTL!I891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J891,SPTL!J891)","v":13.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K891,SPTL!K891)","v":15.13946502082862},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L891,SPTL!L891)","v":17.624579880521868},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M891,SPTL!M891)","v":16.429988065265135},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N891,SPTL!N891)","v":21.5},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O891,SPTL!O891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P891,SPTL!P891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q891,SPTL!Q891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R891,SPTL!R891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S891,SPTL!S891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T891,SPTL!T891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U891,SPTL!U891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V891,SPTL!V891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W891,SPTL!W891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X891,SPTL!X891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y891,SPTL!Y891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z891,SPTL!Z891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA891,SPTL!AA891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB891,SPTL!AB891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC891,SPTL!AC891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD891,SPTL!AD891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE891,SPTL!AE891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF891,SPTL!AF891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG891,SPTL!AG891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH891,SPTL!AH891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI891,SPTL!AI891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ891,SPTL!AJ891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK891,SPTL!AK891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL891,SPTL!AL891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM891,SPTL!AM891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN891,SPTL!AN891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO891,SPTL!AO891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP891,SPTL!AP891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ891,SPTL!AQ891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR891,SPTL!AR891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS891,SPTL!AS891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT891,SPTL!AT891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU891,SPTL!AU891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV891,SPTL!AV891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW891,SPTL!AW891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX891,SPTL!AX891)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY891,SPTL!AY891)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A892,SPTL!A892)","v":"Pass Through Items"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B892,SPTL!B892)","v":"PT t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C892,SPTL!C892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D892,SPTL!D892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E892,SPTL!E892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F892,SPTL!F892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G892,SPTL!G892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H892,SPTL!H892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I892,SPTL!I892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J892,SPTL!J892)","v":-0.3},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K892,SPTL!K892)","v":9.9793402009363703},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L892,SPTL!L892)","v":9.9295801305411011},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M892,SPTL!M892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N892,SPTL!N892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O892,SPTL!O892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P892,SPTL!P892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q892,SPTL!Q892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R892,SPTL!R892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S892,SPTL!S892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T892,SPTL!T892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U892,SPTL!U892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V892,SPTL!V892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W892,SPTL!W892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X892,SPTL!X892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y892,SPTL!Y892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z892,SPTL!Z892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA892,SPTL!AA892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB892,SPTL!AB892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC892,SPTL!AC892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD892,SPTL!AD892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE892,SPTL!AE892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF892,SPTL!AF892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG892,SPTL!AG892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH892,SPTL!AH892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI892,SPTL!AI892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ892,SPTL!AJ892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK892,SPTL!AK892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL892,SPTL!AL892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM892,SPTL!AM892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN892,SPTL!AN892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO892,SPTL!AO892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP892,SPTL!AP892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ892,SPTL!AQ892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR892,SPTL!AR892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS892,SPTL!AS892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT892,SPTL!AT892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU892,SPTL!AU892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV892,SPTL!AV892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW892,SPTL!AW892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX892,SPTL!AX892)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY892,SPTL!AY892)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A893,SPTL!A893)","v":"Incentive payments"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B893,SPTL!B893)","v":"IP t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C893,SPTL!C893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D893,SPTL!D893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E893,SPTL!E893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F893,SPTL!F893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G893,SPTL!G893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H893,SPTL!H893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I893,SPTL!I893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J893,SPTL!J893)","v":3.2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K893,SPTL!K893)","v":0.76340499953842889},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L893,SPTL!L893)","v":1.2382168587188815},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M893,SPTL!M893)","v":0.1757217974894667},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N893,SPTL!N893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O893,SPTL!O893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P893,SPTL!P893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q893,SPTL!Q893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R893,SPTL!R893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S893,SPTL!S893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T893,SPTL!T893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U893,SPTL!U893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V893,SPTL!V893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W893,SPTL!W893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X893,SPTL!X893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y893,SPTL!Y893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z893,SPTL!Z893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA893,SPTL!AA893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB893,SPTL!AB893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC893,SPTL!AC893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD893,SPTL!AD893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE893,SPTL!AE893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF893,SPTL!AF893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG893,SPTL!AG893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH893,SPTL!AH893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI893,SPTL!AI893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ893,SPTL!AJ893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK893,SPTL!AK893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL893,SPTL!AL893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM893,SPTL!AM893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN893,SPTL!AN893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO893,SPTL!AO893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP893,SPTL!AP893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ893,SPTL!AQ893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR893,SPTL!AR893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS893,SPTL!AS893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT893,SPTL!AT893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU893,SPTL!AU893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV893,SPTL!AV893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW893,SPTL!AW893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX893,SPTL!AX893)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY893,SPTL!AY893)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A894,SPTL!A894)","v":"Capital expenditure revenue (incl WIP remuneration)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B894,SPTL!B894)","v":"CxIncRA t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C894,SPTL!C894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D894,SPTL!D894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E894,SPTL!E894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F894,SPTL!F894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G894,SPTL!G894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H894,SPTL!H894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I894,SPTL!I894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J894,SPTL!J894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K894,SPTL!K894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L894,SPTL!L894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M894,SPTL!M894)","v":5.974541114641867},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N894,SPTL!N894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O894,SPTL!O894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P894,SPTL!P894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q894,SPTL!Q894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R894,SPTL!R894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S894,SPTL!S894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T894,SPTL!T894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U894,SPTL!U894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V894,SPTL!V894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W894,SPTL!W894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X894,SPTL!X894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y894,SPTL!Y894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z894,SPTL!Z894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA894,SPTL!AA894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB894,SPTL!AB894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC894,SPTL!AC894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD894,SPTL!AD894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE894,SPTL!AE894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF894,SPTL!AF894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG894,SPTL!AG894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH894,SPTL!AH894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI894,SPTL!AI894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ894,SPTL!AJ894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK894,SPTL!AK894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL894,SPTL!AL894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM894,SPTL!AM894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN894,SPTL!AN894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO894,SPTL!AO894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP894,SPTL!AP894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ894,SPTL!AQ894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR894,SPTL!AR894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS894,SPTL!AS894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT894,SPTL!AT894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU894,SPTL!AU894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV894,SPTL!AV894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW894,SPTL!AW894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX894,SPTL!AX894)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY894,SPTL!AY894)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A895,SPTL!A895)","v":"Difference in services"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B895,SPTL!B895)","v":"DIS t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C895,SPTL!C895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D895,SPTL!D895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E895,SPTL!E895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F895,SPTL!F895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G895,SPTL!G895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H895,SPTL!H895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I895,SPTL!I895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J895,SPTL!J895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K895,SPTL!K895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L895,SPTL!L895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M895,SPTL!M895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N895,SPTL!N895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O895,SPTL!O895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P895,SPTL!P895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q895,SPTL!Q895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R895,SPTL!R895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S895,SPTL!S895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T895,SPTL!T895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U895,SPTL!U895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V895,SPTL!V895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W895,SPTL!W895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X895,SPTL!X895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y895,SPTL!Y895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z895,SPTL!Z895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA895,SPTL!AA895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB895,SPTL!AB895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC895,SPTL!AC895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD895,SPTL!AD895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE895,SPTL!AE895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF895,SPTL!AF895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG895,SPTL!AG895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH895,SPTL!AH895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI895,SPTL!AI895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ895,SPTL!AJ895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK895,SPTL!AK895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL895,SPTL!AL895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM895,SPTL!AM895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN895,SPTL!AN895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO895,SPTL!AO895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP895,SPTL!AP895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ895,SPTL!AQ895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR895,SPTL!AR895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS895,SPTL!AS895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT895,SPTL!AT895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU895,SPTL!AU895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV895,SPTL!AV895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW895,SPTL!AW895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX895,SPTL!AX895)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY895,SPTL!AY895)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A896,SPTL!A896)","v":"New issuance"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B896,SPTL!B896)","v":"IE t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C896,SPTL!C896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D896,SPTL!D896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E896,SPTL!E896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F896,SPTL!F896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G896,SPTL!G896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H896,SPTL!H896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I896,SPTL!I896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J896,SPTL!J896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K896,SPTL!K896)","v":2.3817934282665485},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L896,SPTL!L896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M896,SPTL!M896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N896,SPTL!N896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O896,SPTL!O896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P896,SPTL!P896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q896,SPTL!Q896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R896,SPTL!R896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S896,SPTL!S896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T896,SPTL!T896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U896,SPTL!U896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V896,SPTL!V896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W896,SPTL!W896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X896,SPTL!X896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y896,SPTL!Y896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z896,SPTL!Z896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA896,SPTL!AA896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB896,SPTL!AB896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC896,SPTL!AC896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD896,SPTL!AD896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE896,SPTL!AE896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF896,SPTL!AF896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG896,SPTL!AG896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH896,SPTL!AH896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI896,SPTL!AI896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ896,SPTL!AJ896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK896,SPTL!AK896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL896,SPTL!AL896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM896,SPTL!AM896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN896,SPTL!AN896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO896,SPTL!AO896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP896,SPTL!AP896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ896,SPTL!AQ896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR896,SPTL!AR896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS896,SPTL!AS896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT896,SPTL!AT896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU896,SPTL!AU896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV896,SPTL!AV896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW896,SPTL!AW896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX896,SPTL!AX896)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY896,SPTL!AY896)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A897,SPTL!A897)","v":"Logged Up Costs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B897,SPTL!B897)","v":"LC t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C897,SPTL!C897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D897,SPTL!D897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E897,SPTL!E897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F897,SPTL!F897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G897,SPTL!G897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H897,SPTL!H897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I897,SPTL!I897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J897,SPTL!J897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K897,SPTL!K897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L897,SPTL!L897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M897,SPTL!M897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N897,SPTL!N897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O897,SPTL!O897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P897,SPTL!P897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q897,SPTL!Q897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R897,SPTL!R897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S897,SPTL!S897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T897,SPTL!T897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U897,SPTL!U897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V897,SPTL!V897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W897,SPTL!W897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X897,SPTL!X897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y897,SPTL!Y897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z897,SPTL!Z897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA897,SPTL!AA897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB897,SPTL!AB897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC897,SPTL!AC897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD897,SPTL!AD897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE897,SPTL!AE897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF897,SPTL!AF897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG897,SPTL!AG897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH897,SPTL!AH897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI897,SPTL!AI897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ897,SPTL!AJ897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK897,SPTL!AK897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL897,SPTL!AL897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM897,SPTL!AM897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN897,SPTL!AN897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO897,SPTL!AO897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP897,SPTL!AP897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ897,SPTL!AQ897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR897,SPTL!AR897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS897,SPTL!AS897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT897,SPTL!AT897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU897,SPTL!AU897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV897,SPTL!AV897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW897,SPTL!AW897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX897,SPTL!AX897)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY897,SPTL!AY897)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A898,SPTL!A898)","v":"Difference in final sums"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B898,SPTL!B898)","v":"TS t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C898,SPTL!C898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D898,SPTL!D898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E898,SPTL!E898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F898,SPTL!F898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G898,SPTL!G898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H898,SPTL!H898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I898,SPTL!I898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J898,SPTL!J898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K898,SPTL!K898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L898,SPTL!L898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M898,SPTL!M898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N898,SPTL!N898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O898,SPTL!O898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P898,SPTL!P898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q898,SPTL!Q898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R898,SPTL!R898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S898,SPTL!S898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T898,SPTL!T898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U898,SPTL!U898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V898,SPTL!V898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W898,SPTL!W898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X898,SPTL!X898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y898,SPTL!Y898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z898,SPTL!Z898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA898,SPTL!AA898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB898,SPTL!AB898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC898,SPTL!AC898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD898,SPTL!AD898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE898,SPTL!AE898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF898,SPTL!AF898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG898,SPTL!AG898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH898,SPTL!AH898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI898,SPTL!AI898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ898,SPTL!AJ898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK898,SPTL!AK898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL898,SPTL!AL898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM898,SPTL!AM898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN898,SPTL!AN898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO898,SPTL!AO898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP898,SPTL!AP898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ898,SPTL!AQ898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR898,SPTL!AR898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS898,SPTL!AS898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT898,SPTL!AT898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU898,SPTL!AU898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV898,SPTL!AV898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW898,SPTL!AW898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX898,SPTL!AX898)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY898,SPTL!AY898)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A899,SPTL!A899)","v":"Enhanced TO Incentives"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B899,SPTL!B899)","v":"TOInc t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C899,SPTL!C899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D899,SPTL!D899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E899,SPTL!E899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F899,SPTL!F899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G899,SPTL!G899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H899,SPTL!H899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I899,SPTL!I899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J899,SPTL!J899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K899,SPTL!K899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L899,SPTL!L899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M899,SPTL!M899)","v":0.75787757554583501},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N899,SPTL!N899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O899,SPTL!O899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P899,SPTL!P899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q899,SPTL!Q899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R899,SPTL!R899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S899,SPTL!S899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T899,SPTL!T899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U899,SPTL!U899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V899,SPTL!V899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W899,SPTL!W899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X899,SPTL!X899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y899,SPTL!Y899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z899,SPTL!Z899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA899,SPTL!AA899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB899,SPTL!AB899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC899,SPTL!AC899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD899,SPTL!AD899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE899,SPTL!AE899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF899,SPTL!AF899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG899,SPTL!AG899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH899,SPTL!AH899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI899,SPTL!AI899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ899,SPTL!AJ899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK899,SPTL!AK899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL899,SPTL!AL899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM899,SPTL!AM899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN899,SPTL!AN899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO899,SPTL!AO899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP899,SPTL!AP899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ899,SPTL!AQ899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR899,SPTL!AR899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS899,SPTL!AS899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT899,SPTL!AT899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU899,SPTL!AU899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV899,SPTL!AV899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW899,SPTL!AW899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX899,SPTL!AX899)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY899,SPTL!AY899)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A900,SPTL!A900)","v":"Correction Factor"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B900,SPTL!B900)","v":"K t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C900,SPTL!C900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D900,SPTL!D900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E900,SPTL!E900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F900,SPTL!F900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G900,SPTL!G900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H900,SPTL!H900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I900,SPTL!I900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J900,SPTL!J900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K900,SPTL!K900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L900,SPTL!L900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M900,SPTL!M900)","v":-2.0208006711288671},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N900,SPTL!N900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O900,SPTL!O900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P900,SPTL!P900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q900,SPTL!Q900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R900,SPTL!R900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S900,SPTL!S900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T900,SPTL!T900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U900,SPTL!U900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V900,SPTL!V900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W900,SPTL!W900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X900,SPTL!X900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y900,SPTL!Y900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z900,SPTL!Z900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA900,SPTL!AA900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB900,SPTL!AB900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC900,SPTL!AC900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD900,SPTL!AD900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE900,SPTL!AE900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF900,SPTL!AF900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG900,SPTL!AG900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH900,SPTL!AH900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI900,SPTL!AI900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ900,SPTL!AJ900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK900,SPTL!AK900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL900,SPTL!AL900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM900,SPTL!AM900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN900,SPTL!AN900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO900,SPTL!AO900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP900,SPTL!AP900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ900,SPTL!AQ900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR900,SPTL!AR900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS900,SPTL!AS900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT900,SPTL!AT900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU900,SPTL!AU900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV900,SPTL!AV900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW900,SPTL!AW900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX900,SPTL!AX900)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY900,SPTL!AY900)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A901,SPTL!A901)","v":"Excluded revenues"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B901,SPTL!B901)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C901,SPTL!C901)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D901,SPTL!D901)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E901,SPTL!E901)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F901,SPTL!F901)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G901,SPTL!G901)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H901,SPTL!H901)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I901,SPTL!I901)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J901,SPTL!J901)","v":2.5999999999999979},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K901,SPTL!K901)","v":13.080809508039884},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L901,SPTL!L901)","v":4.9862224781818973},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M901,SPTL!M901)","v":4.9202378043814656},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N901,SPTL!N901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O901,SPTL!O901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P901,SPTL!P901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q901,SPTL!Q901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R901,SPTL!R901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S901,SPTL!S901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T901,SPTL!T901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U901,SPTL!U901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V901,SPTL!V901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W901,SPTL!W901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X901,SPTL!X901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y901,SPTL!Y901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z901,SPTL!Z901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA901,SPTL!AA901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB901,SPTL!AB901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC901,SPTL!AC901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD901,SPTL!AD901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE901,SPTL!AE901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF901,SPTL!AF901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG901,SPTL!AG901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH901,SPTL!AH901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI901,SPTL!AI901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ901,SPTL!AJ901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK901,SPTL!AK901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL901,SPTL!AL901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM901,SPTL!AM901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN901,SPTL!AN901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO901,SPTL!AO901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP901,SPTL!AP901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ901,SPTL!AQ901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR901,SPTL!AR901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS901,SPTL!AS901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT901,SPTL!AT901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU901,SPTL!AU901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV901,SPTL!AV901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW901,SPTL!AW901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX901,SPTL!AX901)","v":5.4},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY901,SPTL!AY901)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A902,SPTL!A902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B902,SPTL!B902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C902,SPTL!C902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D902,SPTL!D902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E902,SPTL!E902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F902,SPTL!F902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G902,SPTL!G902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H902,SPTL!H902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I902,SPTL!I902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J902,SPTL!J902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K902,SPTL!K902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L902,SPTL!L902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M902,SPTL!M902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N902,SPTL!N902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O902,SPTL!O902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P902,SPTL!P902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q902,SPTL!Q902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R902,SPTL!R902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S902,SPTL!S902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T902,SPTL!T902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U902,SPTL!U902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V902,SPTL!V902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W902,SPTL!W902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X902,SPTL!X902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y902,SPTL!Y902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z902,SPTL!Z902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA902,SPTL!AA902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB902,SPTL!AB902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC902,SPTL!AC902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD902,SPTL!AD902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE902,SPTL!AE902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF902,SPTL!AF902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG902,SPTL!AG902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH902,SPTL!AH902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI902,SPTL!AI902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ902,SPTL!AJ902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK902,SPTL!AK902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL902,SPTL!AL902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM902,SPTL!AM902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN902,SPTL!AN902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO902,SPTL!AO902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP902,SPTL!AP902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ902,SPTL!AQ902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR902,SPTL!AR902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS902,SPTL!AS902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT902,SPTL!AT902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU902,SPTL!AU902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV902,SPTL!AV902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW902,SPTL!AW902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX902,SPTL!AX902)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY902,SPTL!AY902)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A903,SPTL!A903)","v":"Allowed Transmission Owner Revenue"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B903,SPTL!B903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C903,SPTL!C903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D903,SPTL!D903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E903,SPTL!E903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F903,SPTL!F903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G903,SPTL!G903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H903,SPTL!H903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I903,SPTL!I903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J903,SPTL!J903)","v":200.49999999999997},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K903,SPTL!K903)","v":217.22788968017829},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L903,SPTL!L903)","v":213.17933740098354},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M903,SPTL!M903)","v":210.21828765766654},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N903,SPTL!N903)","v":248.1},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O903,SPTL!O903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P903,SPTL!P903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q903,SPTL!Q903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R903,SPTL!R903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S903,SPTL!S903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T903,SPTL!T903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U903,SPTL!U903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V903,SPTL!V903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W903,SPTL!W903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X903,SPTL!X903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y903,SPTL!Y903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z903,SPTL!Z903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA903,SPTL!AA903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB903,SPTL!AB903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC903,SPTL!AC903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD903,SPTL!AD903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE903,SPTL!AE903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF903,SPTL!AF903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG903,SPTL!AG903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH903,SPTL!AH903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI903,SPTL!AI903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ903,SPTL!AJ903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK903,SPTL!AK903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL903,SPTL!AL903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM903,SPTL!AM903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN903,SPTL!AN903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO903,SPTL!AO903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP903,SPTL!AP903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ903,SPTL!AQ903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR903,SPTL!AR903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS903,SPTL!AS903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT903,SPTL!AT903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU903,SPTL!AU903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV903,SPTL!AV903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW903,SPTL!AW903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX903,SPTL!AX903)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY903,SPTL!AY903)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A904,SPTL!A904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B904,SPTL!B904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C904,SPTL!C904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D904,SPTL!D904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E904,SPTL!E904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F904,SPTL!F904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G904,SPTL!G904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H904,SPTL!H904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I904,SPTL!I904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J904,SPTL!J904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K904,SPTL!K904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L904,SPTL!L904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M904,SPTL!M904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N904,SPTL!N904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O904,SPTL!O904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P904,SPTL!P904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q904,SPTL!Q904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R904,SPTL!R904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S904,SPTL!S904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T904,SPTL!T904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U904,SPTL!U904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V904,SPTL!V904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W904,SPTL!W904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X904,SPTL!X904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y904,SPTL!Y904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z904,SPTL!Z904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA904,SPTL!AA904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB904,SPTL!AB904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC904,SPTL!AC904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD904,SPTL!AD904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE904,SPTL!AE904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF904,SPTL!AF904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG904,SPTL!AG904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH904,SPTL!AH904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI904,SPTL!AI904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ904,SPTL!AJ904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK904,SPTL!AK904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL904,SPTL!AL904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM904,SPTL!AM904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN904,SPTL!AN904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO904,SPTL!AO904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP904,SPTL!AP904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ904,SPTL!AQ904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR904,SPTL!AR904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS904,SPTL!AS904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT904,SPTL!AT904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU904,SPTL!AU904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV904,SPTL!AV904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW904,SPTL!AW904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX904,SPTL!AX904)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY904,SPTL!AY904)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A905,SPTL!A905)","v":"GDNs"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B905,SPTL!B905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C905,SPTL!C905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D905,SPTL!D905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E905,SPTL!E905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F905,SPTL!F905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G905,SPTL!G905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H905,SPTL!H905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I905,SPTL!I905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J905,SPTL!J905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K905,SPTL!K905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L905,SPTL!L905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M905,SPTL!M905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N905,SPTL!N905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O905,SPTL!O905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P905,SPTL!P905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q905,SPTL!Q905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R905,SPTL!R905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S905,SPTL!S905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T905,SPTL!T905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U905,SPTL!U905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V905,SPTL!V905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W905,SPTL!W905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X905,SPTL!X905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y905,SPTL!Y905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z905,SPTL!Z905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA905,SPTL!AA905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB905,SPTL!AB905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC905,SPTL!AC905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD905,SPTL!AD905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE905,SPTL!AE905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF905,SPTL!AF905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG905,SPTL!AG905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH905,SPTL!AH905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI905,SPTL!AI905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ905,SPTL!AJ905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK905,SPTL!AK905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL905,SPTL!AL905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM905,SPTL!AM905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN905,SPTL!AN905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO905,SPTL!AO905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP905,SPTL!AP905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ905,SPTL!AQ905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR905,SPTL!AR905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS905,SPTL!AS905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT905,SPTL!AT905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU905,SPTL!AU905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV905,SPTL!AV905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW905,SPTL!AW905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX905,SPTL!AX905)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY905,SPTL!AY905)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A906,SPTL!A906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B906,SPTL!B906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C906,SPTL!C906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D906,SPTL!D906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E906,SPTL!E906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F906,SPTL!F906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G906,SPTL!G906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H906,SPTL!H906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I906,SPTL!I906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J906,SPTL!J906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K906,SPTL!K906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L906,SPTL!L906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M906,SPTL!M906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N906,SPTL!N906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O906,SPTL!O906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P906,SPTL!P906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q906,SPTL!Q906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R906,SPTL!R906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S906,SPTL!S906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T906,SPTL!T906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U906,SPTL!U906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V906,SPTL!V906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W906,SPTL!W906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X906,SPTL!X906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y906,SPTL!Y906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z906,SPTL!Z906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA906,SPTL!AA906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB906,SPTL!AB906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC906,SPTL!AC906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD906,SPTL!AD906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE906,SPTL!AE906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF906,SPTL!AF906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG906,SPTL!AG906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH906,SPTL!AH906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI906,SPTL!AI906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ906,SPTL!AJ906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK906,SPTL!AK906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL906,SPTL!AL906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM906,SPTL!AM906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN906,SPTL!AN906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO906,SPTL!AO906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP906,SPTL!AP906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ906,SPTL!AQ906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR906,SPTL!AR906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS906,SPTL!AS906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT906,SPTL!AT906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU906,SPTL!AU906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV906,SPTL!AV906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW906,SPTL!AW906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX906,SPTL!AX906)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY906,SPTL!AY906)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A907,SPTL!A907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B907,SPTL!B907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C907,SPTL!C907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D907,SPTL!D907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E907,SPTL!E907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F907,SPTL!F907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G907,SPTL!G907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H907,SPTL!H907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I907,SPTL!I907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J907,SPTL!J907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K907,SPTL!K907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L907,SPTL!L907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M907,SPTL!M907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N907,SPTL!N907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O907,SPTL!O907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P907,SPTL!P907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q907,SPTL!Q907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R907,SPTL!R907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S907,SPTL!S907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T907,SPTL!T907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U907,SPTL!U907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V907,SPTL!V907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W907,SPTL!W907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X907,SPTL!X907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y907,SPTL!Y907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z907,SPTL!Z907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA907,SPTL!AA907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB907,SPTL!AB907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC907,SPTL!AC907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD907,SPTL!AD907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE907,SPTL!AE907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF907,SPTL!AF907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG907,SPTL!AG907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH907,SPTL!AH907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI907,SPTL!AI907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ907,SPTL!AJ907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK907,SPTL!AK907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL907,SPTL!AL907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM907,SPTL!AM907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN907,SPTL!AN907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO907,SPTL!AO907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP907,SPTL!AP907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ907,SPTL!AQ907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR907,SPTL!AR907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS907,SPTL!AS907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT907,SPTL!AT907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU907,SPTL!AU907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV907,SPTL!AV907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW907,SPTL!AW907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX907,SPTL!AX907)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY907,SPTL!AY907)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A908,SPTL!A908)","v":"DN exit capacity costs and incentive revenue"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B908,SPTL!B908)","v":"Ext"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C908,SPTL!C908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D908,SPTL!D908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E908,SPTL!E908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F908,SPTL!F908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G908,SPTL!G908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H908,SPTL!H908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I908,SPTL!I908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J908,SPTL!J908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K908,SPTL!K908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L908,SPTL!L908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M908,SPTL!M908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N908,SPTL!N908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O908,SPTL!O908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P908,SPTL!P908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q908,SPTL!Q908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R908,SPTL!R908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S908,SPTL!S908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T908,SPTL!T908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U908,SPTL!U908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V908,SPTL!V908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W908,SPTL!W908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X908,SPTL!X908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y908,SPTL!Y908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z908,SPTL!Z908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA908,SPTL!AA908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB908,SPTL!AB908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC908,SPTL!AC908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD908,SPTL!AD908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE908,SPTL!AE908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF908,SPTL!AF908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG908,SPTL!AG908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH908,SPTL!AH908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI908,SPTL!AI908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ908,SPTL!AJ908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK908,SPTL!AK908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL908,SPTL!AL908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM908,SPTL!AM908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN908,SPTL!AN908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO908,SPTL!AO908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP908,SPTL!AP908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ908,SPTL!AQ908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR908,SPTL!AR908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS908,SPTL!AS908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT908,SPTL!AT908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU908,SPTL!AU908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV908,SPTL!AV908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW908,SPTL!AW908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX908,SPTL!AX908)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY908,SPTL!AY908)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A909,SPTL!A909)","v":"Any allowance in respect of approved income adjusting events"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B909,SPTL!B909)","v":"IAEt"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C909,SPTL!C909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D909,SPTL!D909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E909,SPTL!E909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F909,SPTL!F909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G909,SPTL!G909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H909,SPTL!H909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I909,SPTL!I909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J909,SPTL!J909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K909,SPTL!K909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L909,SPTL!L909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M909,SPTL!M909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N909,SPTL!N909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O909,SPTL!O909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P909,SPTL!P909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q909,SPTL!Q909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R909,SPTL!R909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S909,SPTL!S909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T909,SPTL!T909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U909,SPTL!U909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V909,SPTL!V909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W909,SPTL!W909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X909,SPTL!X909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y909,SPTL!Y909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z909,SPTL!Z909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA909,SPTL!AA909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB909,SPTL!AB909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC909,SPTL!AC909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD909,SPTL!AD909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE909,SPTL!AE909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF909,SPTL!AF909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG909,SPTL!AG909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH909,SPTL!AH909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI909,SPTL!AI909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ909,SPTL!AJ909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK909,SPTL!AK909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL909,SPTL!AL909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM909,SPTL!AM909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN909,SPTL!AN909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO909,SPTL!AO909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP909,SPTL!AP909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ909,SPTL!AQ909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR909,SPTL!AR909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS909,SPTL!AS909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT909,SPTL!AT909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU909,SPTL!AU909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV909,SPTL!AV909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW909,SPTL!AW909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX909,SPTL!AX909)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY909,SPTL!AY909)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A910,SPTL!A910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B910,SPTL!B910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C910,SPTL!C910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D910,SPTL!D910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E910,SPTL!E910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F910,SPTL!F910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G910,SPTL!G910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H910,SPTL!H910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I910,SPTL!I910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J910,SPTL!J910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K910,SPTL!K910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L910,SPTL!L910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M910,SPTL!M910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N910,SPTL!N910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O910,SPTL!O910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P910,SPTL!P910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q910,SPTL!Q910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R910,SPTL!R910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S910,SPTL!S910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T910,SPTL!T910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U910,SPTL!U910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V910,SPTL!V910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W910,SPTL!W910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X910,SPTL!X910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y910,SPTL!Y910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z910,SPTL!Z910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA910,SPTL!AA910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB910,SPTL!AB910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC910,SPTL!AC910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD910,SPTL!AD910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE910,SPTL!AE910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF910,SPTL!AF910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG910,SPTL!AG910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH910,SPTL!AH910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI910,SPTL!AI910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ910,SPTL!AJ910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK910,SPTL!AK910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL910,SPTL!AL910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM910,SPTL!AM910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN910,SPTL!AN910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO910,SPTL!AO910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP910,SPTL!AP910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ910,SPTL!AQ910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR910,SPTL!AR910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS910,SPTL!AS910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT910,SPTL!AT910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU910,SPTL!AU910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV910,SPTL!AV910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW910,SPTL!AW910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX910,SPTL!AX910)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY910,SPTL!AY910)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A911,SPTL!A911)","v":"Mains and Services Replacement expenditure adjustment (2008/09 to 2012/13)"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B911,SPTL!B911)","v":"MSRAt"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C911,SPTL!C911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D911,SPTL!D911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E911,SPTL!E911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F911,SPTL!F911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G911,SPTL!G911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H911,SPTL!H911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I911,SPTL!I911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J911,SPTL!J911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K911,SPTL!K911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L911,SPTL!L911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M911,SPTL!M911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N911,SPTL!N911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O911,SPTL!O911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P911,SPTL!P911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q911,SPTL!Q911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R911,SPTL!R911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S911,SPTL!S911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T911,SPTL!T911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U911,SPTL!U911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V911,SPTL!V911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W911,SPTL!W911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X911,SPTL!X911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y911,SPTL!Y911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z911,SPTL!Z911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA911,SPTL!AA911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB911,SPTL!AB911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC911,SPTL!AC911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD911,SPTL!AD911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE911,SPTL!AE911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF911,SPTL!AF911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG911,SPTL!AG911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH911,SPTL!AH911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI911,SPTL!AI911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ911,SPTL!AJ911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK911,SPTL!AK911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL911,SPTL!AL911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM911,SPTL!AM911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN911,SPTL!AN911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO911,SPTL!AO911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP911,SPTL!AP911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ911,SPTL!AQ911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR911,SPTL!AR911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS911,SPTL!AS911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT911,SPTL!AT911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU911,SPTL!AU911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV911,SPTL!AV911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW911,SPTL!AW911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX911,SPTL!AX911)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY911,SPTL!AY911)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A912,SPTL!A912)","v":"Distribution Network shrinkage incentive revenue"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B912,SPTL!B912)","v":"Sht"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C912,SPTL!C912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D912,SPTL!D912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E912,SPTL!E912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F912,SPTL!F912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G912,SPTL!G912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H912,SPTL!H912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I912,SPTL!I912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J912,SPTL!J912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K912,SPTL!K912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L912,SPTL!L912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M912,SPTL!M912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N912,SPTL!N912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O912,SPTL!O912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P912,SPTL!P912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q912,SPTL!Q912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R912,SPTL!R912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S912,SPTL!S912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T912,SPTL!T912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U912,SPTL!U912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V912,SPTL!V912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W912,SPTL!W912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X912,SPTL!X912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y912,SPTL!Y912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z912,SPTL!Z912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA912,SPTL!AA912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB912,SPTL!AB912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC912,SPTL!AC912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD912,SPTL!AD912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE912,SPTL!AE912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF912,SPTL!AF912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG912,SPTL!AG912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH912,SPTL!AH912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI912,SPTL!AI912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ912,SPTL!AJ912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK912,SPTL!AK912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL912,SPTL!AL912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM912,SPTL!AM912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN912,SPTL!AN912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO912,SPTL!AO912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP912,SPTL!AP912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ912,SPTL!AQ912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR912,SPTL!AR912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS912,SPTL!AS912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT912,SPTL!AT912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU912,SPTL!AU912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV912,SPTL!AV912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW912,SPTL!AW912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX912,SPTL!AX912)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY912,SPTL!AY912)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A913,SPTL!A913)","v":"Environmental Emissions incentive revenue"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B913,SPTL!B913)","v":"EEt"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C913,SPTL!C913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D913,SPTL!D913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E913,SPTL!E913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F913,SPTL!F913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G913,SPTL!G913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H913,SPTL!H913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I913,SPTL!I913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J913,SPTL!J913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K913,SPTL!K913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L913,SPTL!L913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M913,SPTL!M913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N913,SPTL!N913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O913,SPTL!O913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P913,SPTL!P913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q913,SPTL!Q913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R913,SPTL!R913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S913,SPTL!S913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T913,SPTL!T913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U913,SPTL!U913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V913,SPTL!V913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W913,SPTL!W913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X913,SPTL!X913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y913,SPTL!Y913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z913,SPTL!Z913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA913,SPTL!AA913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB913,SPTL!AB913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC913,SPTL!AC913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD913,SPTL!AD913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE913,SPTL!AE913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF913,SPTL!AF913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG913,SPTL!AG913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH913,SPTL!AH913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI913,SPTL!AI913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ913,SPTL!AJ913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK913,SPTL!AK913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL913,SPTL!AL913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM913,SPTL!AM913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN913,SPTL!AN913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO913,SPTL!AO913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP913,SPTL!AP913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ913,SPTL!AQ913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR913,SPTL!AR913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS913,SPTL!AS913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT913,SPTL!AT913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU913,SPTL!AU913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV913,SPTL!AV913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW913,SPTL!AW913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX913,SPTL!AX913)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY913,SPTL!AY913)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A914,SPTL!A914)","v":"Discretionary Reward Scheme revenue"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B914,SPTL!B914)","v":"DRSt"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C914,SPTL!C914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D914,SPTL!D914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E914,SPTL!E914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F914,SPTL!F914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G914,SPTL!G914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H914,SPTL!H914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I914,SPTL!I914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J914,SPTL!J914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K914,SPTL!K914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L914,SPTL!L914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M914,SPTL!M914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N914,SPTL!N914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O914,SPTL!O914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P914,SPTL!P914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q914,SPTL!Q914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R914,SPTL!R914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S914,SPTL!S914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T914,SPTL!T914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U914,SPTL!U914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V914,SPTL!V914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W914,SPTL!W914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X914,SPTL!X914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y914,SPTL!Y914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z914,SPTL!Z914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA914,SPTL!AA914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB914,SPTL!AB914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC914,SPTL!AC914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD914,SPTL!AD914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE914,SPTL!AE914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF914,SPTL!AF914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG914,SPTL!AG914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH914,SPTL!AH914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI914,SPTL!AI914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ914,SPTL!AJ914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK914,SPTL!AK914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL914,SPTL!AL914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM914,SPTL!AM914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN914,SPTL!AN914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO914,SPTL!AO914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP914,SPTL!AP914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ914,SPTL!AQ914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR914,SPTL!AR914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS914,SPTL!AS914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT914,SPTL!AT914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU914,SPTL!AU914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV914,SPTL!AV914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW914,SPTL!AW914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX914,SPTL!AX914)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY914,SPTL!AY914)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A915,SPTL!A915)","v":"Innovation Funding incentive for SD revenue"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B915,SPTL!B915)","v":"IFISDt"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C915,SPTL!C915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D915,SPTL!D915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E915,SPTL!E915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F915,SPTL!F915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G915,SPTL!G915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H915,SPTL!H915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I915,SPTL!I915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J915,SPTL!J915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K915,SPTL!K915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L915,SPTL!L915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M915,SPTL!M915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N915,SPTL!N915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O915,SPTL!O915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P915,SPTL!P915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q915,SPTL!Q915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R915,SPTL!R915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S915,SPTL!S915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T915,SPTL!T915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U915,SPTL!U915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V915,SPTL!V915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W915,SPTL!W915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X915,SPTL!X915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y915,SPTL!Y915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z915,SPTL!Z915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA915,SPTL!AA915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB915,SPTL!AB915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC915,SPTL!AC915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD915,SPTL!AD915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE915,SPTL!AE915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF915,SPTL!AF915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG915,SPTL!AG915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH915,SPTL!AH915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI915,SPTL!AI915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ915,SPTL!AJ915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK915,SPTL!AK915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL915,SPTL!AL915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM915,SPTL!AM915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN915,SPTL!AN915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO915,SPTL!AO915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP915,SPTL!AP915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ915,SPTL!AQ915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR915,SPTL!AR915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS915,SPTL!AS915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT915,SPTL!AT915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU915,SPTL!AU915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV915,SPTL!AV915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW915,SPTL!AW915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX915,SPTL!AX915)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY915,SPTL!AY915)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A916,SPTL!A916)","v":"Revenue under loss of meter work revenue driver "},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B916,SPTL!B916)","v":"LMt"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C916,SPTL!C916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D916,SPTL!D916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E916,SPTL!E916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F916,SPTL!F916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G916,SPTL!G916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H916,SPTL!H916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I916,SPTL!I916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J916,SPTL!J916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K916,SPTL!K916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L916,SPTL!L916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M916,SPTL!M916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N916,SPTL!N916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O916,SPTL!O916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P916,SPTL!P916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q916,SPTL!Q916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R916,SPTL!R916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S916,SPTL!S916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T916,SPTL!T916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U916,SPTL!U916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V916,SPTL!V916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W916,SPTL!W916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X916,SPTL!X916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y916,SPTL!Y916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z916,SPTL!Z916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA916,SPTL!AA916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB916,SPTL!AB916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC916,SPTL!AC916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD916,SPTL!AD916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE916,SPTL!AE916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF916,SPTL!AF916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG916,SPTL!AG916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH916,SPTL!AH916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI916,SPTL!AI916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ916,SPTL!AJ916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK916,SPTL!AK916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL916,SPTL!AL916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM916,SPTL!AM916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN916,SPTL!AN916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO916,SPTL!AO916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP916,SPTL!AP916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ916,SPTL!AQ916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR916,SPTL!AR916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS916,SPTL!AS916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT916,SPTL!AT916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU916,SPTL!AU916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV916,SPTL!AV916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW916,SPTL!AW916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX916,SPTL!AX916)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY916,SPTL!AY916)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A917,SPTL!A917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B917,SPTL!B917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C917,SPTL!C917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D917,SPTL!D917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E917,SPTL!E917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F917,SPTL!F917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G917,SPTL!G917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H917,SPTL!H917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I917,SPTL!I917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J917,SPTL!J917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K917,SPTL!K917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L917,SPTL!L917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M917,SPTL!M917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N917,SPTL!N917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O917,SPTL!O917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P917,SPTL!P917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q917,SPTL!Q917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R917,SPTL!R917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S917,SPTL!S917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T917,SPTL!T917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U917,SPTL!U917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V917,SPTL!V917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W917,SPTL!W917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X917,SPTL!X917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y917,SPTL!Y917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z917,SPTL!Z917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA917,SPTL!AA917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB917,SPTL!AB917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC917,SPTL!AC917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD917,SPTL!AD917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE917,SPTL!AE917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF917,SPTL!AF917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG917,SPTL!AG917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH917,SPTL!AH917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI917,SPTL!AI917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ917,SPTL!AJ917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK917,SPTL!AK917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL917,SPTL!AL917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM917,SPTL!AM917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN917,SPTL!AN917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO917,SPTL!AO917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP917,SPTL!AP917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ917,SPTL!AQ917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR917,SPTL!AR917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS917,SPTL!AS917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT917,SPTL!AT917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU917,SPTL!AU917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV917,SPTL!AV917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW917,SPTL!AW917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX917,SPTL!AX917)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY917,SPTL!AY917)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A918,SPTL!A918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B918,SPTL!B918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C918,SPTL!C918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D918,SPTL!D918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E918,SPTL!E918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F918,SPTL!F918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G918,SPTL!G918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H918,SPTL!H918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I918,SPTL!I918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J918,SPTL!J918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K918,SPTL!K918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L918,SPTL!L918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M918,SPTL!M918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N918,SPTL!N918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O918,SPTL!O918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P918,SPTL!P918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q918,SPTL!Q918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R918,SPTL!R918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S918,SPTL!S918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T918,SPTL!T918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U918,SPTL!U918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V918,SPTL!V918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W918,SPTL!W918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X918,SPTL!X918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y918,SPTL!Y918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z918,SPTL!Z918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA918,SPTL!AA918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB918,SPTL!AB918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC918,SPTL!AC918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD918,SPTL!AD918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE918,SPTL!AE918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF918,SPTL!AF918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG918,SPTL!AG918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH918,SPTL!AH918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI918,SPTL!AI918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ918,SPTL!AJ918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK918,SPTL!AK918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL918,SPTL!AL918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM918,SPTL!AM918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN918,SPTL!AN918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO918,SPTL!AO918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP918,SPTL!AP918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ918,SPTL!AQ918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR918,SPTL!AR918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS918,SPTL!AS918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT918,SPTL!AT918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU918,SPTL!AU918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV918,SPTL!AV918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW918,SPTL!AW918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX918,SPTL!AX918)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY918,SPTL!AY918)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A919,SPTL!A919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B919,SPTL!B919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C919,SPTL!C919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D919,SPTL!D919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E919,SPTL!E919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F919,SPTL!F919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G919,SPTL!G919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H919,SPTL!H919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I919,SPTL!I919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J919,SPTL!J919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K919,SPTL!K919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L919,SPTL!L919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M919,SPTL!M919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N919,SPTL!N919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O919,SPTL!O919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P919,SPTL!P919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q919,SPTL!Q919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R919,SPTL!R919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S919,SPTL!S919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T919,SPTL!T919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U919,SPTL!U919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V919,SPTL!V919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W919,SPTL!W919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X919,SPTL!X919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y919,SPTL!Y919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z919,SPTL!Z919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA919,SPTL!AA919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB919,SPTL!AB919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC919,SPTL!AC919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD919,SPTL!AD919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE919,SPTL!AE919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF919,SPTL!AF919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG919,SPTL!AG919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH919,SPTL!AH919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI919,SPTL!AI919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ919,SPTL!AJ919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK919,SPTL!AK919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL919,SPTL!AL919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM919,SPTL!AM919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN919,SPTL!AN919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO919,SPTL!AO919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP919,SPTL!AP919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ919,SPTL!AQ919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR919,SPTL!AR919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS919,SPTL!AS919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT919,SPTL!AT919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU919,SPTL!AU919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV919,SPTL!AV919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW919,SPTL!AW919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX919,SPTL!AX919)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY919,SPTL!AY919)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A920,SPTL!A920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B920,SPTL!B920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C920,SPTL!C920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D920,SPTL!D920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E920,SPTL!E920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F920,SPTL!F920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G920,SPTL!G920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H920,SPTL!H920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I920,SPTL!I920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J920,SPTL!J920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K920,SPTL!K920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L920,SPTL!L920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M920,SPTL!M920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N920,SPTL!N920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O920,SPTL!O920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P920,SPTL!P920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q920,SPTL!Q920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R920,SPTL!R920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S920,SPTL!S920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T920,SPTL!T920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U920,SPTL!U920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V920,SPTL!V920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W920,SPTL!W920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X920,SPTL!X920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y920,SPTL!Y920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z920,SPTL!Z920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA920,SPTL!AA920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB920,SPTL!AB920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC920,SPTL!AC920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD920,SPTL!AD920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE920,SPTL!AE920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF920,SPTL!AF920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG920,SPTL!AG920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH920,SPTL!AH920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI920,SPTL!AI920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ920,SPTL!AJ920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK920,SPTL!AK920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL920,SPTL!AL920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM920,SPTL!AM920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN920,SPTL!AN920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO920,SPTL!AO920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP920,SPTL!AP920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ920,SPTL!AQ920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR920,SPTL!AR920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS920,SPTL!AS920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT920,SPTL!AT920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU920,SPTL!AU920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV920,SPTL!AV920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW920,SPTL!AW920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX920,SPTL!AX920)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY920,SPTL!AY920)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A921,SPTL!A921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B921,SPTL!B921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C921,SPTL!C921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D921,SPTL!D921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E921,SPTL!E921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F921,SPTL!F921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G921,SPTL!G921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H921,SPTL!H921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I921,SPTL!I921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J921,SPTL!J921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K921,SPTL!K921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L921,SPTL!L921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M921,SPTL!M921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N921,SPTL!N921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O921,SPTL!O921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P921,SPTL!P921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q921,SPTL!Q921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R921,SPTL!R921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S921,SPTL!S921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T921,SPTL!T921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U921,SPTL!U921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V921,SPTL!V921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W921,SPTL!W921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X921,SPTL!X921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y921,SPTL!Y921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z921,SPTL!Z921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA921,SPTL!AA921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB921,SPTL!AB921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC921,SPTL!AC921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD921,SPTL!AD921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE921,SPTL!AE921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF921,SPTL!AF921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG921,SPTL!AG921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH921,SPTL!AH921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI921,SPTL!AI921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ921,SPTL!AJ921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK921,SPTL!AK921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL921,SPTL!AL921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM921,SPTL!AM921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN921,SPTL!AN921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO921,SPTL!AO921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP921,SPTL!AP921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ921,SPTL!AQ921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR921,SPTL!AR921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS921,SPTL!AS921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT921,SPTL!AT921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU921,SPTL!AU921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV921,SPTL!AV921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW921,SPTL!AW921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX921,SPTL!AX921)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY921,SPTL!AY921)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A922,SPTL!A922)","v":"NGGT_TO"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B922,SPTL!B922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C922,SPTL!C922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D922,SPTL!D922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E922,SPTL!E922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F922,SPTL!F922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G922,SPTL!G922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H922,SPTL!H922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I922,SPTL!I922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J922,SPTL!J922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K922,SPTL!K922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L922,SPTL!L922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M922,SPTL!M922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N922,SPTL!N922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O922,SPTL!O922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P922,SPTL!P922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q922,SPTL!Q922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R922,SPTL!R922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S922,SPTL!S922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T922,SPTL!T922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U922,SPTL!U922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V922,SPTL!V922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W922,SPTL!W922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X922,SPTL!X922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y922,SPTL!Y922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z922,SPTL!Z922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA922,SPTL!AA922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB922,SPTL!AB922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC922,SPTL!AC922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD922,SPTL!AD922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE922,SPTL!AE922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF922,SPTL!AF922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG922,SPTL!AG922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH922,SPTL!AH922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI922,SPTL!AI922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ922,SPTL!AJ922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK922,SPTL!AK922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL922,SPTL!AL922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM922,SPTL!AM922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN922,SPTL!AN922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO922,SPTL!AO922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP922,SPTL!AP922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ922,SPTL!AQ922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR922,SPTL!AR922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS922,SPTL!AS922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT922,SPTL!AT922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU922,SPTL!AU922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV922,SPTL!AV922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW922,SPTL!AW922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX922,SPTL!AX922)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY922,SPTL!AY922)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A923,SPTL!A923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B923,SPTL!B923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C923,SPTL!C923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D923,SPTL!D923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E923,SPTL!E923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F923,SPTL!F923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G923,SPTL!G923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H923,SPTL!H923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I923,SPTL!I923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J923,SPTL!J923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K923,SPTL!K923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L923,SPTL!L923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M923,SPTL!M923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N923,SPTL!N923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O923,SPTL!O923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P923,SPTL!P923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q923,SPTL!Q923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R923,SPTL!R923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S923,SPTL!S923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T923,SPTL!T923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U923,SPTL!U923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V923,SPTL!V923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W923,SPTL!W923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X923,SPTL!X923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y923,SPTL!Y923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z923,SPTL!Z923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA923,SPTL!AA923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB923,SPTL!AB923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC923,SPTL!AC923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD923,SPTL!AD923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE923,SPTL!AE923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF923,SPTL!AF923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG923,SPTL!AG923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH923,SPTL!AH923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI923,SPTL!AI923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ923,SPTL!AJ923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK923,SPTL!AK923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL923,SPTL!AL923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM923,SPTL!AM923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN923,SPTL!AN923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO923,SPTL!AO923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP923,SPTL!AP923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ923,SPTL!AQ923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR923,SPTL!AR923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS923,SPTL!AS923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT923,SPTL!AT923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU923,SPTL!AU923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV923,SPTL!AV923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW923,SPTL!AW923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX923,SPTL!AX923)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY923,SPTL!AY923)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A924,SPTL!A924)","v":"NTS TO Incentive Revenue Adjustment"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B924,SPTL!B924)","v":"TOG t"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C924,SPTL!C924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D924,SPTL!D924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E924,SPTL!E924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F924,SPTL!F924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G924,SPTL!G924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H924,SPTL!H924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I924,SPTL!I924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J924,SPTL!J924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K924,SPTL!K924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L924,SPTL!L924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M924,SPTL!M924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N924,SPTL!N924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O924,SPTL!O924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P924,SPTL!P924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q924,SPTL!Q924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R924,SPTL!R924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S924,SPTL!S924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T924,SPTL!T924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U924,SPTL!U924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V924,SPTL!V924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W924,SPTL!W924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X924,SPTL!X924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y924,SPTL!Y924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z924,SPTL!Z924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA924,SPTL!AA924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB924,SPTL!AB924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC924,SPTL!AC924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD924,SPTL!AD924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE924,SPTL!AE924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF924,SPTL!AF924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG924,SPTL!AG924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH924,SPTL!AH924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI924,SPTL!AI924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ924,SPTL!AJ924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK924,SPTL!AK924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL924,SPTL!AL924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM924,SPTL!AM924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN924,SPTL!AN924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO924,SPTL!AO924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP924,SPTL!AP924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ924,SPTL!AQ924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR924,SPTL!AR924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS924,SPTL!AS924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT924,SPTL!AT924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU924,SPTL!AU924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV924,SPTL!AV924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW924,SPTL!AW924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX924,SPTL!AX924)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY924,SPTL!AY924)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A925,SPTL!A925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B925,SPTL!B925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C925,SPTL!C925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D925,SPTL!D925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E925,SPTL!E925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F925,SPTL!F925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G925,SPTL!G925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H925,SPTL!H925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I925,SPTL!I925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J925,SPTL!J925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K925,SPTL!K925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L925,SPTL!L925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M925,SPTL!M925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N925,SPTL!N925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O925,SPTL!O925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P925,SPTL!P925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q925,SPTL!Q925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R925,SPTL!R925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S925,SPTL!S925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T925,SPTL!T925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U925,SPTL!U925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V925,SPTL!V925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W925,SPTL!W925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X925,SPTL!X925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y925,SPTL!Y925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z925,SPTL!Z925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA925,SPTL!AA925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB925,SPTL!AB925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC925,SPTL!AC925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD925,SPTL!AD925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE925,SPTL!AE925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF925,SPTL!AF925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG925,SPTL!AG925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH925,SPTL!AH925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI925,SPTL!AI925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ925,SPTL!AJ925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK925,SPTL!AK925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL925,SPTL!AL925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM925,SPTL!AM925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN925,SPTL!AN925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO925,SPTL!AO925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP925,SPTL!AP925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ925,SPTL!AQ925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR925,SPTL!AR925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS925,SPTL!AS925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT925,SPTL!AT925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU925,SPTL!AU925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV925,SPTL!AV925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW925,SPTL!AW925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX925,SPTL!AX925)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY925,SPTL!AY925)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A926,SPTL!A926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B926,SPTL!B926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C926,SPTL!C926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D926,SPTL!D926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E926,SPTL!E926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F926,SPTL!F926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G926,SPTL!G926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H926,SPTL!H926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I926,SPTL!I926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J926,SPTL!J926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K926,SPTL!K926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L926,SPTL!L926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M926,SPTL!M926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N926,SPTL!N926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O926,SPTL!O926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P926,SPTL!P926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q926,SPTL!Q926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R926,SPTL!R926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S926,SPTL!S926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T926,SPTL!T926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U926,SPTL!U926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V926,SPTL!V926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W926,SPTL!W926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X926,SPTL!X926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y926,SPTL!Y926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z926,SPTL!Z926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA926,SPTL!AA926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB926,SPTL!AB926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC926,SPTL!AC926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD926,SPTL!AD926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE926,SPTL!AE926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF926,SPTL!AF926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG926,SPTL!AG926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH926,SPTL!AH926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI926,SPTL!AI926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ926,SPTL!AJ926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK926,SPTL!AK926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL926,SPTL!AL926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM926,SPTL!AM926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN926,SPTL!AN926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO926,SPTL!AO926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP926,SPTL!AP926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ926,SPTL!AQ926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR926,SPTL!AR926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS926,SPTL!AS926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT926,SPTL!AT926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU926,SPTL!AU926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV926,SPTL!AV926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW926,SPTL!AW926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX926,SPTL!AX926)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY926,SPTL!AY926)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A927,SPTL!A927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B927,SPTL!B927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C927,SPTL!C927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D927,SPTL!D927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E927,SPTL!E927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F927,SPTL!F927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G927,SPTL!G927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H927,SPTL!H927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I927,SPTL!I927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J927,SPTL!J927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K927,SPTL!K927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L927,SPTL!L927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M927,SPTL!M927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N927,SPTL!N927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O927,SPTL!O927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P927,SPTL!P927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q927,SPTL!Q927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R927,SPTL!R927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S927,SPTL!S927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T927,SPTL!T927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U927,SPTL!U927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V927,SPTL!V927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W927,SPTL!W927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X927,SPTL!X927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y927,SPTL!Y927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z927,SPTL!Z927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA927,SPTL!AA927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB927,SPTL!AB927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC927,SPTL!AC927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD927,SPTL!AD927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE927,SPTL!AE927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF927,SPTL!AF927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG927,SPTL!AG927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH927,SPTL!AH927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI927,SPTL!AI927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ927,SPTL!AJ927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK927,SPTL!AK927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL927,SPTL!AL927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM927,SPTL!AM927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN927,SPTL!AN927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO927,SPTL!AO927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP927,SPTL!AP927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ927,SPTL!AQ927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR927,SPTL!AR927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS927,SPTL!AS927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT927,SPTL!AT927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU927,SPTL!AU927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV927,SPTL!AV927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW927,SPTL!AW927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX927,SPTL!AX927)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY927,SPTL!AY927)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A928,SPTL!A928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B928,SPTL!B928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C928,SPTL!C928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D928,SPTL!D928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E928,SPTL!E928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F928,SPTL!F928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G928,SPTL!G928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H928,SPTL!H928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I928,SPTL!I928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J928,SPTL!J928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K928,SPTL!K928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L928,SPTL!L928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M928,SPTL!M928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N928,SPTL!N928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O928,SPTL!O928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P928,SPTL!P928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q928,SPTL!Q928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R928,SPTL!R928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S928,SPTL!S928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T928,SPTL!T928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U928,SPTL!U928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V928,SPTL!V928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W928,SPTL!W928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X928,SPTL!X928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y928,SPTL!Y928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z928,SPTL!Z928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA928,SPTL!AA928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB928,SPTL!AB928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC928,SPTL!AC928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD928,SPTL!AD928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE928,SPTL!AE928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF928,SPTL!AF928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG928,SPTL!AG928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH928,SPTL!AH928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI928,SPTL!AI928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ928,SPTL!AJ928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK928,SPTL!AK928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL928,SPTL!AL928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM928,SPTL!AM928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN928,SPTL!AN928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO928,SPTL!AO928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP928,SPTL!AP928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ928,SPTL!AQ928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR928,SPTL!AR928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS928,SPTL!AS928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT928,SPTL!AT928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU928,SPTL!AU928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV928,SPTL!AV928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW928,SPTL!AW928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX928,SPTL!AX928)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY928,SPTL!AY928)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A929,SPTL!A929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B929,SPTL!B929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C929,SPTL!C929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D929,SPTL!D929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E929,SPTL!E929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F929,SPTL!F929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G929,SPTL!G929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H929,SPTL!H929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I929,SPTL!I929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J929,SPTL!J929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K929,SPTL!K929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L929,SPTL!L929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M929,SPTL!M929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N929,SPTL!N929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O929,SPTL!O929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P929,SPTL!P929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q929,SPTL!Q929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R929,SPTL!R929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S929,SPTL!S929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T929,SPTL!T929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U929,SPTL!U929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V929,SPTL!V929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W929,SPTL!W929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X929,SPTL!X929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y929,SPTL!Y929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z929,SPTL!Z929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA929,SPTL!AA929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB929,SPTL!AB929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC929,SPTL!AC929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD929,SPTL!AD929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE929,SPTL!AE929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF929,SPTL!AF929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG929,SPTL!AG929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH929,SPTL!AH929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI929,SPTL!AI929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ929,SPTL!AJ929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK929,SPTL!AK929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL929,SPTL!AL929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM929,SPTL!AM929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN929,SPTL!AN929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO929,SPTL!AO929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP929,SPTL!AP929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ929,SPTL!AQ929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR929,SPTL!AR929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS929,SPTL!AS929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT929,SPTL!AT929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU929,SPTL!AU929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV929,SPTL!AV929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW929,SPTL!AW929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX929,SPTL!AX929)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY929,SPTL!AY929)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A930,SPTL!A930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B930,SPTL!B930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C930,SPTL!C930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D930,SPTL!D930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E930,SPTL!E930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F930,SPTL!F930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G930,SPTL!G930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H930,SPTL!H930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I930,SPTL!I930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J930,SPTL!J930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K930,SPTL!K930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L930,SPTL!L930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M930,SPTL!M930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N930,SPTL!N930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O930,SPTL!O930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P930,SPTL!P930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q930,SPTL!Q930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R930,SPTL!R930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S930,SPTL!S930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T930,SPTL!T930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U930,SPTL!U930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V930,SPTL!V930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W930,SPTL!W930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X930,SPTL!X930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y930,SPTL!Y930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z930,SPTL!Z930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA930,SPTL!AA930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB930,SPTL!AB930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC930,SPTL!AC930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD930,SPTL!AD930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE930,SPTL!AE930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF930,SPTL!AF930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG930,SPTL!AG930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH930,SPTL!AH930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI930,SPTL!AI930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ930,SPTL!AJ930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK930,SPTL!AK930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL930,SPTL!AL930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM930,SPTL!AM930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN930,SPTL!AN930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO930,SPTL!AO930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP930,SPTL!AP930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ930,SPTL!AQ930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR930,SPTL!AR930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS930,SPTL!AS930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT930,SPTL!AT930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU930,SPTL!AU930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV930,SPTL!AV930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW930,SPTL!AW930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX930,SPTL!AX930)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY930,SPTL!AY930)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A931,SPTL!A931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B931,SPTL!B931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C931,SPTL!C931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D931,SPTL!D931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E931,SPTL!E931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F931,SPTL!F931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G931,SPTL!G931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H931,SPTL!H931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I931,SPTL!I931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J931,SPTL!J931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K931,SPTL!K931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L931,SPTL!L931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M931,SPTL!M931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N931,SPTL!N931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O931,SPTL!O931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P931,SPTL!P931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q931,SPTL!Q931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R931,SPTL!R931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S931,SPTL!S931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T931,SPTL!T931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U931,SPTL!U931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V931,SPTL!V931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W931,SPTL!W931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X931,SPTL!X931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y931,SPTL!Y931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z931,SPTL!Z931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA931,SPTL!AA931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB931,SPTL!AB931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC931,SPTL!AC931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD931,SPTL!AD931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE931,SPTL!AE931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF931,SPTL!AF931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG931,SPTL!AG931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH931,SPTL!AH931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI931,SPTL!AI931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ931,SPTL!AJ931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK931,SPTL!AK931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL931,SPTL!AL931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM931,SPTL!AM931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN931,SPTL!AN931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO931,SPTL!AO931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP931,SPTL!AP931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ931,SPTL!AQ931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR931,SPTL!AR931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS931,SPTL!AS931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT931,SPTL!AT931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU931,SPTL!AU931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV931,SPTL!AV931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW931,SPTL!AW931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX931,SPTL!AX931)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY931,SPTL!AY931)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A932,SPTL!A932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B932,SPTL!B932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C932,SPTL!C932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D932,SPTL!D932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E932,SPTL!E932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F932,SPTL!F932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G932,SPTL!G932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H932,SPTL!H932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I932,SPTL!I932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J932,SPTL!J932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K932,SPTL!K932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L932,SPTL!L932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M932,SPTL!M932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N932,SPTL!N932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O932,SPTL!O932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P932,SPTL!P932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q932,SPTL!Q932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R932,SPTL!R932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S932,SPTL!S932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T932,SPTL!T932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U932,SPTL!U932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V932,SPTL!V932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W932,SPTL!W932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X932,SPTL!X932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y932,SPTL!Y932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z932,SPTL!Z932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA932,SPTL!AA932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB932,SPTL!AB932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC932,SPTL!AC932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD932,SPTL!AD932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE932,SPTL!AE932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF932,SPTL!AF932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG932,SPTL!AG932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH932,SPTL!AH932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI932,SPTL!AI932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ932,SPTL!AJ932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK932,SPTL!AK932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL932,SPTL!AL932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM932,SPTL!AM932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN932,SPTL!AN932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO932,SPTL!AO932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP932,SPTL!AP932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ932,SPTL!AQ932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR932,SPTL!AR932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS932,SPTL!AS932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT932,SPTL!AT932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU932,SPTL!AU932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV932,SPTL!AV932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW932,SPTL!AW932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX932,SPTL!AX932)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY932,SPTL!AY932)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A933,SPTL!A933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B933,SPTL!B933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C933,SPTL!C933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D933,SPTL!D933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E933,SPTL!E933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F933,SPTL!F933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G933,SPTL!G933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H933,SPTL!H933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I933,SPTL!I933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J933,SPTL!J933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K933,SPTL!K933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L933,SPTL!L933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M933,SPTL!M933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N933,SPTL!N933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O933,SPTL!O933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P933,SPTL!P933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q933,SPTL!Q933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R933,SPTL!R933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S933,SPTL!S933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T933,SPTL!T933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U933,SPTL!U933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V933,SPTL!V933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W933,SPTL!W933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X933,SPTL!X933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y933,SPTL!Y933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z933,SPTL!Z933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA933,SPTL!AA933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB933,SPTL!AB933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC933,SPTL!AC933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD933,SPTL!AD933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE933,SPTL!AE933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF933,SPTL!AF933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG933,SPTL!AG933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH933,SPTL!AH933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI933,SPTL!AI933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ933,SPTL!AJ933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK933,SPTL!AK933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL933,SPTL!AL933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM933,SPTL!AM933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN933,SPTL!AN933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO933,SPTL!AO933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP933,SPTL!AP933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ933,SPTL!AQ933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR933,SPTL!AR933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS933,SPTL!AS933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT933,SPTL!AT933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU933,SPTL!AU933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV933,SPTL!AV933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW933,SPTL!AW933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX933,SPTL!AX933)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY933,SPTL!AY933)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A934,SPTL!A934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B934,SPTL!B934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C934,SPTL!C934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D934,SPTL!D934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E934,SPTL!E934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F934,SPTL!F934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G934,SPTL!G934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H934,SPTL!H934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I934,SPTL!I934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J934,SPTL!J934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K934,SPTL!K934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L934,SPTL!L934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M934,SPTL!M934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N934,SPTL!N934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O934,SPTL!O934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P934,SPTL!P934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q934,SPTL!Q934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R934,SPTL!R934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S934,SPTL!S934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T934,SPTL!T934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U934,SPTL!U934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V934,SPTL!V934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W934,SPTL!W934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X934,SPTL!X934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y934,SPTL!Y934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z934,SPTL!Z934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA934,SPTL!AA934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB934,SPTL!AB934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC934,SPTL!AC934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD934,SPTL!AD934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE934,SPTL!AE934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF934,SPTL!AF934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG934,SPTL!AG934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH934,SPTL!AH934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI934,SPTL!AI934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ934,SPTL!AJ934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK934,SPTL!AK934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL934,SPTL!AL934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM934,SPTL!AM934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN934,SPTL!AN934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO934,SPTL!AO934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP934,SPTL!AP934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ934,SPTL!AQ934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR934,SPTL!AR934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS934,SPTL!AS934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT934,SPTL!AT934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU934,SPTL!AU934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV934,SPTL!AV934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW934,SPTL!AW934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX934,SPTL!AX934)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY934,SPTL!AY934)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A935,SPTL!A935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B935,SPTL!B935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C935,SPTL!C935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D935,SPTL!D935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E935,SPTL!E935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F935,SPTL!F935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G935,SPTL!G935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H935,SPTL!H935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I935,SPTL!I935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J935,SPTL!J935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K935,SPTL!K935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L935,SPTL!L935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M935,SPTL!M935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N935,SPTL!N935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O935,SPTL!O935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P935,SPTL!P935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q935,SPTL!Q935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R935,SPTL!R935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S935,SPTL!S935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T935,SPTL!T935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U935,SPTL!U935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V935,SPTL!V935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W935,SPTL!W935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X935,SPTL!X935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y935,SPTL!Y935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z935,SPTL!Z935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA935,SPTL!AA935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB935,SPTL!AB935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC935,SPTL!AC935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD935,SPTL!AD935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE935,SPTL!AE935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF935,SPTL!AF935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG935,SPTL!AG935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH935,SPTL!AH935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI935,SPTL!AI935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ935,SPTL!AJ935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK935,SPTL!AK935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL935,SPTL!AL935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM935,SPTL!AM935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN935,SPTL!AN935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO935,SPTL!AO935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP935,SPTL!AP935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ935,SPTL!AQ935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR935,SPTL!AR935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS935,SPTL!AS935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT935,SPTL!AT935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU935,SPTL!AU935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV935,SPTL!AV935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW935,SPTL!AW935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX935,SPTL!AX935)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY935,SPTL!AY935)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A936,SPTL!A936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B936,SPTL!B936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C936,SPTL!C936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D936,SPTL!D936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E936,SPTL!E936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F936,SPTL!F936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G936,SPTL!G936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H936,SPTL!H936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I936,SPTL!I936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J936,SPTL!J936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K936,SPTL!K936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L936,SPTL!L936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M936,SPTL!M936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N936,SPTL!N936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O936,SPTL!O936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P936,SPTL!P936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q936,SPTL!Q936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R936,SPTL!R936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S936,SPTL!S936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T936,SPTL!T936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U936,SPTL!U936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V936,SPTL!V936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W936,SPTL!W936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X936,SPTL!X936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y936,SPTL!Y936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z936,SPTL!Z936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA936,SPTL!AA936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB936,SPTL!AB936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC936,SPTL!AC936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD936,SPTL!AD936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE936,SPTL!AE936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF936,SPTL!AF936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG936,SPTL!AG936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH936,SPTL!AH936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI936,SPTL!AI936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ936,SPTL!AJ936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK936,SPTL!AK936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL936,SPTL!AL936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM936,SPTL!AM936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN936,SPTL!AN936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO936,SPTL!AO936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP936,SPTL!AP936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ936,SPTL!AQ936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR936,SPTL!AR936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS936,SPTL!AS936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT936,SPTL!AT936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU936,SPTL!AU936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV936,SPTL!AV936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW936,SPTL!AW936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX936,SPTL!AX936)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY936,SPTL!AY936)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A937,SPTL!A937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B937,SPTL!B937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C937,SPTL!C937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D937,SPTL!D937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E937,SPTL!E937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F937,SPTL!F937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G937,SPTL!G937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H937,SPTL!H937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I937,SPTL!I937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J937,SPTL!J937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K937,SPTL!K937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L937,SPTL!L937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M937,SPTL!M937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N937,SPTL!N937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O937,SPTL!O937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P937,SPTL!P937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q937,SPTL!Q937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R937,SPTL!R937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S937,SPTL!S937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T937,SPTL!T937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U937,SPTL!U937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V937,SPTL!V937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W937,SPTL!W937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X937,SPTL!X937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y937,SPTL!Y937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z937,SPTL!Z937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA937,SPTL!AA937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB937,SPTL!AB937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC937,SPTL!AC937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD937,SPTL!AD937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE937,SPTL!AE937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF937,SPTL!AF937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG937,SPTL!AG937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH937,SPTL!AH937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI937,SPTL!AI937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ937,SPTL!AJ937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK937,SPTL!AK937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL937,SPTL!AL937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM937,SPTL!AM937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN937,SPTL!AN937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO937,SPTL!AO937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP937,SPTL!AP937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ937,SPTL!AQ937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR937,SPTL!AR937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS937,SPTL!AS937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT937,SPTL!AT937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU937,SPTL!AU937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV937,SPTL!AV937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW937,SPTL!AW937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX937,SPTL!AX937)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY937,SPTL!AY937)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A938,SPTL!A938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B938,SPTL!B938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C938,SPTL!C938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D938,SPTL!D938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E938,SPTL!E938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F938,SPTL!F938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G938,SPTL!G938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H938,SPTL!H938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I938,SPTL!I938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J938,SPTL!J938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K938,SPTL!K938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L938,SPTL!L938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M938,SPTL!M938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N938,SPTL!N938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O938,SPTL!O938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P938,SPTL!P938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q938,SPTL!Q938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R938,SPTL!R938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S938,SPTL!S938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T938,SPTL!T938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U938,SPTL!U938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V938,SPTL!V938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W938,SPTL!W938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X938,SPTL!X938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y938,SPTL!Y938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z938,SPTL!Z938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA938,SPTL!AA938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB938,SPTL!AB938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC938,SPTL!AC938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD938,SPTL!AD938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE938,SPTL!AE938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF938,SPTL!AF938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG938,SPTL!AG938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH938,SPTL!AH938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI938,SPTL!AI938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ938,SPTL!AJ938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK938,SPTL!AK938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL938,SPTL!AL938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM938,SPTL!AM938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN938,SPTL!AN938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO938,SPTL!AO938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP938,SPTL!AP938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ938,SPTL!AQ938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR938,SPTL!AR938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS938,SPTL!AS938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT938,SPTL!AT938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU938,SPTL!AU938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV938,SPTL!AV938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW938,SPTL!AW938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX938,SPTL!AX938)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY938,SPTL!AY938)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A939,SPTL!A939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B939,SPTL!B939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C939,SPTL!C939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D939,SPTL!D939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E939,SPTL!E939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F939,SPTL!F939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G939,SPTL!G939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H939,SPTL!H939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I939,SPTL!I939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J939,SPTL!J939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K939,SPTL!K939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L939,SPTL!L939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M939,SPTL!M939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N939,SPTL!N939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O939,SPTL!O939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P939,SPTL!P939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q939,SPTL!Q939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R939,SPTL!R939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S939,SPTL!S939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T939,SPTL!T939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U939,SPTL!U939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V939,SPTL!V939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W939,SPTL!W939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X939,SPTL!X939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y939,SPTL!Y939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z939,SPTL!Z939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA939,SPTL!AA939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB939,SPTL!AB939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC939,SPTL!AC939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD939,SPTL!AD939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE939,SPTL!AE939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF939,SPTL!AF939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG939,SPTL!AG939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH939,SPTL!AH939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI939,SPTL!AI939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ939,SPTL!AJ939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK939,SPTL!AK939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL939,SPTL!AL939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM939,SPTL!AM939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN939,SPTL!AN939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO939,SPTL!AO939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP939,SPTL!AP939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ939,SPTL!AQ939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR939,SPTL!AR939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS939,SPTL!AS939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT939,SPTL!AT939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU939,SPTL!AU939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV939,SPTL!AV939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW939,SPTL!AW939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX939,SPTL!AX939)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY939,SPTL!AY939)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A940,SPTL!A940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B940,SPTL!B940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C940,SPTL!C940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D940,SPTL!D940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E940,SPTL!E940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F940,SPTL!F940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G940,SPTL!G940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H940,SPTL!H940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I940,SPTL!I940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J940,SPTL!J940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K940,SPTL!K940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L940,SPTL!L940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M940,SPTL!M940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N940,SPTL!N940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O940,SPTL!O940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P940,SPTL!P940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q940,SPTL!Q940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R940,SPTL!R940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S940,SPTL!S940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T940,SPTL!T940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U940,SPTL!U940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V940,SPTL!V940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W940,SPTL!W940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X940,SPTL!X940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y940,SPTL!Y940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z940,SPTL!Z940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA940,SPTL!AA940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB940,SPTL!AB940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC940,SPTL!AC940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD940,SPTL!AD940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE940,SPTL!AE940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF940,SPTL!AF940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG940,SPTL!AG940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH940,SPTL!AH940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI940,SPTL!AI940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ940,SPTL!AJ940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK940,SPTL!AK940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL940,SPTL!AL940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM940,SPTL!AM940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN940,SPTL!AN940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO940,SPTL!AO940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP940,SPTL!AP940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ940,SPTL!AQ940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR940,SPTL!AR940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS940,SPTL!AS940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT940,SPTL!AT940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU940,SPTL!AU940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV940,SPTL!AV940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW940,SPTL!AW940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX940,SPTL!AX940)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY940,SPTL!AY940)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A941,SPTL!A941)","v":"Pensions"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B941,SPTL!B941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C941,SPTL!C941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D941,SPTL!D941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E941,SPTL!E941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F941,SPTL!F941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G941,SPTL!G941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H941,SPTL!H941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I941,SPTL!I941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J941,SPTL!J941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K941,SPTL!K941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L941,SPTL!L941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M941,SPTL!M941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N941,SPTL!N941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O941,SPTL!O941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P941,SPTL!P941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q941,SPTL!Q941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R941,SPTL!R941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S941,SPTL!S941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T941,SPTL!T941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U941,SPTL!U941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V941,SPTL!V941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W941,SPTL!W941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X941,SPTL!X941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y941,SPTL!Y941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z941,SPTL!Z941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA941,SPTL!AA941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB941,SPTL!AB941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC941,SPTL!AC941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD941,SPTL!AD941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE941,SPTL!AE941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF941,SPTL!AF941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG941,SPTL!AG941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH941,SPTL!AH941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI941,SPTL!AI941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ941,SPTL!AJ941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK941,SPTL!AK941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL941,SPTL!AL941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM941,SPTL!AM941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN941,SPTL!AN941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO941,SPTL!AO941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP941,SPTL!AP941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ941,SPTL!AQ941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR941,SPTL!AR941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS941,SPTL!AS941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT941,SPTL!AT941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU941,SPTL!AU941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV941,SPTL!AV941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW941,SPTL!AW941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX941,SPTL!AX941)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY941,SPTL!AY941)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A942,SPTL!A942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B942,SPTL!B942)","v":"Operator view"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C942,SPTL!C942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D942,SPTL!D942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E942,SPTL!E942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F942,SPTL!F942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G942,SPTL!G942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H942,SPTL!H942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I942,SPTL!I942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J942,SPTL!J942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K942,SPTL!K942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L942,SPTL!L942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M942,SPTL!M942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N942,SPTL!N942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O942,SPTL!O942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P942,SPTL!P942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q942,SPTL!Q942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R942,SPTL!R942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S942,SPTL!S942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T942,SPTL!T942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U942,SPTL!U942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V942,SPTL!V942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W942,SPTL!W942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X942,SPTL!X942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y942,SPTL!Y942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z942,SPTL!Z942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA942,SPTL!AA942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB942,SPTL!AB942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC942,SPTL!AC942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD942,SPTL!AD942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE942,SPTL!AE942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF942,SPTL!AF942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG942,SPTL!AG942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH942,SPTL!AH942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI942,SPTL!AI942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ942,SPTL!AJ942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK942,SPTL!AK942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL942,SPTL!AL942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM942,SPTL!AM942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN942,SPTL!AN942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO942,SPTL!AO942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP942,SPTL!AP942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ942,SPTL!AQ942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR942,SPTL!AR942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS942,SPTL!AS942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT942,SPTL!AT942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU942,SPTL!AU942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV942,SPTL!AV942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW942,SPTL!AW942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX942,SPTL!AX942)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY942,SPTL!AY942)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A943,SPTL!A943)","v":"Actual ongoing cost opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B943,SPTL!B943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C943,SPTL!C943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D943,SPTL!D943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E943,SPTL!E943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F943,SPTL!F943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G943,SPTL!G943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H943,SPTL!H943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I943,SPTL!I943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J943,SPTL!J943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K943,SPTL!K943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L943,SPTL!L943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M943,SPTL!M943)","v":2.3389103006779943},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N943,SPTL!N943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O943,SPTL!O943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P943,SPTL!P943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q943,SPTL!Q943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R943,SPTL!R943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S943,SPTL!S943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T943,SPTL!T943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U943,SPTL!U943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V943,SPTL!V943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W943,SPTL!W943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X943,SPTL!X943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y943,SPTL!Y943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z943,SPTL!Z943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA943,SPTL!AA943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB943,SPTL!AB943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC943,SPTL!AC943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD943,SPTL!AD943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE943,SPTL!AE943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF943,SPTL!AF943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG943,SPTL!AG943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH943,SPTL!AH943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI943,SPTL!AI943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ943,SPTL!AJ943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK943,SPTL!AK943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL943,SPTL!AL943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM943,SPTL!AM943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN943,SPTL!AN943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO943,SPTL!AO943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP943,SPTL!AP943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ943,SPTL!AQ943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR943,SPTL!AR943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS943,SPTL!AS943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT943,SPTL!AT943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU943,SPTL!AU943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV943,SPTL!AV943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW943,SPTL!AW943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX943,SPTL!AX943)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY943,SPTL!AY943)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A944,SPTL!A944)","v":"Actual ongoing cost capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B944,SPTL!B944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C944,SPTL!C944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D944,SPTL!D944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E944,SPTL!E944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F944,SPTL!F944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G944,SPTL!G944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H944,SPTL!H944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I944,SPTL!I944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J944,SPTL!J944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K944,SPTL!K944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L944,SPTL!L944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M944,SPTL!M944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N944,SPTL!N944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O944,SPTL!O944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P944,SPTL!P944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q944,SPTL!Q944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R944,SPTL!R944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S944,SPTL!S944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T944,SPTL!T944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U944,SPTL!U944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V944,SPTL!V944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W944,SPTL!W944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X944,SPTL!X944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y944,SPTL!Y944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z944,SPTL!Z944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA944,SPTL!AA944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB944,SPTL!AB944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC944,SPTL!AC944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD944,SPTL!AD944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE944,SPTL!AE944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF944,SPTL!AF944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG944,SPTL!AG944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH944,SPTL!AH944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI944,SPTL!AI944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ944,SPTL!AJ944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK944,SPTL!AK944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL944,SPTL!AL944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM944,SPTL!AM944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN944,SPTL!AN944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO944,SPTL!AO944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP944,SPTL!AP944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ944,SPTL!AQ944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR944,SPTL!AR944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS944,SPTL!AS944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT944,SPTL!AT944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU944,SPTL!AU944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV944,SPTL!AV944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW944,SPTL!AW944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX944,SPTL!AX944)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY944,SPTL!AY944)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A945,SPTL!A945)","v":"Admin Costs - scheme administration - opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B945,SPTL!B945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C945,SPTL!C945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D945,SPTL!D945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E945,SPTL!E945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F945,SPTL!F945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G945,SPTL!G945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H945,SPTL!H945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I945,SPTL!I945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J945,SPTL!J945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K945,SPTL!K945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L945,SPTL!L945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M945,SPTL!M945)","v":8.9113101186920604E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N945,SPTL!N945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O945,SPTL!O945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P945,SPTL!P945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q945,SPTL!Q945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R945,SPTL!R945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S945,SPTL!S945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T945,SPTL!T945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U945,SPTL!U945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V945,SPTL!V945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W945,SPTL!W945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X945,SPTL!X945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y945,SPTL!Y945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z945,SPTL!Z945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA945,SPTL!AA945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB945,SPTL!AB945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC945,SPTL!AC945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD945,SPTL!AD945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE945,SPTL!AE945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF945,SPTL!AF945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG945,SPTL!AG945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH945,SPTL!AH945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI945,SPTL!AI945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ945,SPTL!AJ945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK945,SPTL!AK945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL945,SPTL!AL945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM945,SPTL!AM945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN945,SPTL!AN945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO945,SPTL!AO945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP945,SPTL!AP945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ945,SPTL!AQ945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR945,SPTL!AR945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS945,SPTL!AS945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT945,SPTL!AT945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU945,SPTL!AU945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV945,SPTL!AV945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW945,SPTL!AW945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX945,SPTL!AX945)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY945,SPTL!AY945)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A946,SPTL!A946)","v":"Admin Costs - scheme administration - capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B946,SPTL!B946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C946,SPTL!C946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D946,SPTL!D946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E946,SPTL!E946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F946,SPTL!F946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G946,SPTL!G946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H946,SPTL!H946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I946,SPTL!I946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J946,SPTL!J946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K946,SPTL!K946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L946,SPTL!L946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M946,SPTL!M946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N946,SPTL!N946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O946,SPTL!O946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P946,SPTL!P946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q946,SPTL!Q946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R946,SPTL!R946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S946,SPTL!S946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T946,SPTL!T946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U946,SPTL!U946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V946,SPTL!V946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W946,SPTL!W946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X946,SPTL!X946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y946,SPTL!Y946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z946,SPTL!Z946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA946,SPTL!AA946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB946,SPTL!AB946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC946,SPTL!AC946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD946,SPTL!AD946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE946,SPTL!AE946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF946,SPTL!AF946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG946,SPTL!AG946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH946,SPTL!AH946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI946,SPTL!AI946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ946,SPTL!AJ946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK946,SPTL!AK946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL946,SPTL!AL946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM946,SPTL!AM946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN946,SPTL!AN946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO946,SPTL!AO946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP946,SPTL!AP946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ946,SPTL!AQ946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR946,SPTL!AR946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS946,SPTL!AS946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT946,SPTL!AT946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU946,SPTL!AU946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV946,SPTL!AV946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW946,SPTL!AW946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX946,SPTL!AX946)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY946,SPTL!AY946)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A947,SPTL!A947)","v":"Admin Costs - Investment Management Fees"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B947,SPTL!B947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C947,SPTL!C947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D947,SPTL!D947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E947,SPTL!E947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F947,SPTL!F947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G947,SPTL!G947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H947,SPTL!H947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I947,SPTL!I947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J947,SPTL!J947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K947,SPTL!K947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L947,SPTL!L947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M947,SPTL!M947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N947,SPTL!N947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O947,SPTL!O947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P947,SPTL!P947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q947,SPTL!Q947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R947,SPTL!R947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S947,SPTL!S947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T947,SPTL!T947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U947,SPTL!U947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V947,SPTL!V947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W947,SPTL!W947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X947,SPTL!X947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y947,SPTL!Y947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z947,SPTL!Z947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA947,SPTL!AA947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB947,SPTL!AB947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC947,SPTL!AC947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD947,SPTL!AD947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE947,SPTL!AE947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF947,SPTL!AF947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG947,SPTL!AG947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH947,SPTL!AH947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI947,SPTL!AI947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ947,SPTL!AJ947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK947,SPTL!AK947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL947,SPTL!AL947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM947,SPTL!AM947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN947,SPTL!AN947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO947,SPTL!AO947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP947,SPTL!AP947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ947,SPTL!AQ947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR947,SPTL!AR947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS947,SPTL!AS947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT947,SPTL!AT947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU947,SPTL!AU947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV947,SPTL!AV947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW947,SPTL!AW947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX947,SPTL!AX947)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY947,SPTL!AY947)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A948,SPTL!A948)","v":"PPF levy - Fixed levy - opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B948,SPTL!B948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C948,SPTL!C948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D948,SPTL!D948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E948,SPTL!E948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F948,SPTL!F948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G948,SPTL!G948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H948,SPTL!H948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I948,SPTL!I948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J948,SPTL!J948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K948,SPTL!K948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L948,SPTL!L948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M948,SPTL!M948)","v":1.8378889209877507E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N948,SPTL!N948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O948,SPTL!O948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P948,SPTL!P948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q948,SPTL!Q948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R948,SPTL!R948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S948,SPTL!S948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T948,SPTL!T948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U948,SPTL!U948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V948,SPTL!V948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W948,SPTL!W948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X948,SPTL!X948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y948,SPTL!Y948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z948,SPTL!Z948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA948,SPTL!AA948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB948,SPTL!AB948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC948,SPTL!AC948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD948,SPTL!AD948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE948,SPTL!AE948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF948,SPTL!AF948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG948,SPTL!AG948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH948,SPTL!AH948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI948,SPTL!AI948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ948,SPTL!AJ948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK948,SPTL!AK948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL948,SPTL!AL948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM948,SPTL!AM948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN948,SPTL!AN948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO948,SPTL!AO948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP948,SPTL!AP948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ948,SPTL!AQ948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR948,SPTL!AR948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS948,SPTL!AS948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT948,SPTL!AT948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU948,SPTL!AU948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV948,SPTL!AV948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW948,SPTL!AW948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX948,SPTL!AX948)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY948,SPTL!AY948)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A949,SPTL!A949)","v":"PPF levy - Fixed levy - capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B949,SPTL!B949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C949,SPTL!C949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D949,SPTL!D949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E949,SPTL!E949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F949,SPTL!F949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G949,SPTL!G949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H949,SPTL!H949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I949,SPTL!I949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J949,SPTL!J949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K949,SPTL!K949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L949,SPTL!L949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M949,SPTL!M949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N949,SPTL!N949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O949,SPTL!O949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P949,SPTL!P949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q949,SPTL!Q949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R949,SPTL!R949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S949,SPTL!S949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T949,SPTL!T949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U949,SPTL!U949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V949,SPTL!V949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W949,SPTL!W949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X949,SPTL!X949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y949,SPTL!Y949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z949,SPTL!Z949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA949,SPTL!AA949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB949,SPTL!AB949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC949,SPTL!AC949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD949,SPTL!AD949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE949,SPTL!AE949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF949,SPTL!AF949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG949,SPTL!AG949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH949,SPTL!AH949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI949,SPTL!AI949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ949,SPTL!AJ949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK949,SPTL!AK949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL949,SPTL!AL949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM949,SPTL!AM949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN949,SPTL!AN949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO949,SPTL!AO949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP949,SPTL!AP949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ949,SPTL!AQ949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR949,SPTL!AR949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS949,SPTL!AS949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT949,SPTL!AT949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU949,SPTL!AU949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV949,SPTL!AV949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW949,SPTL!AW949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX949,SPTL!AX949)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY949,SPTL!AY949)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A950,SPTL!A950)","v":"PPF levy - Risk-based levy - opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B950,SPTL!B950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C950,SPTL!C950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D950,SPTL!D950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E950,SPTL!E950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F950,SPTL!F950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G950,SPTL!G950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H950,SPTL!H950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I950,SPTL!I950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J950,SPTL!J950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K950,SPTL!K950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L950,SPTL!L950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M950,SPTL!M950)","v":3.7464658773981079E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N950,SPTL!N950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O950,SPTL!O950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P950,SPTL!P950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q950,SPTL!Q950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R950,SPTL!R950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S950,SPTL!S950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T950,SPTL!T950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U950,SPTL!U950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V950,SPTL!V950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W950,SPTL!W950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X950,SPTL!X950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y950,SPTL!Y950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z950,SPTL!Z950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA950,SPTL!AA950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB950,SPTL!AB950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC950,SPTL!AC950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD950,SPTL!AD950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE950,SPTL!AE950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF950,SPTL!AF950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG950,SPTL!AG950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH950,SPTL!AH950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI950,SPTL!AI950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ950,SPTL!AJ950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK950,SPTL!AK950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL950,SPTL!AL950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM950,SPTL!AM950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN950,SPTL!AN950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO950,SPTL!AO950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP950,SPTL!AP950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ950,SPTL!AQ950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR950,SPTL!AR950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS950,SPTL!AS950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT950,SPTL!AT950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU950,SPTL!AU950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV950,SPTL!AV950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW950,SPTL!AW950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX950,SPTL!AX950)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY950,SPTL!AY950)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A951,SPTL!A951)","v":"PPF levy - Risk-based levy - capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B951,SPTL!B951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C951,SPTL!C951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D951,SPTL!D951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E951,SPTL!E951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F951,SPTL!F951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G951,SPTL!G951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H951,SPTL!H951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I951,SPTL!I951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J951,SPTL!J951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K951,SPTL!K951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L951,SPTL!L951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M951,SPTL!M951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N951,SPTL!N951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O951,SPTL!O951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P951,SPTL!P951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q951,SPTL!Q951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R951,SPTL!R951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S951,SPTL!S951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T951,SPTL!T951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U951,SPTL!U951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V951,SPTL!V951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W951,SPTL!W951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X951,SPTL!X951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y951,SPTL!Y951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z951,SPTL!Z951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA951,SPTL!AA951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB951,SPTL!AB951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC951,SPTL!AC951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD951,SPTL!AD951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE951,SPTL!AE951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF951,SPTL!AF951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG951,SPTL!AG951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH951,SPTL!AH951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI951,SPTL!AI951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ951,SPTL!AJ951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK951,SPTL!AK951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL951,SPTL!AL951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM951,SPTL!AM951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN951,SPTL!AN951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO951,SPTL!AO951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP951,SPTL!AP951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ951,SPTL!AQ951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR951,SPTL!AR951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS951,SPTL!AS951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT951,SPTL!AT951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU951,SPTL!AU951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV951,SPTL!AV951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW951,SPTL!AW951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX951,SPTL!AX951)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY951,SPTL!AY951)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A952,SPTL!A952)","v":"Actual deficit opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B952,SPTL!B952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C952,SPTL!C952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D952,SPTL!D952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E952,SPTL!E952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F952,SPTL!F952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G952,SPTL!G952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H952,SPTL!H952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I952,SPTL!I952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J952,SPTL!J952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K952,SPTL!K952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L952,SPTL!L952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M952,SPTL!M952)","v":0.56159999999999999},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N952,SPTL!N952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O952,SPTL!O952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P952,SPTL!P952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q952,SPTL!Q952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R952,SPTL!R952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S952,SPTL!S952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T952,SPTL!T952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U952,SPTL!U952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V952,SPTL!V952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W952,SPTL!W952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X952,SPTL!X952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y952,SPTL!Y952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z952,SPTL!Z952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA952,SPTL!AA952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB952,SPTL!AB952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC952,SPTL!AC952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD952,SPTL!AD952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE952,SPTL!AE952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF952,SPTL!AF952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG952,SPTL!AG952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH952,SPTL!AH952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI952,SPTL!AI952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ952,SPTL!AJ952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK952,SPTL!AK952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL952,SPTL!AL952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM952,SPTL!AM952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN952,SPTL!AN952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO952,SPTL!AO952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP952,SPTL!AP952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ952,SPTL!AQ952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR952,SPTL!AR952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS952,SPTL!AS952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT952,SPTL!AT952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU952,SPTL!AU952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV952,SPTL!AV952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW952,SPTL!AW952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX952,SPTL!AX952)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY952,SPTL!AY952)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A953,SPTL!A953)","v":"Actual deficit capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B953,SPTL!B953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C953,SPTL!C953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D953,SPTL!D953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E953,SPTL!E953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F953,SPTL!F953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G953,SPTL!G953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H953,SPTL!H953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I953,SPTL!I953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J953,SPTL!J953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K953,SPTL!K953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L953,SPTL!L953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M953,SPTL!M953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N953,SPTL!N953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O953,SPTL!O953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P953,SPTL!P953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q953,SPTL!Q953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R953,SPTL!R953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S953,SPTL!S953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T953,SPTL!T953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U953,SPTL!U953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V953,SPTL!V953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W953,SPTL!W953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X953,SPTL!X953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y953,SPTL!Y953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z953,SPTL!Z953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA953,SPTL!AA953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB953,SPTL!AB953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC953,SPTL!AC953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD953,SPTL!AD953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE953,SPTL!AE953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF953,SPTL!AF953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG953,SPTL!AG953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH953,SPTL!AH953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI953,SPTL!AI953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ953,SPTL!AJ953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK953,SPTL!AK953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL953,SPTL!AL953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM953,SPTL!AM953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN953,SPTL!AN953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO953,SPTL!AO953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP953,SPTL!AP953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ953,SPTL!AQ953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR953,SPTL!AR953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS953,SPTL!AS953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT953,SPTL!AT953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU953,SPTL!AU953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV953,SPTL!AV953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW953,SPTL!AW953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX953,SPTL!AX953)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY953,SPTL!AY953)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A954,SPTL!A954)","v":"Total actual spend"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B954,SPTL!B954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C954,SPTL!C954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D954,SPTL!D954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E954,SPTL!E954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F954,SPTL!F954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G954,SPTL!G954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H954,SPTL!H954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I954,SPTL!I954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J954,SPTL!J954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K954,SPTL!K954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L954,SPTL!L954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M954,SPTL!M954)","v":3.0454669498487732},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N954,SPTL!N954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O954,SPTL!O954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P954,SPTL!P954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q954,SPTL!Q954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R954,SPTL!R954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S954,SPTL!S954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T954,SPTL!T954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U954,SPTL!U954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V954,SPTL!V954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W954,SPTL!W954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X954,SPTL!X954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y954,SPTL!Y954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z954,SPTL!Z954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA954,SPTL!AA954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB954,SPTL!AB954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC954,SPTL!AC954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD954,SPTL!AD954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE954,SPTL!AE954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF954,SPTL!AF954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG954,SPTL!AG954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH954,SPTL!AH954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI954,SPTL!AI954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ954,SPTL!AJ954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK954,SPTL!AK954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL954,SPTL!AL954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM954,SPTL!AM954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN954,SPTL!AN954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO954,SPTL!AO954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP954,SPTL!AP954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ954,SPTL!AQ954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR954,SPTL!AR954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS954,SPTL!AS954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT954,SPTL!AT954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU954,SPTL!AU954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV954,SPTL!AV954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW954,SPTL!AW954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX954,SPTL!AX954)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY954,SPTL!AY954)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A955,SPTL!A955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B955,SPTL!B955)","v":"Ofgem view"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C955,SPTL!C955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D955,SPTL!D955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E955,SPTL!E955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F955,SPTL!F955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G955,SPTL!G955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H955,SPTL!H955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I955,SPTL!I955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J955,SPTL!J955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K955,SPTL!K955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L955,SPTL!L955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M955,SPTL!M955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N955,SPTL!N955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O955,SPTL!O955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P955,SPTL!P955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q955,SPTL!Q955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R955,SPTL!R955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S955,SPTL!S955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T955,SPTL!T955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U955,SPTL!U955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V955,SPTL!V955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W955,SPTL!W955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X955,SPTL!X955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y955,SPTL!Y955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z955,SPTL!Z955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA955,SPTL!AA955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB955,SPTL!AB955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC955,SPTL!AC955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD955,SPTL!AD955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE955,SPTL!AE955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF955,SPTL!AF955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG955,SPTL!AG955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH955,SPTL!AH955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI955,SPTL!AI955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ955,SPTL!AJ955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK955,SPTL!AK955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL955,SPTL!AL955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM955,SPTL!AM955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN955,SPTL!AN955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO955,SPTL!AO955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP955,SPTL!AP955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ955,SPTL!AQ955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR955,SPTL!AR955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS955,SPTL!AS955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT955,SPTL!AT955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU955,SPTL!AU955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV955,SPTL!AV955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW955,SPTL!AW955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX955,SPTL!AX955)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY955,SPTL!AY955)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A956,SPTL!A956)","v":"Actual ongoing cost opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B956,SPTL!B956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C956,SPTL!C956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D956,SPTL!D956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E956,SPTL!E956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F956,SPTL!F956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G956,SPTL!G956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H956,SPTL!H956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I956,SPTL!I956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J956,SPTL!J956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K956,SPTL!K956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L956,SPTL!L956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M956,SPTL!M956)","v":2.3389103006779943},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N956,SPTL!N956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O956,SPTL!O956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P956,SPTL!P956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q956,SPTL!Q956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R956,SPTL!R956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S956,SPTL!S956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T956,SPTL!T956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U956,SPTL!U956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V956,SPTL!V956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W956,SPTL!W956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X956,SPTL!X956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y956,SPTL!Y956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z956,SPTL!Z956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA956,SPTL!AA956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB956,SPTL!AB956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC956,SPTL!AC956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD956,SPTL!AD956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE956,SPTL!AE956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF956,SPTL!AF956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG956,SPTL!AG956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH956,SPTL!AH956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI956,SPTL!AI956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ956,SPTL!AJ956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK956,SPTL!AK956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL956,SPTL!AL956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM956,SPTL!AM956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN956,SPTL!AN956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO956,SPTL!AO956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP956,SPTL!AP956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ956,SPTL!AQ956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR956,SPTL!AR956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS956,SPTL!AS956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT956,SPTL!AT956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU956,SPTL!AU956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV956,SPTL!AV956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW956,SPTL!AW956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX956,SPTL!AX956)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY956,SPTL!AY956)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A957,SPTL!A957)","v":"Actual ongoing cost capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B957,SPTL!B957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C957,SPTL!C957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D957,SPTL!D957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E957,SPTL!E957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F957,SPTL!F957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G957,SPTL!G957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H957,SPTL!H957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I957,SPTL!I957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J957,SPTL!J957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K957,SPTL!K957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L957,SPTL!L957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M957,SPTL!M957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N957,SPTL!N957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O957,SPTL!O957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P957,SPTL!P957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q957,SPTL!Q957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R957,SPTL!R957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S957,SPTL!S957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T957,SPTL!T957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U957,SPTL!U957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V957,SPTL!V957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W957,SPTL!W957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X957,SPTL!X957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y957,SPTL!Y957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z957,SPTL!Z957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA957,SPTL!AA957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB957,SPTL!AB957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC957,SPTL!AC957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD957,SPTL!AD957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE957,SPTL!AE957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF957,SPTL!AF957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG957,SPTL!AG957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH957,SPTL!AH957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI957,SPTL!AI957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ957,SPTL!AJ957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK957,SPTL!AK957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL957,SPTL!AL957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM957,SPTL!AM957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN957,SPTL!AN957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO957,SPTL!AO957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP957,SPTL!AP957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ957,SPTL!AQ957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR957,SPTL!AR957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS957,SPTL!AS957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT957,SPTL!AT957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU957,SPTL!AU957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV957,SPTL!AV957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW957,SPTL!AW957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX957,SPTL!AX957)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY957,SPTL!AY957)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A958,SPTL!A958)","v":"Admin Costs - scheme administration - opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B958,SPTL!B958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C958,SPTL!C958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D958,SPTL!D958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E958,SPTL!E958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F958,SPTL!F958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G958,SPTL!G958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H958,SPTL!H958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I958,SPTL!I958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J958,SPTL!J958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K958,SPTL!K958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L958,SPTL!L958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M958,SPTL!M958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N958,SPTL!N958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O958,SPTL!O958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P958,SPTL!P958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q958,SPTL!Q958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R958,SPTL!R958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S958,SPTL!S958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T958,SPTL!T958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U958,SPTL!U958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V958,SPTL!V958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W958,SPTL!W958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X958,SPTL!X958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y958,SPTL!Y958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z958,SPTL!Z958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA958,SPTL!AA958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB958,SPTL!AB958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC958,SPTL!AC958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD958,SPTL!AD958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE958,SPTL!AE958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF958,SPTL!AF958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG958,SPTL!AG958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH958,SPTL!AH958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI958,SPTL!AI958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ958,SPTL!AJ958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK958,SPTL!AK958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL958,SPTL!AL958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM958,SPTL!AM958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN958,SPTL!AN958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO958,SPTL!AO958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP958,SPTL!AP958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ958,SPTL!AQ958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR958,SPTL!AR958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS958,SPTL!AS958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT958,SPTL!AT958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU958,SPTL!AU958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV958,SPTL!AV958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW958,SPTL!AW958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX958,SPTL!AX958)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY958,SPTL!AY958)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A959,SPTL!A959)","v":"Admin Costs - scheme administration - capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B959,SPTL!B959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C959,SPTL!C959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D959,SPTL!D959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E959,SPTL!E959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F959,SPTL!F959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G959,SPTL!G959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H959,SPTL!H959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I959,SPTL!I959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J959,SPTL!J959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K959,SPTL!K959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L959,SPTL!L959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M959,SPTL!M959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N959,SPTL!N959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O959,SPTL!O959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P959,SPTL!P959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q959,SPTL!Q959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R959,SPTL!R959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S959,SPTL!S959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T959,SPTL!T959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U959,SPTL!U959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V959,SPTL!V959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W959,SPTL!W959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X959,SPTL!X959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y959,SPTL!Y959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z959,SPTL!Z959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA959,SPTL!AA959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB959,SPTL!AB959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC959,SPTL!AC959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD959,SPTL!AD959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE959,SPTL!AE959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF959,SPTL!AF959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG959,SPTL!AG959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH959,SPTL!AH959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI959,SPTL!AI959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ959,SPTL!AJ959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK959,SPTL!AK959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL959,SPTL!AL959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM959,SPTL!AM959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN959,SPTL!AN959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO959,SPTL!AO959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP959,SPTL!AP959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ959,SPTL!AQ959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR959,SPTL!AR959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS959,SPTL!AS959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT959,SPTL!AT959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU959,SPTL!AU959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV959,SPTL!AV959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW959,SPTL!AW959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX959,SPTL!AX959)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY959,SPTL!AY959)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A960,SPTL!A960)","v":"Admin Costs - Investment Management Fees"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B960,SPTL!B960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C960,SPTL!C960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D960,SPTL!D960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E960,SPTL!E960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F960,SPTL!F960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G960,SPTL!G960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H960,SPTL!H960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I960,SPTL!I960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J960,SPTL!J960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K960,SPTL!K960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L960,SPTL!L960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M960,SPTL!M960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N960,SPTL!N960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O960,SPTL!O960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P960,SPTL!P960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q960,SPTL!Q960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R960,SPTL!R960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S960,SPTL!S960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T960,SPTL!T960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U960,SPTL!U960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V960,SPTL!V960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W960,SPTL!W960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X960,SPTL!X960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y960,SPTL!Y960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z960,SPTL!Z960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA960,SPTL!AA960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB960,SPTL!AB960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC960,SPTL!AC960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD960,SPTL!AD960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE960,SPTL!AE960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF960,SPTL!AF960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG960,SPTL!AG960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH960,SPTL!AH960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI960,SPTL!AI960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ960,SPTL!AJ960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK960,SPTL!AK960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL960,SPTL!AL960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM960,SPTL!AM960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN960,SPTL!AN960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO960,SPTL!AO960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP960,SPTL!AP960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ960,SPTL!AQ960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR960,SPTL!AR960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS960,SPTL!AS960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT960,SPTL!AT960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU960,SPTL!AU960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV960,SPTL!AV960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW960,SPTL!AW960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX960,SPTL!AX960)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY960,SPTL!AY960)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A961,SPTL!A961)","v":"PPF levy - Fixed levy - opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B961,SPTL!B961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C961,SPTL!C961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D961,SPTL!D961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E961,SPTL!E961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F961,SPTL!F961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G961,SPTL!G961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H961,SPTL!H961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I961,SPTL!I961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J961,SPTL!J961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K961,SPTL!K961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L961,SPTL!L961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M961,SPTL!M961)","v":1.8378889209877507E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N961,SPTL!N961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O961,SPTL!O961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P961,SPTL!P961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q961,SPTL!Q961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R961,SPTL!R961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S961,SPTL!S961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T961,SPTL!T961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U961,SPTL!U961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V961,SPTL!V961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W961,SPTL!W961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X961,SPTL!X961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y961,SPTL!Y961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z961,SPTL!Z961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA961,SPTL!AA961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB961,SPTL!AB961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC961,SPTL!AC961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD961,SPTL!AD961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE961,SPTL!AE961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF961,SPTL!AF961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG961,SPTL!AG961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH961,SPTL!AH961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI961,SPTL!AI961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ961,SPTL!AJ961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK961,SPTL!AK961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL961,SPTL!AL961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM961,SPTL!AM961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN961,SPTL!AN961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO961,SPTL!AO961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP961,SPTL!AP961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ961,SPTL!AQ961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR961,SPTL!AR961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS961,SPTL!AS961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT961,SPTL!AT961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU961,SPTL!AU961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV961,SPTL!AV961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW961,SPTL!AW961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX961,SPTL!AX961)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY961,SPTL!AY961)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A962,SPTL!A962)","v":"PPF levy - Fixed levy - capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B962,SPTL!B962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C962,SPTL!C962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D962,SPTL!D962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E962,SPTL!E962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F962,SPTL!F962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G962,SPTL!G962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H962,SPTL!H962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I962,SPTL!I962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J962,SPTL!J962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K962,SPTL!K962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L962,SPTL!L962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M962,SPTL!M962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N962,SPTL!N962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O962,SPTL!O962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P962,SPTL!P962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q962,SPTL!Q962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R962,SPTL!R962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S962,SPTL!S962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T962,SPTL!T962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U962,SPTL!U962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V962,SPTL!V962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W962,SPTL!W962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X962,SPTL!X962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y962,SPTL!Y962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z962,SPTL!Z962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA962,SPTL!AA962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB962,SPTL!AB962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC962,SPTL!AC962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD962,SPTL!AD962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE962,SPTL!AE962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF962,SPTL!AF962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG962,SPTL!AG962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH962,SPTL!AH962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI962,SPTL!AI962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ962,SPTL!AJ962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK962,SPTL!AK962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL962,SPTL!AL962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM962,SPTL!AM962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN962,SPTL!AN962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO962,SPTL!AO962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP962,SPTL!AP962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ962,SPTL!AQ962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR962,SPTL!AR962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS962,SPTL!AS962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT962,SPTL!AT962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU962,SPTL!AU962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV962,SPTL!AV962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW962,SPTL!AW962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX962,SPTL!AX962)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY962,SPTL!AY962)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A963,SPTL!A963)","v":"PPF levy - Risk-based levy - opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B963,SPTL!B963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C963,SPTL!C963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D963,SPTL!D963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E963,SPTL!E963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F963,SPTL!F963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G963,SPTL!G963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H963,SPTL!H963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I963,SPTL!I963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J963,SPTL!J963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K963,SPTL!K963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L963,SPTL!L963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M963,SPTL!M963)","v":3.7464658773981079E-2},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N963,SPTL!N963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O963,SPTL!O963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P963,SPTL!P963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q963,SPTL!Q963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R963,SPTL!R963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S963,SPTL!S963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T963,SPTL!T963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U963,SPTL!U963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V963,SPTL!V963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W963,SPTL!W963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X963,SPTL!X963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y963,SPTL!Y963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z963,SPTL!Z963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA963,SPTL!AA963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB963,SPTL!AB963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC963,SPTL!AC963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD963,SPTL!AD963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE963,SPTL!AE963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF963,SPTL!AF963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG963,SPTL!AG963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH963,SPTL!AH963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI963,SPTL!AI963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ963,SPTL!AJ963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK963,SPTL!AK963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL963,SPTL!AL963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM963,SPTL!AM963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN963,SPTL!AN963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO963,SPTL!AO963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP963,SPTL!AP963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ963,SPTL!AQ963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR963,SPTL!AR963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS963,SPTL!AS963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT963,SPTL!AT963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU963,SPTL!AU963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV963,SPTL!AV963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW963,SPTL!AW963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX963,SPTL!AX963)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY963,SPTL!AY963)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A964,SPTL!A964)","v":"PPF levy - Risk-based levy - capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B964,SPTL!B964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C964,SPTL!C964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D964,SPTL!D964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E964,SPTL!E964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F964,SPTL!F964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G964,SPTL!G964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H964,SPTL!H964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I964,SPTL!I964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J964,SPTL!J964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K964,SPTL!K964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L964,SPTL!L964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M964,SPTL!M964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N964,SPTL!N964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O964,SPTL!O964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P964,SPTL!P964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q964,SPTL!Q964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R964,SPTL!R964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S964,SPTL!S964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T964,SPTL!T964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U964,SPTL!U964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V964,SPTL!V964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W964,SPTL!W964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X964,SPTL!X964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y964,SPTL!Y964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z964,SPTL!Z964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA964,SPTL!AA964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB964,SPTL!AB964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC964,SPTL!AC964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD964,SPTL!AD964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE964,SPTL!AE964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF964,SPTL!AF964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG964,SPTL!AG964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH964,SPTL!AH964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI964,SPTL!AI964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ964,SPTL!AJ964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK964,SPTL!AK964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL964,SPTL!AL964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM964,SPTL!AM964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN964,SPTL!AN964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO964,SPTL!AO964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP964,SPTL!AP964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ964,SPTL!AQ964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR964,SPTL!AR964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS964,SPTL!AS964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT964,SPTL!AT964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU964,SPTL!AU964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV964,SPTL!AV964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW964,SPTL!AW964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX964,SPTL!AX964)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY964,SPTL!AY964)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A965,SPTL!A965)","v":"Actual deficit opex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B965,SPTL!B965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C965,SPTL!C965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D965,SPTL!D965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E965,SPTL!E965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F965,SPTL!F965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G965,SPTL!G965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H965,SPTL!H965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I965,SPTL!I965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J965,SPTL!J965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K965,SPTL!K965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L965,SPTL!L965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M965,SPTL!M965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N965,SPTL!N965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O965,SPTL!O965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P965,SPTL!P965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q965,SPTL!Q965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R965,SPTL!R965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S965,SPTL!S965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T965,SPTL!T965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U965,SPTL!U965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V965,SPTL!V965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W965,SPTL!W965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X965,SPTL!X965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y965,SPTL!Y965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z965,SPTL!Z965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA965,SPTL!AA965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB965,SPTL!AB965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC965,SPTL!AC965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD965,SPTL!AD965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE965,SPTL!AE965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF965,SPTL!AF965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG965,SPTL!AG965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH965,SPTL!AH965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI965,SPTL!AI965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ965,SPTL!AJ965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK965,SPTL!AK965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL965,SPTL!AL965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM965,SPTL!AM965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN965,SPTL!AN965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO965,SPTL!AO965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP965,SPTL!AP965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ965,SPTL!AQ965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR965,SPTL!AR965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS965,SPTL!AS965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT965,SPTL!AT965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU965,SPTL!AU965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV965,SPTL!AV965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW965,SPTL!AW965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX965,SPTL!AX965)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY965,SPTL!AY965)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A966,SPTL!A966)","v":"Actual deficit capex"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B966,SPTL!B966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C966,SPTL!C966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D966,SPTL!D966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E966,SPTL!E966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F966,SPTL!F966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G966,SPTL!G966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H966,SPTL!H966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I966,SPTL!I966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J966,SPTL!J966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K966,SPTL!K966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L966,SPTL!L966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M966,SPTL!M966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N966,SPTL!N966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O966,SPTL!O966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P966,SPTL!P966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q966,SPTL!Q966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R966,SPTL!R966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S966,SPTL!S966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T966,SPTL!T966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U966,SPTL!U966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V966,SPTL!V966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W966,SPTL!W966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X966,SPTL!X966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y966,SPTL!Y966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z966,SPTL!Z966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA966,SPTL!AA966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB966,SPTL!AB966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC966,SPTL!AC966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD966,SPTL!AD966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE966,SPTL!AE966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF966,SPTL!AF966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG966,SPTL!AG966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH966,SPTL!AH966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI966,SPTL!AI966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ966,SPTL!AJ966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK966,SPTL!AK966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL966,SPTL!AL966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM966,SPTL!AM966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN966,SPTL!AN966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO966,SPTL!AO966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP966,SPTL!AP966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ966,SPTL!AQ966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR966,SPTL!AR966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS966,SPTL!AS966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT966,SPTL!AT966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU966,SPTL!AU966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV966,SPTL!AV966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW966,SPTL!AW966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX966,SPTL!AX966)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY966,SPTL!AY966)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A967,SPTL!A967)","v":"Total actual spend"},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B967,SPTL!B967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C967,SPTL!C967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D967,SPTL!D967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E967,SPTL!E967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F967,SPTL!F967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G967,SPTL!G967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H967,SPTL!H967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I967,SPTL!I967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J967,SPTL!J967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K967,SPTL!K967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L967,SPTL!L967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M967,SPTL!M967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N967,SPTL!N967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O967,SPTL!O967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P967,SPTL!P967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q967,SPTL!Q967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R967,SPTL!R967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S967,SPTL!S967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T967,SPTL!T967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U967,SPTL!U967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V967,SPTL!V967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W967,SPTL!W967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X967,SPTL!X967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y967,SPTL!Y967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z967,SPTL!Z967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA967,SPTL!AA967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB967,SPTL!AB967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC967,SPTL!AC967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD967,SPTL!AD967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE967,SPTL!AE967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF967,SPTL!AF967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG967,SPTL!AG967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH967,SPTL!AH967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI967,SPTL!AI967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ967,SPTL!AJ967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK967,SPTL!AK967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL967,SPTL!AL967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM967,SPTL!AM967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN967,SPTL!AN967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO967,SPTL!AO967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP967,SPTL!AP967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ967,SPTL!AQ967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR967,SPTL!AR967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS967,SPTL!AS967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT967,SPTL!AT967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU967,SPTL!AU967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV967,SPTL!AV967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW967,SPTL!AW967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX967,SPTL!AX967)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY967,SPTL!AY967)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A968,SPTL!A968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B968,SPTL!B968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C968,SPTL!C968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D968,SPTL!D968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E968,SPTL!E968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F968,SPTL!F968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G968,SPTL!G968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H968,SPTL!H968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I968,SPTL!I968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J968,SPTL!J968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K968,SPTL!K968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L968,SPTL!L968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M968,SPTL!M968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N968,SPTL!N968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O968,SPTL!O968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P968,SPTL!P968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q968,SPTL!Q968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R968,SPTL!R968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S968,SPTL!S968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T968,SPTL!T968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U968,SPTL!U968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V968,SPTL!V968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W968,SPTL!W968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X968,SPTL!X968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y968,SPTL!Y968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z968,SPTL!Z968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA968,SPTL!AA968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB968,SPTL!AB968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC968,SPTL!AC968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD968,SPTL!AD968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE968,SPTL!AE968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF968,SPTL!AF968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG968,SPTL!AG968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH968,SPTL!AH968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI968,SPTL!AI968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ968,SPTL!AJ968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK968,SPTL!AK968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL968,SPTL!AL968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM968,SPTL!AM968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN968,SPTL!AN968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO968,SPTL!AO968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP968,SPTL!AP968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ968,SPTL!AQ968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR968,SPTL!AR968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS968,SPTL!AS968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT968,SPTL!AT968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU968,SPTL!AU968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV968,SPTL!AV968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW968,SPTL!AW968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX968,SPTL!AX968)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY968,SPTL!AY968)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A969,SPTL!A969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B969,SPTL!B969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C969,SPTL!C969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D969,SPTL!D969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E969,SPTL!E969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F969,SPTL!F969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G969,SPTL!G969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H969,SPTL!H969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I969,SPTL!I969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J969,SPTL!J969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K969,SPTL!K969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L969,SPTL!L969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M969,SPTL!M969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N969,SPTL!N969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O969,SPTL!O969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P969,SPTL!P969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q969,SPTL!Q969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R969,SPTL!R969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S969,SPTL!S969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T969,SPTL!T969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U969,SPTL!U969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V969,SPTL!V969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W969,SPTL!W969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X969,SPTL!X969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y969,SPTL!Y969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z969,SPTL!Z969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA969,SPTL!AA969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB969,SPTL!AB969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC969,SPTL!AC969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD969,SPTL!AD969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE969,SPTL!AE969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF969,SPTL!AF969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG969,SPTL!AG969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH969,SPTL!AH969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI969,SPTL!AI969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ969,SPTL!AJ969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK969,SPTL!AK969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL969,SPTL!AL969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM969,SPTL!AM969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN969,SPTL!AN969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO969,SPTL!AO969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP969,SPTL!AP969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ969,SPTL!AQ969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR969,SPTL!AR969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS969,SPTL!AS969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT969,SPTL!AT969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU969,SPTL!AU969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV969,SPTL!AV969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW969,SPTL!AW969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX969,SPTL!AX969)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY969,SPTL!AY969)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A970,SPTL!A970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B970,SPTL!B970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C970,SPTL!C970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D970,SPTL!D970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E970,SPTL!E970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F970,SPTL!F970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G970,SPTL!G970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H970,SPTL!H970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I970,SPTL!I970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J970,SPTL!J970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K970,SPTL!K970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L970,SPTL!L970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M970,SPTL!M970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N970,SPTL!N970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O970,SPTL!O970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P970,SPTL!P970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q970,SPTL!Q970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R970,SPTL!R970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S970,SPTL!S970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T970,SPTL!T970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U970,SPTL!U970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V970,SPTL!V970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W970,SPTL!W970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X970,SPTL!X970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y970,SPTL!Y970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z970,SPTL!Z970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA970,SPTL!AA970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB970,SPTL!AB970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC970,SPTL!AC970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD970,SPTL!AD970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE970,SPTL!AE970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF970,SPTL!AF970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG970,SPTL!AG970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH970,SPTL!AH970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI970,SPTL!AI970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ970,SPTL!AJ970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK970,SPTL!AK970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL970,SPTL!AL970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM970,SPTL!AM970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN970,SPTL!AN970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO970,SPTL!AO970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP970,SPTL!AP970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ970,SPTL!AQ970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR970,SPTL!AR970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS970,SPTL!AS970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT970,SPTL!AT970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU970,SPTL!AU970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV970,SPTL!AV970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW970,SPTL!AW970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX970,SPTL!AX970)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY970,SPTL!AY970)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A971,SPTL!A971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B971,SPTL!B971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C971,SPTL!C971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D971,SPTL!D971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E971,SPTL!E971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F971,SPTL!F971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G971,SPTL!G971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H971,SPTL!H971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I971,SPTL!I971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J971,SPTL!J971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K971,SPTL!K971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L971,SPTL!L971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M971,SPTL!M971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N971,SPTL!N971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O971,SPTL!O971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P971,SPTL!P971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q971,SPTL!Q971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R971,SPTL!R971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S971,SPTL!S971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T971,SPTL!T971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U971,SPTL!U971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V971,SPTL!V971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W971,SPTL!W971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X971,SPTL!X971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y971,SPTL!Y971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z971,SPTL!Z971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA971,SPTL!AA971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB971,SPTL!AB971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC971,SPTL!AC971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD971,SPTL!AD971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE971,SPTL!AE971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF971,SPTL!AF971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG971,SPTL!AG971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH971,SPTL!AH971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI971,SPTL!AI971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ971,SPTL!AJ971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK971,SPTL!AK971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL971,SPTL!AL971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM971,SPTL!AM971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN971,SPTL!AN971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO971,SPTL!AO971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP971,SPTL!AP971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ971,SPTL!AQ971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR971,SPTL!AR971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS971,SPTL!AS971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT971,SPTL!AT971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU971,SPTL!AU971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV971,SPTL!AV971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW971,SPTL!AW971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX971,SPTL!AX971)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY971,SPTL!AY971)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A972,SPTL!A972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B972,SPTL!B972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C972,SPTL!C972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D972,SPTL!D972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E972,SPTL!E972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F972,SPTL!F972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G972,SPTL!G972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H972,SPTL!H972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I972,SPTL!I972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J972,SPTL!J972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K972,SPTL!K972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L972,SPTL!L972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M972,SPTL!M972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N972,SPTL!N972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O972,SPTL!O972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P972,SPTL!P972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q972,SPTL!Q972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R972,SPTL!R972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S972,SPTL!S972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T972,SPTL!T972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U972,SPTL!U972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V972,SPTL!V972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W972,SPTL!W972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X972,SPTL!X972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y972,SPTL!Y972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z972,SPTL!Z972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA972,SPTL!AA972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB972,SPTL!AB972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC972,SPTL!AC972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD972,SPTL!AD972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE972,SPTL!AE972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF972,SPTL!AF972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG972,SPTL!AG972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH972,SPTL!AH972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI972,SPTL!AI972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ972,SPTL!AJ972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK972,SPTL!AK972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL972,SPTL!AL972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM972,SPTL!AM972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN972,SPTL!AN972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO972,SPTL!AO972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP972,SPTL!AP972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ972,SPTL!AQ972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR972,SPTL!AR972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS972,SPTL!AS972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT972,SPTL!AT972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU972,SPTL!AU972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV972,SPTL!AV972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW972,SPTL!AW972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX972,SPTL!AX972)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY972,SPTL!AY972)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A973,SPTL!A973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B973,SPTL!B973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C973,SPTL!C973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D973,SPTL!D973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E973,SPTL!E973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F973,SPTL!F973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G973,SPTL!G973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H973,SPTL!H973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I973,SPTL!I973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J973,SPTL!J973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K973,SPTL!K973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L973,SPTL!L973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M973,SPTL!M973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N973,SPTL!N973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O973,SPTL!O973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P973,SPTL!P973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q973,SPTL!Q973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R973,SPTL!R973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S973,SPTL!S973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T973,SPTL!T973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U973,SPTL!U973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V973,SPTL!V973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W973,SPTL!W973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X973,SPTL!X973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y973,SPTL!Y973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z973,SPTL!Z973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA973,SPTL!AA973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB973,SPTL!AB973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC973,SPTL!AC973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD973,SPTL!AD973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE973,SPTL!AE973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF973,SPTL!AF973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG973,SPTL!AG973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH973,SPTL!AH973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI973,SPTL!AI973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ973,SPTL!AJ973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK973,SPTL!AK973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL973,SPTL!AL973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM973,SPTL!AM973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN973,SPTL!AN973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO973,SPTL!AO973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP973,SPTL!AP973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ973,SPTL!AQ973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR973,SPTL!AR973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS973,SPTL!AS973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT973,SPTL!AT973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU973,SPTL!AU973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV973,SPTL!AV973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW973,SPTL!AW973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX973,SPTL!AX973)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY973,SPTL!AY973)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A974,SPTL!A974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B974,SPTL!B974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C974,SPTL!C974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D974,SPTL!D974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E974,SPTL!E974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F974,SPTL!F974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G974,SPTL!G974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H974,SPTL!H974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I974,SPTL!I974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J974,SPTL!J974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K974,SPTL!K974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L974,SPTL!L974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M974,SPTL!M974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N974,SPTL!N974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O974,SPTL!O974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P974,SPTL!P974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q974,SPTL!Q974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R974,SPTL!R974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S974,SPTL!S974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T974,SPTL!T974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U974,SPTL!U974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V974,SPTL!V974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W974,SPTL!W974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X974,SPTL!X974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y974,SPTL!Y974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z974,SPTL!Z974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA974,SPTL!AA974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB974,SPTL!AB974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC974,SPTL!AC974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD974,SPTL!AD974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE974,SPTL!AE974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF974,SPTL!AF974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG974,SPTL!AG974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH974,SPTL!AH974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI974,SPTL!AI974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ974,SPTL!AJ974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK974,SPTL!AK974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL974,SPTL!AL974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM974,SPTL!AM974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN974,SPTL!AN974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO974,SPTL!AO974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP974,SPTL!AP974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ974,SPTL!AQ974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR974,SPTL!AR974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS974,SPTL!AS974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT974,SPTL!AT974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU974,SPTL!AU974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV974,SPTL!AV974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW974,SPTL!AW974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX974,SPTL!AX974)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY974,SPTL!AY974)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A975,SPTL!A975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B975,SPTL!B975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C975,SPTL!C975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D975,SPTL!D975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E975,SPTL!E975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F975,SPTL!F975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G975,SPTL!G975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H975,SPTL!H975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I975,SPTL!I975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J975,SPTL!J975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K975,SPTL!K975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L975,SPTL!L975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M975,SPTL!M975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N975,SPTL!N975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O975,SPTL!O975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P975,SPTL!P975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q975,SPTL!Q975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R975,SPTL!R975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S975,SPTL!S975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T975,SPTL!T975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U975,SPTL!U975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V975,SPTL!V975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W975,SPTL!W975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X975,SPTL!X975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y975,SPTL!Y975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z975,SPTL!Z975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA975,SPTL!AA975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB975,SPTL!AB975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC975,SPTL!AC975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD975,SPTL!AD975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE975,SPTL!AE975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF975,SPTL!AF975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG975,SPTL!AG975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH975,SPTL!AH975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI975,SPTL!AI975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ975,SPTL!AJ975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK975,SPTL!AK975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL975,SPTL!AL975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM975,SPTL!AM975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN975,SPTL!AN975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO975,SPTL!AO975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP975,SPTL!AP975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ975,SPTL!AQ975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR975,SPTL!AR975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS975,SPTL!AS975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT975,SPTL!AT975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU975,SPTL!AU975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV975,SPTL!AV975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW975,SPTL!AW975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX975,SPTL!AX975)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY975,SPTL!AY975)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A976,SPTL!A976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B976,SPTL!B976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C976,SPTL!C976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D976,SPTL!D976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E976,SPTL!E976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F976,SPTL!F976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G976,SPTL!G976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H976,SPTL!H976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I976,SPTL!I976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J976,SPTL!J976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K976,SPTL!K976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L976,SPTL!L976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M976,SPTL!M976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N976,SPTL!N976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O976,SPTL!O976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P976,SPTL!P976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q976,SPTL!Q976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R976,SPTL!R976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S976,SPTL!S976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T976,SPTL!T976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U976,SPTL!U976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V976,SPTL!V976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W976,SPTL!W976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X976,SPTL!X976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y976,SPTL!Y976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z976,SPTL!Z976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA976,SPTL!AA976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB976,SPTL!AB976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC976,SPTL!AC976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD976,SPTL!AD976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE976,SPTL!AE976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF976,SPTL!AF976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG976,SPTL!AG976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH976,SPTL!AH976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI976,SPTL!AI976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ976,SPTL!AJ976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK976,SPTL!AK976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL976,SPTL!AL976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM976,SPTL!AM976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN976,SPTL!AN976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO976,SPTL!AO976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP976,SPTL!AP976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ976,SPTL!AQ976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR976,SPTL!AR976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS976,SPTL!AS976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT976,SPTL!AT976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU976,SPTL!AU976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV976,SPTL!AV976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW976,SPTL!AW976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX976,SPTL!AX976)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY976,SPTL!AY976)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A977,SPTL!A977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B977,SPTL!B977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C977,SPTL!C977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D977,SPTL!D977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E977,SPTL!E977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F977,SPTL!F977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G977,SPTL!G977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H977,SPTL!H977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I977,SPTL!I977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J977,SPTL!J977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K977,SPTL!K977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L977,SPTL!L977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M977,SPTL!M977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N977,SPTL!N977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O977,SPTL!O977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P977,SPTL!P977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q977,SPTL!Q977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R977,SPTL!R977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S977,SPTL!S977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T977,SPTL!T977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U977,SPTL!U977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V977,SPTL!V977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W977,SPTL!W977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X977,SPTL!X977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y977,SPTL!Y977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z977,SPTL!Z977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA977,SPTL!AA977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB977,SPTL!AB977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC977,SPTL!AC977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD977,SPTL!AD977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE977,SPTL!AE977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF977,SPTL!AF977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG977,SPTL!AG977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH977,SPTL!AH977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI977,SPTL!AI977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ977,SPTL!AJ977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK977,SPTL!AK977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL977,SPTL!AL977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM977,SPTL!AM977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN977,SPTL!AN977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO977,SPTL!AO977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP977,SPTL!AP977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ977,SPTL!AQ977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR977,SPTL!AR977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS977,SPTL!AS977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT977,SPTL!AT977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU977,SPTL!AU977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV977,SPTL!AV977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW977,SPTL!AW977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX977,SPTL!AX977)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY977,SPTL!AY977)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A978,SPTL!A978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B978,SPTL!B978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C978,SPTL!C978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D978,SPTL!D978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E978,SPTL!E978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F978,SPTL!F978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G978,SPTL!G978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H978,SPTL!H978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I978,SPTL!I978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J978,SPTL!J978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K978,SPTL!K978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L978,SPTL!L978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M978,SPTL!M978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N978,SPTL!N978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O978,SPTL!O978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P978,SPTL!P978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q978,SPTL!Q978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R978,SPTL!R978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S978,SPTL!S978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T978,SPTL!T978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U978,SPTL!U978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V978,SPTL!V978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W978,SPTL!W978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X978,SPTL!X978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y978,SPTL!Y978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z978,SPTL!Z978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA978,SPTL!AA978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB978,SPTL!AB978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC978,SPTL!AC978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD978,SPTL!AD978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE978,SPTL!AE978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF978,SPTL!AF978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG978,SPTL!AG978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH978,SPTL!AH978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI978,SPTL!AI978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ978,SPTL!AJ978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK978,SPTL!AK978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL978,SPTL!AL978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM978,SPTL!AM978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN978,SPTL!AN978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO978,SPTL!AO978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP978,SPTL!AP978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ978,SPTL!AQ978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR978,SPTL!AR978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS978,SPTL!AS978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT978,SPTL!AT978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU978,SPTL!AU978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV978,SPTL!AV978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW978,SPTL!AW978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX978,SPTL!AX978)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY978,SPTL!AY978)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A979,SPTL!A979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B979,SPTL!B979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C979,SPTL!C979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D979,SPTL!D979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E979,SPTL!E979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F979,SPTL!F979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G979,SPTL!G979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H979,SPTL!H979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I979,SPTL!I979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J979,SPTL!J979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K979,SPTL!K979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L979,SPTL!L979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M979,SPTL!M979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N979,SPTL!N979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O979,SPTL!O979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P979,SPTL!P979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q979,SPTL!Q979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R979,SPTL!R979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S979,SPTL!S979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T979,SPTL!T979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U979,SPTL!U979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V979,SPTL!V979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W979,SPTL!W979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X979,SPTL!X979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y979,SPTL!Y979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z979,SPTL!Z979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA979,SPTL!AA979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB979,SPTL!AB979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC979,SPTL!AC979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD979,SPTL!AD979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE979,SPTL!AE979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF979,SPTL!AF979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG979,SPTL!AG979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH979,SPTL!AH979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI979,SPTL!AI979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ979,SPTL!AJ979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK979,SPTL!AK979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL979,SPTL!AL979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM979,SPTL!AM979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN979,SPTL!AN979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO979,SPTL!AO979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP979,SPTL!AP979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ979,SPTL!AQ979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR979,SPTL!AR979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS979,SPTL!AS979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT979,SPTL!AT979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU979,SPTL!AU979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV979,SPTL!AV979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW979,SPTL!AW979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX979,SPTL!AX979)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY979,SPTL!AY979)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A980,SPTL!A980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B980,SPTL!B980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C980,SPTL!C980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D980,SPTL!D980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E980,SPTL!E980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F980,SPTL!F980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G980,SPTL!G980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H980,SPTL!H980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I980,SPTL!I980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J980,SPTL!J980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K980,SPTL!K980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L980,SPTL!L980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M980,SPTL!M980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N980,SPTL!N980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O980,SPTL!O980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P980,SPTL!P980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q980,SPTL!Q980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R980,SPTL!R980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S980,SPTL!S980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T980,SPTL!T980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U980,SPTL!U980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V980,SPTL!V980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W980,SPTL!W980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X980,SPTL!X980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y980,SPTL!Y980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z980,SPTL!Z980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA980,SPTL!AA980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB980,SPTL!AB980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC980,SPTL!AC980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD980,SPTL!AD980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE980,SPTL!AE980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF980,SPTL!AF980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG980,SPTL!AG980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH980,SPTL!AH980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI980,SPTL!AI980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ980,SPTL!AJ980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK980,SPTL!AK980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL980,SPTL!AL980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM980,SPTL!AM980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN980,SPTL!AN980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO980,SPTL!AO980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP980,SPTL!AP980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ980,SPTL!AQ980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR980,SPTL!AR980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS980,SPTL!AS980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT980,SPTL!AT980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU980,SPTL!AU980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV980,SPTL!AV980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW980,SPTL!AW980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX980,SPTL!AX980)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY980,SPTL!AY980)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A981,SPTL!A981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B981,SPTL!B981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C981,SPTL!C981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D981,SPTL!D981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E981,SPTL!E981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F981,SPTL!F981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G981,SPTL!G981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H981,SPTL!H981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I981,SPTL!I981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J981,SPTL!J981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K981,SPTL!K981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L981,SPTL!L981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M981,SPTL!M981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N981,SPTL!N981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O981,SPTL!O981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P981,SPTL!P981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q981,SPTL!Q981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R981,SPTL!R981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S981,SPTL!S981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T981,SPTL!T981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U981,SPTL!U981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V981,SPTL!V981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W981,SPTL!W981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X981,SPTL!X981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y981,SPTL!Y981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z981,SPTL!Z981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA981,SPTL!AA981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB981,SPTL!AB981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC981,SPTL!AC981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD981,SPTL!AD981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE981,SPTL!AE981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF981,SPTL!AF981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG981,SPTL!AG981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH981,SPTL!AH981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI981,SPTL!AI981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ981,SPTL!AJ981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK981,SPTL!AK981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL981,SPTL!AL981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM981,SPTL!AM981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN981,SPTL!AN981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO981,SPTL!AO981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP981,SPTL!AP981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ981,SPTL!AQ981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR981,SPTL!AR981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS981,SPTL!AS981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT981,SPTL!AT981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU981,SPTL!AU981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV981,SPTL!AV981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW981,SPTL!AW981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX981,SPTL!AX981)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY981,SPTL!AY981)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A982,SPTL!A982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B982,SPTL!B982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C982,SPTL!C982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D982,SPTL!D982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E982,SPTL!E982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F982,SPTL!F982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G982,SPTL!G982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H982,SPTL!H982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I982,SPTL!I982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J982,SPTL!J982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K982,SPTL!K982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L982,SPTL!L982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M982,SPTL!M982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N982,SPTL!N982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O982,SPTL!O982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P982,SPTL!P982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q982,SPTL!Q982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R982,SPTL!R982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S982,SPTL!S982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T982,SPTL!T982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U982,SPTL!U982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V982,SPTL!V982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W982,SPTL!W982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X982,SPTL!X982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y982,SPTL!Y982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z982,SPTL!Z982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA982,SPTL!AA982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB982,SPTL!AB982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC982,SPTL!AC982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD982,SPTL!AD982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE982,SPTL!AE982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF982,SPTL!AF982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG982,SPTL!AG982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH982,SPTL!AH982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI982,SPTL!AI982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ982,SPTL!AJ982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK982,SPTL!AK982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL982,SPTL!AL982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM982,SPTL!AM982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN982,SPTL!AN982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO982,SPTL!AO982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP982,SPTL!AP982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ982,SPTL!AQ982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR982,SPTL!AR982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS982,SPTL!AS982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT982,SPTL!AT982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU982,SPTL!AU982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV982,SPTL!AV982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW982,SPTL!AW982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX982,SPTL!AX982)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY982,SPTL!AY982)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A983,SPTL!A983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B983,SPTL!B983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C983,SPTL!C983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D983,SPTL!D983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E983,SPTL!E983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F983,SPTL!F983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G983,SPTL!G983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H983,SPTL!H983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I983,SPTL!I983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J983,SPTL!J983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K983,SPTL!K983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L983,SPTL!L983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M983,SPTL!M983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N983,SPTL!N983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O983,SPTL!O983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P983,SPTL!P983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q983,SPTL!Q983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R983,SPTL!R983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S983,SPTL!S983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T983,SPTL!T983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U983,SPTL!U983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V983,SPTL!V983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W983,SPTL!W983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X983,SPTL!X983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y983,SPTL!Y983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z983,SPTL!Z983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA983,SPTL!AA983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB983,SPTL!AB983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC983,SPTL!AC983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD983,SPTL!AD983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE983,SPTL!AE983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF983,SPTL!AF983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG983,SPTL!AG983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH983,SPTL!AH983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI983,SPTL!AI983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ983,SPTL!AJ983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK983,SPTL!AK983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL983,SPTL!AL983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM983,SPTL!AM983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN983,SPTL!AN983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO983,SPTL!AO983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP983,SPTL!AP983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ983,SPTL!AQ983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR983,SPTL!AR983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS983,SPTL!AS983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT983,SPTL!AT983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU983,SPTL!AU983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV983,SPTL!AV983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW983,SPTL!AW983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX983,SPTL!AX983)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY983,SPTL!AY983)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A984,SPTL!A984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B984,SPTL!B984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C984,SPTL!C984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D984,SPTL!D984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E984,SPTL!E984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F984,SPTL!F984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G984,SPTL!G984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H984,SPTL!H984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I984,SPTL!I984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J984,SPTL!J984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K984,SPTL!K984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L984,SPTL!L984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M984,SPTL!M984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N984,SPTL!N984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O984,SPTL!O984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P984,SPTL!P984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q984,SPTL!Q984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R984,SPTL!R984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S984,SPTL!S984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T984,SPTL!T984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U984,SPTL!U984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V984,SPTL!V984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W984,SPTL!W984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X984,SPTL!X984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y984,SPTL!Y984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z984,SPTL!Z984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA984,SPTL!AA984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB984,SPTL!AB984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC984,SPTL!AC984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD984,SPTL!AD984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE984,SPTL!AE984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF984,SPTL!AF984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG984,SPTL!AG984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH984,SPTL!AH984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI984,SPTL!AI984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ984,SPTL!AJ984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK984,SPTL!AK984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL984,SPTL!AL984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM984,SPTL!AM984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN984,SPTL!AN984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO984,SPTL!AO984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP984,SPTL!AP984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ984,SPTL!AQ984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR984,SPTL!AR984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS984,SPTL!AS984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT984,SPTL!AT984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU984,SPTL!AU984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV984,SPTL!AV984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW984,SPTL!AW984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX984,SPTL!AX984)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY984,SPTL!AY984)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A985,SPTL!A985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B985,SPTL!B985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C985,SPTL!C985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D985,SPTL!D985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E985,SPTL!E985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F985,SPTL!F985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G985,SPTL!G985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H985,SPTL!H985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I985,SPTL!I985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J985,SPTL!J985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K985,SPTL!K985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L985,SPTL!L985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M985,SPTL!M985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N985,SPTL!N985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O985,SPTL!O985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P985,SPTL!P985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q985,SPTL!Q985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R985,SPTL!R985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S985,SPTL!S985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T985,SPTL!T985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U985,SPTL!U985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V985,SPTL!V985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W985,SPTL!W985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X985,SPTL!X985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y985,SPTL!Y985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z985,SPTL!Z985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA985,SPTL!AA985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB985,SPTL!AB985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC985,SPTL!AC985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD985,SPTL!AD985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE985,SPTL!AE985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF985,SPTL!AF985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG985,SPTL!AG985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH985,SPTL!AH985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI985,SPTL!AI985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ985,SPTL!AJ985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK985,SPTL!AK985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL985,SPTL!AL985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM985,SPTL!AM985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN985,SPTL!AN985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO985,SPTL!AO985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP985,SPTL!AP985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ985,SPTL!AQ985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR985,SPTL!AR985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS985,SPTL!AS985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT985,SPTL!AT985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU985,SPTL!AU985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV985,SPTL!AV985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW985,SPTL!AW985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX985,SPTL!AX985)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY985,SPTL!AY985)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A986,SPTL!A986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B986,SPTL!B986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C986,SPTL!C986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D986,SPTL!D986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E986,SPTL!E986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F986,SPTL!F986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G986,SPTL!G986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H986,SPTL!H986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I986,SPTL!I986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J986,SPTL!J986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K986,SPTL!K986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L986,SPTL!L986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M986,SPTL!M986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N986,SPTL!N986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O986,SPTL!O986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P986,SPTL!P986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q986,SPTL!Q986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R986,SPTL!R986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S986,SPTL!S986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T986,SPTL!T986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U986,SPTL!U986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V986,SPTL!V986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W986,SPTL!W986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X986,SPTL!X986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y986,SPTL!Y986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z986,SPTL!Z986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA986,SPTL!AA986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB986,SPTL!AB986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC986,SPTL!AC986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD986,SPTL!AD986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE986,SPTL!AE986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF986,SPTL!AF986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG986,SPTL!AG986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH986,SPTL!AH986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI986,SPTL!AI986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ986,SPTL!AJ986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK986,SPTL!AK986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL986,SPTL!AL986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM986,SPTL!AM986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN986,SPTL!AN986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO986,SPTL!AO986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP986,SPTL!AP986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ986,SPTL!AQ986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR986,SPTL!AR986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS986,SPTL!AS986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT986,SPTL!AT986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU986,SPTL!AU986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV986,SPTL!AV986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW986,SPTL!AW986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX986,SPTL!AX986)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY986,SPTL!AY986)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A987,SPTL!A987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B987,SPTL!B987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C987,SPTL!C987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D987,SPTL!D987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E987,SPTL!E987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F987,SPTL!F987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G987,SPTL!G987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H987,SPTL!H987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I987,SPTL!I987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J987,SPTL!J987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K987,SPTL!K987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L987,SPTL!L987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M987,SPTL!M987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N987,SPTL!N987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O987,SPTL!O987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P987,SPTL!P987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q987,SPTL!Q987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R987,SPTL!R987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S987,SPTL!S987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T987,SPTL!T987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U987,SPTL!U987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V987,SPTL!V987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W987,SPTL!W987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X987,SPTL!X987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y987,SPTL!Y987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z987,SPTL!Z987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA987,SPTL!AA987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB987,SPTL!AB987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC987,SPTL!AC987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD987,SPTL!AD987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE987,SPTL!AE987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF987,SPTL!AF987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG987,SPTL!AG987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH987,SPTL!AH987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI987,SPTL!AI987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ987,SPTL!AJ987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK987,SPTL!AK987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL987,SPTL!AL987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM987,SPTL!AM987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN987,SPTL!AN987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO987,SPTL!AO987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP987,SPTL!AP987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ987,SPTL!AQ987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR987,SPTL!AR987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS987,SPTL!AS987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT987,SPTL!AT987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU987,SPTL!AU987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV987,SPTL!AV987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW987,SPTL!AW987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX987,SPTL!AX987)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY987,SPTL!AY987)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A988,SPTL!A988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B988,SPTL!B988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C988,SPTL!C988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D988,SPTL!D988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E988,SPTL!E988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F988,SPTL!F988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G988,SPTL!G988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H988,SPTL!H988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I988,SPTL!I988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J988,SPTL!J988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K988,SPTL!K988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L988,SPTL!L988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M988,SPTL!M988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N988,SPTL!N988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O988,SPTL!O988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P988,SPTL!P988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q988,SPTL!Q988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R988,SPTL!R988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S988,SPTL!S988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T988,SPTL!T988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U988,SPTL!U988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V988,SPTL!V988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W988,SPTL!W988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X988,SPTL!X988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y988,SPTL!Y988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z988,SPTL!Z988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA988,SPTL!AA988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB988,SPTL!AB988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC988,SPTL!AC988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD988,SPTL!AD988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE988,SPTL!AE988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF988,SPTL!AF988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG988,SPTL!AG988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH988,SPTL!AH988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI988,SPTL!AI988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ988,SPTL!AJ988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK988,SPTL!AK988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL988,SPTL!AL988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM988,SPTL!AM988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN988,SPTL!AN988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO988,SPTL!AO988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP988,SPTL!AP988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ988,SPTL!AQ988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR988,SPTL!AR988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS988,SPTL!AS988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT988,SPTL!AT988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU988,SPTL!AU988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV988,SPTL!AV988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW988,SPTL!AW988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX988,SPTL!AX988)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY988,SPTL!AY988)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A989,SPTL!A989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B989,SPTL!B989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C989,SPTL!C989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D989,SPTL!D989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E989,SPTL!E989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F989,SPTL!F989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G989,SPTL!G989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H989,SPTL!H989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I989,SPTL!I989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J989,SPTL!J989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K989,SPTL!K989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L989,SPTL!L989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M989,SPTL!M989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N989,SPTL!N989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O989,SPTL!O989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P989,SPTL!P989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q989,SPTL!Q989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R989,SPTL!R989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S989,SPTL!S989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T989,SPTL!T989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U989,SPTL!U989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V989,SPTL!V989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W989,SPTL!W989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X989,SPTL!X989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y989,SPTL!Y989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z989,SPTL!Z989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA989,SPTL!AA989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB989,SPTL!AB989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC989,SPTL!AC989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD989,SPTL!AD989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE989,SPTL!AE989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF989,SPTL!AF989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG989,SPTL!AG989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH989,SPTL!AH989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI989,SPTL!AI989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ989,SPTL!AJ989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK989,SPTL!AK989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL989,SPTL!AL989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM989,SPTL!AM989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN989,SPTL!AN989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO989,SPTL!AO989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP989,SPTL!AP989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ989,SPTL!AQ989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR989,SPTL!AR989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS989,SPTL!AS989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT989,SPTL!AT989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU989,SPTL!AU989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV989,SPTL!AV989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW989,SPTL!AW989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX989,SPTL!AX989)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY989,SPTL!AY989)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A990,SPTL!A990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B990,SPTL!B990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C990,SPTL!C990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D990,SPTL!D990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E990,SPTL!E990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F990,SPTL!F990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G990,SPTL!G990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H990,SPTL!H990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I990,SPTL!I990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J990,SPTL!J990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K990,SPTL!K990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L990,SPTL!L990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M990,SPTL!M990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N990,SPTL!N990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O990,SPTL!O990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P990,SPTL!P990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q990,SPTL!Q990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R990,SPTL!R990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S990,SPTL!S990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T990,SPTL!T990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U990,SPTL!U990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V990,SPTL!V990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W990,SPTL!W990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X990,SPTL!X990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y990,SPTL!Y990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z990,SPTL!Z990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA990,SPTL!AA990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB990,SPTL!AB990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC990,SPTL!AC990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD990,SPTL!AD990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE990,SPTL!AE990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF990,SPTL!AF990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG990,SPTL!AG990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH990,SPTL!AH990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI990,SPTL!AI990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ990,SPTL!AJ990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK990,SPTL!AK990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL990,SPTL!AL990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM990,SPTL!AM990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN990,SPTL!AN990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO990,SPTL!AO990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP990,SPTL!AP990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ990,SPTL!AQ990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR990,SPTL!AR990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS990,SPTL!AS990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT990,SPTL!AT990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU990,SPTL!AU990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV990,SPTL!AV990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW990,SPTL!AW990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX990,SPTL!AX990)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY990,SPTL!AY990)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A991,SPTL!A991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B991,SPTL!B991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C991,SPTL!C991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D991,SPTL!D991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E991,SPTL!E991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F991,SPTL!F991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G991,SPTL!G991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H991,SPTL!H991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I991,SPTL!I991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J991,SPTL!J991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K991,SPTL!K991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L991,SPTL!L991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M991,SPTL!M991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N991,SPTL!N991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O991,SPTL!O991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P991,SPTL!P991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q991,SPTL!Q991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R991,SPTL!R991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S991,SPTL!S991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T991,SPTL!T991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U991,SPTL!U991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V991,SPTL!V991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W991,SPTL!W991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X991,SPTL!X991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y991,SPTL!Y991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z991,SPTL!Z991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA991,SPTL!AA991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB991,SPTL!AB991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC991,SPTL!AC991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD991,SPTL!AD991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE991,SPTL!AE991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF991,SPTL!AF991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG991,SPTL!AG991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH991,SPTL!AH991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI991,SPTL!AI991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ991,SPTL!AJ991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK991,SPTL!AK991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL991,SPTL!AL991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM991,SPTL!AM991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN991,SPTL!AN991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO991,SPTL!AO991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP991,SPTL!AP991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ991,SPTL!AQ991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR991,SPTL!AR991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS991,SPTL!AS991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT991,SPTL!AT991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU991,SPTL!AU991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV991,SPTL!AV991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW991,SPTL!AW991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX991,SPTL!AX991)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY991,SPTL!AY991)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A992,SPTL!A992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B992,SPTL!B992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C992,SPTL!C992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D992,SPTL!D992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E992,SPTL!E992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F992,SPTL!F992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G992,SPTL!G992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H992,SPTL!H992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I992,SPTL!I992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J992,SPTL!J992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K992,SPTL!K992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L992,SPTL!L992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M992,SPTL!M992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N992,SPTL!N992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O992,SPTL!O992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P992,SPTL!P992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q992,SPTL!Q992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R992,SPTL!R992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S992,SPTL!S992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T992,SPTL!T992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U992,SPTL!U992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V992,SPTL!V992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W992,SPTL!W992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X992,SPTL!X992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y992,SPTL!Y992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z992,SPTL!Z992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA992,SPTL!AA992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB992,SPTL!AB992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC992,SPTL!AC992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD992,SPTL!AD992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE992,SPTL!AE992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF992,SPTL!AF992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG992,SPTL!AG992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH992,SPTL!AH992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI992,SPTL!AI992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ992,SPTL!AJ992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK992,SPTL!AK992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL992,SPTL!AL992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM992,SPTL!AM992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN992,SPTL!AN992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO992,SPTL!AO992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP992,SPTL!AP992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ992,SPTL!AQ992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR992,SPTL!AR992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS992,SPTL!AS992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT992,SPTL!AT992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU992,SPTL!AU992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV992,SPTL!AV992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW992,SPTL!AW992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX992,SPTL!AX992)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY992,SPTL!AY992)","v":0}]
[{"$f":"CHOOSE(UserInterface!$B$51,SHETL!A993,SPTL!A993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!B993,SPTL!B993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!C993,SPTL!C993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!D993,SPTL!D993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!E993,SPTL!E993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!F993,SPTL!F993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!G993,SPTL!G993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!H993,SPTL!H993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!I993,SPTL!I993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!J993,SPTL!J993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!K993,SPTL!K993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!L993,SPTL!L993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!M993,SPTL!M993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!N993,SPTL!N993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!O993,SPTL!O993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!P993,SPTL!P993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Q993,SPTL!Q993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!R993,SPTL!R993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!S993,SPTL!S993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!T993,SPTL!T993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!U993,SPTL!U993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!V993,SPTL!V993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!W993,SPTL!W993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!X993,SPTL!X993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Y993,SPTL!Y993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!Z993,SPTL!Z993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AA993,SPTL!AA993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AB993,SPTL!AB993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AC993,SPTL!AC993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AD993,SPTL!AD993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AE993,SPTL!AE993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AF993,SPTL!AF993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AG993,SPTL!AG993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AH993,SPTL!AH993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AI993,SPTL!AI993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AJ993,SPTL!AJ993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AK993,SPTL!AK993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AL993,SPTL!AL993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AM993,SPTL!AM993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AN993,SPTL!AN993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AO993,SPTL!AO993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AP993,SPTL!AP993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AQ993,SPTL!AQ993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AR993,SPTL!AR993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AS993,SPTL!AS993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AT993,SPTL!AT993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AU993,SPTL!AU993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AV993,SPTL!AV993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AW993,SPTL!AW993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AX993,SPTL!AX993)","v":0},{"$f":"CHOOSE(UserInterface!$B$51,SHETL!AY993,SPTL!AY993)","v":0}]

{"sheet":"IQI","index":12,"n_rows":410,"n_cols":57,"rows_kept":410,"cut":false,"hidden":false,"merged":[[86,27,88,27],[86,28,88,28],[86,34,88,34],[40,27,40,28],[42,27,85,27],[42,28,85,28],[42,34,85,34],[89,27,92,27],[89,28,92,28],[89,34,92,34],[93,27,101,27],[93,28,101,28],[93,34,101,34],[180,1,181,1],[258,1,259,1],[102,27,103,27],[102,28,103,28],[102,34,103,34],[104,27,105,27],[104,28,105,28],[104,34,105,34],[3,28,4,34],[5,28,6,34],[2,13,2,20],[0,2,0,3],[2,7,2,11]]}
[null,null,"financial year ending 31st March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,V2*12)","v":"2022-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,W2*12)","v":"2023-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,X2*12)","v":"2024-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Y2*12)","v":"2025-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Z2*12)","v":"2026-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AA2*12)","v":"2027-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AB2*12)","v":"2028-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AC2*12)","v":"2029-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AD2*12)","v":"2030-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AE2*12)","v":"2031-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AF2*12)","v":"2032-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AG2*12)","v":"2033-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AH2*12)","v":"2034-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AI2*12)","v":"2035-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AJ2*12)","v":"2036-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AK2*12)","v":"2037-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AL2*12)","v":"2038-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AM2*12)","v":"2039-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AN2*12)","v":"2040-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AO2*12)","v":"2041-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AP2*12)","v":"2042-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AQ2*12)","v":"2043-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AR2*12)","v":"2044-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AS2*12)","v":"2045-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AT2*12)","v":"2046-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AU2*12)","v":"2047-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AV2*12)","v":"2048-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AW2*12)","v":"2049-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AX2*12)","v":"2050-03-31"}]
[null,{"$f":"UserInterface!B51","v":2},{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},{"$f":"K2+1","v":2},{"$f":"L2+1","v":3},{"$f":"M2+1","v":4},{"$f":"N2+1","v":5},6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AQ2+1","v":34},35,36,37,38,39,40]
[null,null,null,null,null,null,null,"TPCR4",null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
["The IQI calculation does 3 things",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This matrix is included here to illustrate the process and for comparison with our short-form calculations."]
["it sets allowed revenue by interpolating between the 2 forecasts",null,null,null,null,"These are the IQI paramters",null,null,null,"live"]
["it gives additional income for operators' forecasts being close to ours",null,null,null,null,null,"slope & intercept set the",null,null,{"$f":"IF(UserInterface!I2=\"GD\",-0.0025,-0.0025)","v":-2.5000000000000001E-3},"Incentive rate (slope)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"It doesn't drive anything, but it is hooked up so that you can see it calculates the same additional income as is shown to the left."]
["it sets the sharing factor which will apply in the RIIO capex roller",null,null,null,null,null,"shape of the sharing factor",null,null,{"$f":"IF(UserInterface!I2=\"GD\",0.85,0.75)","v":0.75},"Incentive rate (intercept)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"}]
[null,null,null,null,null,null,"curve","They also contribute to additional income parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IQI MATRIX (For information only)",null,null,null,null,null,null,null,null,null,null,null,"Selected operator"]
[null,"(1) IQI matrix inputs (for entire Price Control period)",null,null,null,null,"These two set the point of",null,null,0.25,"Allowed expenditure (slope)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator:Ofgem Ratio",90,95,100,105,110,115,120,125,130,135,140,{"$f":"C15","v":100}]
[null,null,{"$f":"C2","v":"SPTL"},null,null,null,"interpolation - 75% our view",null,null,75,"Allowed expenditure (intercept)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Efficiency Incentive",{"$f":"$J$7+$J$6*AD9","v":0.52500000000000002},{"$f":"$J$7+$J$6*AE9","v":0.51249999999999996},{"$f":"$J$7+$J$6*AF9","v":0.5},{"$f":"$J$7+$J$6*AG9","v":0.48749999999999999},0.47499999999999998,0.46249999999999997,0.45,0.4375,0.42499999999999999,0.41249999999999998,{"$f":"$J$7+$J$6*AN9","v":0.39999999999999997},{"$f":"$J$7+$J$6*AO9","v":0.5}]
[null,null,null,null,null,null,"25% theirs",null,"They also contribute to additional income parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional income (£/100m)",{"$f":"($J$14+$J$13*AD9+$J$12*AD9^2)","v":3.6875},{"$f":"($J$14+$J$13*AE9+$J$12*AE9^2)","v":3.109375},{"$f":"($J$14+$J$13*AF9+$J$12*AF9^2)","v":2.5},{"$f":"($J$14+$J$13*AG9+$J$12*AG9^2)","v":1.859375},1.1875,0.484375,-0.25,-1.015625,-1.8125,-2.640625,-3.5,{"$f":"($J$14+$J$13*AO9+$J$12*AO9^2)","v":2.5}]
[null,null,"Ofgem baselines:","Operator forecasts:",null,null,"These three set the amount",null,null,{"$f":"(0.5-J9)*J6","v":-6.2500000000000001E-4},"Additional income (second order parameter)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rewards & Penalties",null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO11*C13/100","v":42.217366625725717}]
[null,"Total",{"$f":"H28","v":1688.6946650290286},{"$f":"H23","v":1688.6946650290286},null,null,"of additional income that",null,null,{"$f":"-J6*J10-J7*J9","v":0},"Additional income (first order parameter)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Allowed expenditure",{"$f":"$J$10+AD9*$J$9","v":97.5},{"$f":"$J$10+AE9*$J$9","v":98.75},{"$f":"$J$10+AF9*$J$9","v":100},{"$f":"$J$10+AG9*$J$9","v":101.25},102.5,103.75,105,106.25,107.5,108.75,110,{"$f":"$J$10+AO9*$J$9","v":100}]
[null,null,null,null,null,null,"is earned by the closeness",null,null,{"$f":"IF(UserInterface!I2=\"GD\",8.75,8.75)","v":8.75},"Additional income (intercept)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Actual Expenditure"]
[null,"IQI ratio",{"$f":"D13/C13*100","v":100},null,null,null,"of the two forecasts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC16-(AC17-AC16)","v":85},{"$f":"(AD$13-$AC15)*AD$10+AD$11","v":10.25},10.15625,10,9.78125,9.5,9.15625,8.75,8.28125,7.75,7.15625,6.5,10]
[null,"This section intiates the sharing factor (incentive strength) calculation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC17-(AC18-AC17)","v":90},7.625,7.59375,7.5,7.34375,7.125,6.8437499999999991,6.5,6.09375,5.625,5.09375,4.4999999999999991,7.5]
[null,"(2) IQI outputs",{"$f":"C2","v":"SPTL"},null,null,null,"IQI is applied at the group level to prevent gaming amongst group companies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC18-(AC19-AC18)","v":95},5,5.03125,5,4.90625,4.75,4.53125,4.25,3.90625,3.5,3.03125,2.4999999999999991,5]
[null,"it interpolates at group level and computes additonal income for the group",null,null,null,null,"This section brings in operator & Ofgem forecasts from input sheets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AF9","v":100},2.375,2.46875,2.5,2.46875,2.375,2.21875,2,1.71875,1.375,0.96875,0.49999999999999956,2.5]
[null,"IQI incentive strength",{"$f":"J7+J6*C15","v":0.5},null,null,null,null,null,"SHETL","SPTL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG9","v":105},-0.25,-9.3749999999999556E-2,0,3.125E-2,0,-9.375E-2,-0.25,-0.46875,-0.75,-1.09375,-1.5000000000000002,0]
[null,"Expenditure allowance at group level",{"$f":"(J10+J9*C15)*C13/100","v":1688.6946650290286},{"$f":"C20/D13","v":1},null,null,"NWO view","TO",{"$f":"SUM(SHETL!$N296:$U296)-IF(UserInterface!$B$138=2,SUM(SHETL!Y296:AF296),0)","v":1228.3381260633093},{"$f":"SUM(SPTL!$N296:$U296)-IF(UserInterface!$B$138=2,SUM(SPTL!Y296:AF296),0)","v":1688.6946650290286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC19+AC19-AC18","v":110},-2.875,-2.6562499999999991,-2.5,-2.40625,-2.375,-2.40625,-2.5,-2.65625,-2.875,-3.15625,-3.5,-2.5]
[null,"Additional income at group level",{"$f":"(+J14+J13*C15+J12*C15^2)*H28/100","v":42.217366625725717},null,null,null,null,"SO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,-5.5,-5.21875,-5,-4.84375,-4.75,-4.71875,-4.75,-4.84375,-5,-5.21875,-5.5,-5]
[null,"This indicates this company's share of group additional income",null,null,null,null,"NWO",{"$f":"CHOOSE(B$2,I20,J20,K20,K21,L20,L21,M20,N20,O20,P20,Q20,R20,S20,T20)","v":1688.6946650290286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,-8.125,-7.7812499999999982,-7.5,-7.28125,-7.125,-7.0312499999999991,-7,-7.03125,-7.125,-7.28125,-7.5,-7.5]
[null,"Additional income for this operator",{"$f":"C21*(H22*J9+H27*(J10/100))/(H23*J9+H28*(J10/100))","v":42.217366625725717},null,null,null,"group",{"$f":"CHOOSE(B$2,I23,J23,K23,K23,L23,L23,SUM(M23:P23),SUM(M23:P23),SUM(M23:P23),SUM(M23:P23),Q23,SUM(R23:S23),SUM(R23:S23),T23)","v":1688.6946650290286},{"$f":"SUM(I20:I22)","v":1228.3381260633093},1688.6946650290286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,-10.75,-10.343749999999998,-10,-9.71875,-9.5,-9.34375,-9.25,-9.21875,-9.25,-9.34375,-9.5,-10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,-13.375,-12.90625,-12.5,-12.15625,-11.875,-11.65625,-11.5,-11.40625,-11.375,-11.40625,-11.5,-12.5]
[null,null,null,null,null,null,"Ofgem view","TO",{"$f":"I20","v":1228.3381260633093},{"$f":"J20","v":1688.6946650290286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,-16,-15.46875,-15,-14.59375,-14.25,-13.968749999999998,-13.75,-13.59375,-13.5,-13.46875,-13.5,-15]
[null,null,null,null,null,null,null,"SO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,-18.625,-18.031249999999996,-17.5,-17.03125,-16.625,-16.28125,-16,-15.78125,-15.625,-15.53125,-15.499999999999998,-17.5]
[null,null,null,null,null,null,"NWO",{"$f":"CHOOSE(B$2,I25,J25,K25,K26,L25,L26,M25,N25,O25,P25,Q25,R25,S25,T25)","v":1688.6946650290286},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,-21.25,-20.593749999999996,-20,-19.46875,-19,-18.59375,-18.25,-17.96875,-17.75,-17.59375,-17.5,-20]
[null,null,null,null,null,null,"group",{"$f":"CHOOSE(B$2,I28,J28,K28,K28,L28,L28,SUM(M28:P28),SUM(M28:P28),SUM(M28:P28),SUM(M28:P28),Q28,SUM(R28:S28),SUM(R28:S28),T28)","v":1688.6946650290286},{"$f":"SUM(I25:I27)","v":1228.3381260633093},{"$f":"SUM(J25:J27)","v":1688.6946650290286}]
[]
[]
[null,"(3) Split between \"fast\" and \"slow\" pots",{"$f":"C2","v":"SPTL"}]
[null,"The totex sharing factor is split into fast pot and slow pot ratios"]
[null,"IQI incentive strength",null,null,{"$f":"C19","v":0.5}]
[null,"RAV additions percentage",null,null,{"$f":"$D$393/$D$394","v":0.80167069127584523},0.80167069127584523,0.80167069127584523,0.80167069127584523,0.80167069127584523,0.80167069127584523,0.80167069127584523,0.80167069127584523,0.80167069127584523,{"$f":"IF(UserInterface!$B$99=1,$D$393/$D$394,'User input'!N30)","v":0.9},{"$f":"IF(UserInterface!$B$99=1,$D$393/$D$394,'User input'!O30)","v":0.9},{"$f":"IF(UserInterface!$B$99=1,$D$393/$D$394,'User input'!P30)","v":0.9},{"$f":"IF(UserInterface!$B$99=1,$D$393/$D$394,'User input'!Q30)","v":0.9},{"$f":"IF(UserInterface!$B$99=1,$D$393/$D$394,'User input'!R30)","v":0.9},{"$f":"IF(UserInterface!$B$99=1,$D$393/$D$394,'User input'!S30)","v":0.9},{"$f":"IF(UserInterface!$B$99=1,$D$393/$D$394,'User input'!T30)","v":0.9},{"$f":"IF(UserInterface!$B$99=1,$D$393/$D$394,'User input'!U30)","v":0.9}]
[]
[]
[]
[]
[null,"Post IQI"]
[null,"Summary inputs table for the financial model (excluding pensions)"]
[null,null,null,null,null,null,null,null,"This is the interpolation of Totex by cost category for the DNO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"This section is to help Cost & Outputs sense-check the calculation to the left"]
["Building Block - excluding pensions",null,null,null,"04/05","05/06","06/07","07/08","08/09","09/10","10/11","11/12","12/13","13/14","14/15","15/16","16/17","17/18","18/19","19/20","20/21","Within based allowed demand revenue","IQI","RAV %","Other","IQI sum","IQI applied sum","IQI",null,null,null,"opex","RAV adds",null,"Building Block","Cost area",null,null,null,null,null,null,null,null,null,null,"Within based allowed demand revenue","IQI","RAV %",null,null,"E Desc","E %","GT Desc","GT %","GD Desc","GD %"]
[{"$f":"Input!A224","v":"Total costs"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA43,IF(UserInterface!$I$2=\"GT\",BC43,IF(UserInterface!$I$2=\"GD\",BE43,0)))","v":1},{"$f":"Input!E224*CommonInputs!$J$6/CommonInputs!E$6*$D43","v":0},{"$f":"Input!F224*CommonInputs!$J$6/CommonInputs!F$6*$D43","v":0},{"$f":"Input!G224*CommonInputs!$J$6/CommonInputs!G$6*$D43","v":0},{"$f":"Input!H224*CommonInputs!$J$6/CommonInputs!H$6*$D43","v":0},{"$f":"Input!I224*CommonInputs!$J$6/CommonInputs!I$6*$D43","v":0},{"$f":"Input!J224*$D43","v":0},{"$f":"Input!K224*$D43","v":0},{"$f":"Input!L224*$D43","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M224*$D43,Input!M301*$D43)","v":0},{"$f":"(Input!N224*$J$9+Input!N301*($J$10/100))*$D43","v":0},{"$f":"(Input!O224*$J$9+Input!O301*($J$10/100))*$D43","v":0},{"$f":"(Input!P224*$J$9+Input!P301*($J$10/100))*$D43","v":0},{"$f":"(Input!Q224*$J$9+Input!Q301*($J$10/100))*$D43","v":0},{"$f":"(Input!R224*$J$9+Input!R301*($J$10/100))*$D43","v":0},{"$f":"(Input!S224*$J$9+Input!S301*($J$10/100))*$D43","v":0},{"$f":"(Input!T224*$J$9+Input!T301*($J$10/100))*$D43","v":0},{"$f":"(Input!U224*$J$9+Input!U301*($J$10/100))*$D43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs",1,"Total costs",1,"Capex",1]
[{"$f":"Input!A225","v":"Load related investment "},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA44,IF(UserInterface!$I$2=\"GT\",BC44,IF(UserInterface!$I$2=\"GD\",BE44,0)))","v":1},{"$f":"Input!E225*CommonInputs!$J$6/CommonInputs!E$6*$D44","v":0},{"$f":"Input!F225*CommonInputs!$J$6/CommonInputs!F$6*$D44","v":0},{"$f":"Input!G225*CommonInputs!$J$6/CommonInputs!G$6*$D44","v":0},{"$f":"Input!H225*CommonInputs!$J$6/CommonInputs!H$6*$D44","v":0},{"$f":"Input!I225*CommonInputs!$J$6/CommonInputs!I$6*$D44","v":0},{"$f":"Input!J225*$D44","v":0},{"$f":"Input!K225*$D44","v":0},{"$f":"Input!L225*$D44","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M225*$D44,Input!M302*$D44)","v":0},{"$f":"(Input!N225*$J$9+Input!N302*($J$10/100))*$D44","v":0},{"$f":"(Input!O225*$J$9+Input!O302*($J$10/100))*$D44","v":0},{"$f":"(Input!P225*$J$9+Input!P302*($J$10/100))*$D44","v":0},{"$f":"(Input!Q225*$J$9+Input!Q302*($J$10/100))*$D44","v":0},{"$f":"(Input!R225*$J$9+Input!R302*($J$10/100))*$D44","v":0},{"$f":"(Input!S225*$J$9+Input!S302*($J$10/100))*$D44","v":0},{"$f":"(Input!T225*$J$9+Input!T302*($J$10/100))*$D44","v":0},{"$f":"(Input!U225*$J$9+Input!U302*($J$10/100))*$D44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load related investment ",1,"Load related investment ",1,0,1]
[{"$f":"Input!A226","v":"Generation connection - sole-use"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA45,IF(UserInterface!$I$2=\"GT\",BC45,IF(UserInterface!$I$2=\"GD\",BE45,0)))","v":1},{"$f":"Input!E226*CommonInputs!$J$6/CommonInputs!E$6*$D45","v":0},{"$f":"Input!F226*CommonInputs!$J$6/CommonInputs!F$6*$D45","v":0},{"$f":"Input!G226*CommonInputs!$J$6/CommonInputs!G$6*$D45","v":0},{"$f":"Input!H226*CommonInputs!$J$6/CommonInputs!H$6*$D45","v":0},{"$f":"Input!I226*CommonInputs!$J$6/CommonInputs!I$6*$D45","v":0},{"$f":"Input!J226*$D45","v":0},{"$f":"Input!K226*$D45","v":21.57667},{"$f":"Input!L226*$D45","v":11.001745218412042},{"$f":"IF(UserInterface!$B$123=1,Input!M226*$D45,Input!M303*$D45)","v":7},{"$f":"(Input!N226*$J$9+Input!N303*($J$10/100))*$D45","v":11.00276313461052},{"$f":"(Input!O226*$J$9+Input!O303*($J$10/100))*$D45","v":12.904604018664411},{"$f":"(Input!P226*$J$9+Input!P303*($J$10/100))*$D45","v":12.572863688307786},{"$f":"(Input!Q226*$J$9+Input!Q303*($J$10/100))*$D45","v":11.268864448280095},{"$f":"(Input!R226*$J$9+Input!R303*($J$10/100))*$D45","v":13.849112329288049},{"$f":"(Input!S226*$J$9+Input!S303*($J$10/100))*$D45","v":5.9346984861966989},{"$f":"(Input!T226*$J$9+Input!T303*($J$10/100))*$D45","v":5.2661834058554735},{"$f":"(Input!U226*$J$9+Input!U303*($J$10/100))*$D45","v":2.3371370998459877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generation connection - sole-use",1,"Entry",1,"LTS ",1]
[{"$f":"Input!A227","v":"Demand connection - sole-use"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA46,IF(UserInterface!$I$2=\"GT\",BC46,IF(UserInterface!$I$2=\"GD\",BE46,0)))","v":1},{"$f":"Input!E227*CommonInputs!$J$6/CommonInputs!E$6*$D46","v":0},{"$f":"Input!F227*CommonInputs!$J$6/CommonInputs!F$6*$D46","v":0},{"$f":"Input!G227*CommonInputs!$J$6/CommonInputs!G$6*$D46","v":0},{"$f":"Input!H227*CommonInputs!$J$6/CommonInputs!H$6*$D46","v":0},{"$f":"Input!I227*CommonInputs!$J$6/CommonInputs!I$6*$D46","v":0},{"$f":"Input!J227*$D46","v":0},{"$f":"Input!K227*$D46","v":3.2007775364238409},{"$f":"Input!L227*$D46","v":-2.0592973874055957E-2},{"$f":"IF(UserInterface!$B$123=1,Input!M227*$D46,Input!M304*$D46)","v":0},{"$f":"(Input!N227*$J$9+Input!N304*($J$10/100))*$D46","v":0},{"$f":"(Input!O227*$J$9+Input!O304*($J$10/100))*$D46","v":1.2775270245991108},{"$f":"(Input!P227*$J$9+Input!P304*($J$10/100))*$D46","v":4.813353770922248},{"$f":"(Input!Q227*$J$9+Input!Q304*($J$10/100))*$D46","v":3.2882045387916534},{"$f":"(Input!R227*$J$9+Input!R304*($J$10/100))*$D46","v":1.8462296149945026},{"$f":"(Input!S227*$J$9+Input!S304*($J$10/100))*$D46","v":1.8373771783737212},{"$f":"(Input!T227*$J$9+Input!T304*($J$10/100))*$D46","v":1.850760598098437},{"$f":"(Input!U227*$J$9+Input!U304*($J$10/100))*$D46","v":1.5316627099992979},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand connection - sole-use",1,"Exit",1,"Mains",1]
[{"$f":"Input!A228","v":"Infrastructure - local enabling (entry triggered) "},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA47,IF(UserInterface!$I$2=\"GT\",BC47,IF(UserInterface!$I$2=\"GD\",BE47,0)))","v":1},{"$f":"Input!E228*CommonInputs!$J$6/CommonInputs!E$6*$D47","v":0},{"$f":"Input!F228*CommonInputs!$J$6/CommonInputs!F$6*$D47","v":0},{"$f":"Input!G228*CommonInputs!$J$6/CommonInputs!G$6*$D47","v":0},{"$f":"Input!H228*CommonInputs!$J$6/CommonInputs!H$6*$D47","v":0},{"$f":"Input!I228*CommonInputs!$J$6/CommonInputs!I$6*$D47","v":0},{"$f":"Input!J228*$D47","v":0},{"$f":"Input!K228*$D47","v":11.86955003090508},{"$f":"Input!L228*$D47","v":23.190762449703726},{"$f":"IF(UserInterface!$B$123=1,Input!M228*$D47,Input!M305*$D47)","v":55.2},{"$f":"(Input!N228*$J$9+Input!N305*($J$10/100))*$D47","v":63.892744030079378},{"$f":"(Input!O228*$J$9+Input!O305*($J$10/100))*$D47","v":62.40421153485832},{"$f":"(Input!P228*$J$9+Input!P305*($J$10/100))*$D47","v":32.716809463771149},{"$f":"(Input!Q228*$J$9+Input!Q305*($J$10/100))*$D47","v":2.9418796108980345},{"$f":"(Input!R228*$J$9+Input!R305*($J$10/100))*$D47","v":4.5687612111703304},{"$f":"(Input!S228*$J$9+Input!S305*($J$10/100))*$D47","v":5.4516061692453244},{"$f":"(Input!T228*$J$9+Input!T305*($J$10/100))*$D47","v":5.9137244522768881},{"$f":"(Input!U228*$J$9+Input!U305*($J$10/100))*$D47","v":2.7966359128457774},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - local enabling (entry triggered) ",1,"Storage",1,"Governors",1]
[{"$f":"Input!A229","v":"Infrastructure - local enabling (exit triggered) "},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA48,IF(UserInterface!$I$2=\"GT\",BC48,IF(UserInterface!$I$2=\"GD\",BE48,0)))","v":1},{"$f":"Input!E229*CommonInputs!$J$6/CommonInputs!E$6*$D48","v":0},{"$f":"Input!F229*CommonInputs!$J$6/CommonInputs!F$6*$D48","v":0},{"$f":"Input!G229*CommonInputs!$J$6/CommonInputs!G$6*$D48","v":0},{"$f":"Input!H229*CommonInputs!$J$6/CommonInputs!H$6*$D48","v":0},{"$f":"Input!I229*CommonInputs!$J$6/CommonInputs!I$6*$D48","v":0},{"$f":"Input!J229*$D48","v":0},{"$f":"Input!K229*$D48","v":0},{"$f":"Input!L229*$D48","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M229*$D48,Input!M306*$D48)","v":0},{"$f":"(Input!N229*$J$9+Input!N306*($J$10/100))*$D48","v":6.4059089348057618},{"$f":"(Input!O229*$J$9+Input!O306*($J$10/100))*$D48","v":10.604739893408748},{"$f":"(Input!P229*$J$9+Input!P306*($J$10/100))*$D48","v":9.0537980163385878},{"$f":"(Input!Q229*$J$9+Input!Q306*($J$10/100))*$D48","v":4.19709791710528},{"$f":"(Input!R229*$J$9+Input!R306*($J$10/100))*$D48","v":0.126037531607326},{"$f":"(Input!S229*$J$9+Input!S306*($J$10/100))*$D48","v":3.0337092331981661},{"$f":"(Input!T229*$J$9+Input!T306*($J$10/100))*$D48","v":10.882647168088351},{"$f":"(Input!U229*$J$9+Input!U306*($J$10/100))*$D48","v":9.4422501181133196},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - local enabling (exit triggered) ",1,"LR Capex - Bi-directional",1,"Connections ",1]
[{"$f":"Input!A230","v":"Infrastructure - wider works - reactive schemes (excl TIRG /TSS)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA49,IF(UserInterface!$I$2=\"GT\",BC49,IF(UserInterface!$I$2=\"GD\",BE49,0)))","v":1},{"$f":"Input!E230*CommonInputs!$J$6/CommonInputs!E$6*$D49","v":0},{"$f":"Input!F230*CommonInputs!$J$6/CommonInputs!F$6*$D49","v":0},{"$f":"Input!G230*CommonInputs!$J$6/CommonInputs!G$6*$D49","v":0},{"$f":"Input!H230*CommonInputs!$J$6/CommonInputs!H$6*$D49","v":0},{"$f":"Input!I230*CommonInputs!$J$6/CommonInputs!I$6*$D49","v":0},{"$f":"Input!J230*$D49","v":0},{"$f":"Input!K230*$D49","v":12.250594975717441},{"$f":"Input!L230*$D49","v":14.191736951571585},{"$f":"IF(UserInterface!$B$123=1,Input!M230*$D49,Input!M307*$D49)","v":0},{"$f":"(Input!N230*$J$9+Input!N307*($J$10/100))*$D49","v":0},{"$f":"(Input!O230*$J$9+Input!O307*($J$10/100))*$D49","v":0},{"$f":"(Input!P230*$J$9+Input!P307*($J$10/100))*$D49","v":0},{"$f":"(Input!Q230*$J$9+Input!Q307*($J$10/100))*$D49","v":0},{"$f":"(Input!R230*$J$9+Input!R307*($J$10/100))*$D49","v":0},{"$f":"(Input!S230*$J$9+Input!S307*($J$10/100))*$D49","v":0},{"$f":"(Input!T230*$J$9+Input!T307*($J$10/100))*$D49","v":0},{"$f":"(Input!U230*$J$9+Input!U307*($J$10/100))*$D49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - wider works - reactive schemes (excl TIRG /TSS)",1,"Network flexibility",1,"Other Capex",1]
[{"$f":"Input!A231","v":"Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA50,IF(UserInterface!$I$2=\"GT\",BC50,IF(UserInterface!$I$2=\"GD\",BE50,0)))","v":1},{"$f":"Input!E231*CommonInputs!$J$6/CommonInputs!E$6*$D50","v":0},{"$f":"Input!F231*CommonInputs!$J$6/CommonInputs!F$6*$D50","v":0},{"$f":"Input!G231*CommonInputs!$J$6/CommonInputs!G$6*$D50","v":0},{"$f":"Input!H231*CommonInputs!$J$6/CommonInputs!H$6*$D50","v":0},{"$f":"Input!I231*CommonInputs!$J$6/CommonInputs!I$6*$D50","v":0},{"$f":"Input!J231*$D50","v":0},{"$f":"Input!K231*$D50","v":1.5432320264900663},{"$f":"Input!L231*$D50","v":12.384977941540731},{"$f":"IF(UserInterface!$B$123=1,(Input!M231)*$D50,(Input!M308)*$D50)","v":0},{"$f":"((Input!N231)*$J$9+(Input!N308)*($J$10/100))*$D50","v":166.06659702243874},{"$f":"((Input!O231)*$J$9+(Input!O308)*($J$10/100))*$D50","v":197.52004077582191},{"$f":"((Input!P231)*$J$9+(Input!P308)*($J$10/100))*$D50","v":160.19213806037854},{"$f":"((Input!Q231)*$J$9+(Input!Q308)*($J$10/100))*$D50","v":116.82488607785335},{"$f":"((Input!R231)*$J$9+(Input!R308)*($J$10/100))*$D50","v":99.298979427751036},{"$f":"((Input!S231)*$J$9+(Input!S308)*($J$10/100))*$D50","v":92.927976277373716},{"$f":"((Input!T231)*$J$9+(Input!T308)*($J$10/100))*$D50","v":70.99063915172205},{"$f":"((Input!U231)*$J$9+(Input!U308)*($J$10/100))*$D50","v":1.7218871903798545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)",1,"Total load related",0,0,1]
[{"$f":"Input!A232","v":"Infrastructure - TSS"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA51,IF(UserInterface!$I$2=\"GT\",BC51,IF(UserInterface!$I$2=\"GD\",BE51,0)))","v":1},{"$f":"Input!E232*CommonInputs!$J$6/CommonInputs!E$6*$D51","v":0},{"$f":"Input!F232*CommonInputs!$J$6/CommonInputs!F$6*$D51","v":0},{"$f":"Input!G232*CommonInputs!$J$6/CommonInputs!G$6*$D51","v":0},{"$f":"Input!H232*CommonInputs!$J$6/CommonInputs!H$6*$D51","v":0},{"$f":"Input!I232*CommonInputs!$J$6/CommonInputs!I$6*$D51","v":0},{"$f":"Input!J232*$D51","v":0},{"$f":"Input!K232*$D51","v":0.29530983222958057},{"$f":"Input!L232*$D51","v":0.43010496574120166},{"$f":"IF(UserInterface!$B$123=1,Input!M232*$D51,Input!M309*$D51)","v":0},{"$f":"(Input!N232*$J$9+Input!N309*($J$10/100))*$D51","v":-4.7164725595879951},{"$f":"(Input!O232*$J$9+Input!O309*($J$10/100))*$D51","v":-24.147398324965895},{"$f":"(Input!P232*$J$9+Input!P309*($J$10/100))*$D51","v":-57.809523809523796},{"$f":"(Input!Q232*$J$9+Input!Q309*($J$10/100))*$D51","v":-94.476190476190467},{"$f":"(Input!R232*$J$9+Input!R309*($J$10/100))*$D51","v":-97.333333333333329},{"$f":"(Input!S232*$J$9+Input!S309*($J$10/100))*$D51","v":-86.476190476190467},{"$f":"(Input!T232*$J$9+Input!T309*($J$10/100))*$D51","v":-65.333333333333329},{"$f":"(Input!U232*$J$9+Input!U309*($J$10/100))*$D51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - TSS",1,0,1,0,1]
[{"$f":"Input!A233","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA52,IF(UserInterface!$I$2=\"GT\",BC52,IF(UserInterface!$I$2=\"GD\",BE52,0)))","v":1},{"$f":"Input!E233*CommonInputs!$J$6/CommonInputs!E$6*$D52","v":0},{"$f":"Input!F233*CommonInputs!$J$6/CommonInputs!F$6*$D52","v":0},{"$f":"Input!G233*CommonInputs!$J$6/CommonInputs!G$6*$D52","v":0},{"$f":"Input!H233*CommonInputs!$J$6/CommonInputs!H$6*$D52","v":0},{"$f":"Input!I233*CommonInputs!$J$6/CommonInputs!I$6*$D52","v":0},{"$f":"Input!J233*$D52","v":0},{"$f":"Input!K233*$D52","v":0},{"$f":"Input!L233*$D52","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M233*$D52,Input!M310*$D52)","v":0},{"$f":"(Input!N233*$J$9+Input!N310*($J$10/100))*$D52","v":0},{"$f":"(Input!O233*$J$9+Input!O310*($J$10/100))*$D52","v":0},{"$f":"(Input!P233*$J$9+Input!P310*($J$10/100))*$D52","v":0},{"$f":"(Input!Q233*$J$9+Input!Q310*($J$10/100))*$D52","v":0},{"$f":"(Input!R233*$J$9+Input!R310*($J$10/100))*$D52","v":0},{"$f":"(Input!S233*$J$9+Input!S310*($J$10/100))*$D52","v":0},{"$f":"(Input!T233*$J$9+Input!T310*($J$10/100))*$D52","v":0},{"$f":"(Input!U233*$J$9+Input!U310*($J$10/100))*$D52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,"NON-LOAD RELATED EXPENDITURE",1,"Contributions (-ve)",1]
[{"$f":"Input!A234","v":"Total Load Related"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA53,IF(UserInterface!$I$2=\"GT\",BC53,IF(UserInterface!$I$2=\"GD\",BE53,0)))","v":0},{"$f":"Input!E234*CommonInputs!$J$6/CommonInputs!E$6*$D53","v":0},{"$f":"Input!F234*CommonInputs!$J$6/CommonInputs!F$6*$D53","v":0},{"$f":"Input!G234*CommonInputs!$J$6/CommonInputs!G$6*$D53","v":0},{"$f":"Input!H234*CommonInputs!$J$6/CommonInputs!H$6*$D53","v":0},{"$f":"Input!I234*CommonInputs!$J$6/CommonInputs!I$6*$D53","v":0},{"$f":"Input!J234*$D53","v":0},{"$f":"Input!K234*$D53","v":0},{"$f":"Input!L234*$D53","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M234*$D53,Input!M311*$D53)","v":0},{"$f":"(Input!N234*$J$9+Input!N311*($J$10/100))*$D53","v":0},{"$f":"(Input!O234*$J$9+Input!O311*($J$10/100))*$D53","v":0},{"$f":"(Input!P234*$J$9+Input!P311*($J$10/100))*$D53","v":0},{"$f":"(Input!Q234*$J$9+Input!Q311*($J$10/100))*$D53","v":0},{"$f":"(Input!R234*$J$9+Input!R311*($J$10/100))*$D53","v":0},{"$f":"(Input!S234*$J$9+Input!S311*($J$10/100))*$D53","v":0},{"$f":"(Input!T234*$J$9+Input!T311*($J$10/100))*$D53","v":0},{"$f":"(Input!U234*$J$9+Input!U311*($J$10/100))*$D53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Load Related",0,"Assets - replacement and refurbishment",1,"Connections",1]
[{"$f":"Input!A235","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA54,IF(UserInterface!$I$2=\"GT\",BC54,IF(UserInterface!$I$2=\"GD\",BE54,0)))","v":1},{"$f":"Input!E235*CommonInputs!$J$6/CommonInputs!E$6*$D54","v":0},{"$f":"Input!F235*CommonInputs!$J$6/CommonInputs!F$6*$D54","v":0},{"$f":"Input!G235*CommonInputs!$J$6/CommonInputs!G$6*$D54","v":0},{"$f":"Input!H235*CommonInputs!$J$6/CommonInputs!H$6*$D54","v":0},{"$f":"Input!I235*CommonInputs!$J$6/CommonInputs!I$6*$D54","v":0},{"$f":"Input!J235*$D54","v":0},{"$f":"Input!K235*$D54","v":0},{"$f":"Input!L235*$D54","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M235*$D54,Input!M312*$D54)","v":0},{"$f":"(Input!N235*$J$9+Input!N312*($J$10/100))*$D54","v":0},{"$f":"(Input!O235*$J$9+Input!O312*($J$10/100))*$D54","v":0},{"$f":"(Input!P235*$J$9+Input!P312*($J$10/100))*$D54","v":0},{"$f":"(Input!Q235*$J$9+Input!Q312*($J$10/100))*$D54","v":0},{"$f":"(Input!R235*$J$9+Input!R312*($J$10/100))*$D54","v":0},{"$f":"(Input!S235*$J$9+Input!S312*($J$10/100))*$D54","v":0},{"$f":"(Input!T235*$J$9+Input!T312*($J$10/100))*$D54","v":0},{"$f":"(Input!U235*$J$9+Input!U312*($J$10/100))*$D54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,"Emissions reduction",1,"Other",1]
[{"$f":"Input!A236","v":"NON-LOAD RELATED EXPENDITURE"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA55,IF(UserInterface!$I$2=\"GT\",BC55,IF(UserInterface!$I$2=\"GD\",BE55,0)))","v":1},{"$f":"Input!E236*CommonInputs!$J$6/CommonInputs!E$6*$D55","v":0},{"$f":"Input!F236*CommonInputs!$J$6/CommonInputs!F$6*$D55","v":0},{"$f":"Input!G236*CommonInputs!$J$6/CommonInputs!G$6*$D55","v":0},{"$f":"Input!H236*CommonInputs!$J$6/CommonInputs!H$6*$D55","v":0},{"$f":"Input!I236*CommonInputs!$J$6/CommonInputs!I$6*$D55","v":0},{"$f":"Input!J236*$D55","v":0},{"$f":"Input!K236*$D55","v":0},{"$f":"Input!L236*$D55","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M236*$D55,Input!M313*$D55)","v":0},{"$f":"(Input!N236*$J$9+Input!N313*($J$10/100))*$D55","v":0},{"$f":"(Input!O236*$J$9+Input!O313*($J$10/100))*$D55","v":0},{"$f":"(Input!P236*$J$9+Input!P313*($J$10/100))*$D55","v":0},{"$f":"(Input!Q236*$J$9+Input!Q313*($J$10/100))*$D55","v":0},{"$f":"(Input!R236*$J$9+Input!R313*($J$10/100))*$D55","v":0},{"$f":"(Input!S236*$J$9+Input!S313*($J$10/100))*$D55","v":0},{"$f":"(Input!T236*$J$9+Input!T313*($J$10/100))*$D55","v":0},{"$f":"(Input!U236*$J$9+Input!U313*($J$10/100))*$D55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NON-LOAD RELATED EXPENDITURE",1,"Other externally-driven",1,0,1]
[{"$f":"Input!A237","v":"Assets - Replacement and Refurbishment"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA56,IF(UserInterface!$I$2=\"GT\",BC56,IF(UserInterface!$I$2=\"GD\",BE56,0)))","v":1},{"$f":"Input!E237*CommonInputs!$J$6/CommonInputs!E$6*$D56","v":0},{"$f":"Input!F237*CommonInputs!$J$6/CommonInputs!F$6*$D56","v":0},{"$f":"Input!G237*CommonInputs!$J$6/CommonInputs!G$6*$D56","v":0},{"$f":"Input!H237*CommonInputs!$J$6/CommonInputs!H$6*$D56","v":0},{"$f":"Input!I237*CommonInputs!$J$6/CommonInputs!I$6*$D56","v":0},{"$f":"Input!J237*$D56","v":0},{"$f":"Input!K237*$D56","v":0},{"$f":"Input!L237*$D56","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M237*$D56,Input!M314*$D56)","v":0},{"$f":"(Input!N237*$J$9+Input!N314*($J$10/100))*$D56","v":0},{"$f":"(Input!O237*$J$9+Input!O314*($J$10/100))*$D56","v":0},{"$f":"(Input!P237*$J$9+Input!P314*($J$10/100))*$D56","v":0},{"$f":"(Input!Q237*$J$9+Input!Q314*($J$10/100))*$D56","v":0},{"$f":"(Input!R237*$J$9+Input!R314*($J$10/100))*$D56","v":0},{"$f":"(Input!S237*$J$9+Input!S314*($J$10/100))*$D56","v":0},{"$f":"(Input!T237*$J$9+Input!T314*($J$10/100))*$D56","v":0},{"$f":"(Input!U237*$J$9+Input!U314*($J$10/100))*$D56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assets - Replacement and Refurbishment",1,"Asset health (condition driven)",1,0,1]
[{"$f":"Input!A238","v":"Transformers "},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA57,IF(UserInterface!$I$2=\"GT\",BC57,IF(UserInterface!$I$2=\"GD\",BE57,0)))","v":1},{"$f":"Input!E238*CommonInputs!$J$6/CommonInputs!E$6*$D57","v":0},{"$f":"Input!F238*CommonInputs!$J$6/CommonInputs!F$6*$D57","v":0},{"$f":"Input!G238*CommonInputs!$J$6/CommonInputs!G$6*$D57","v":0},{"$f":"Input!H238*CommonInputs!$J$6/CommonInputs!H$6*$D57","v":0},{"$f":"Input!I238*CommonInputs!$J$6/CommonInputs!I$6*$D57","v":0},{"$f":"Input!J238*$D57","v":0},{"$f":"Input!K238*$D57","v":13.95577110375276},{"$f":"Input!L238*$D57","v":12.627987678563022},{"$f":"IF(UserInterface!$B$123=1,Input!M238*$D57,Input!M315*$D57)","v":12.335398058961999},{"$f":"(Input!N238*$J$9+Input!N315*($J$10/100))*$D57","v":5.2579080425606231},{"$f":"(Input!O238*$J$9+Input!O315*($J$10/100))*$D57","v":5.7317601619903291},{"$f":"(Input!P238*$J$9+Input!P315*($J$10/100))*$D57","v":5.2473512923042742},{"$f":"(Input!Q238*$J$9+Input!Q315*($J$10/100))*$D57","v":8.6434349518521074},{"$f":"(Input!R238*$J$9+Input!R315*($J$10/100))*$D57","v":7.1242309343114814},{"$f":"(Input!S238*$J$9+Input!S315*($J$10/100))*$D57","v":2.3856288950994622},{"$f":"(Input!T238*$J$9+Input!T315*($J$10/100))*$D57","v":7.5432878128115721},{"$f":"(Input!U238*$J$9+Input!U315*($J$10/100))*$D57","v":9.9227181119425047},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transformers ",1,"Other ",1,"RPEs",1]
[{"$f":"Input!A239","v":"Reactors"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA58,IF(UserInterface!$I$2=\"GT\",BC58,IF(UserInterface!$I$2=\"GD\",BE58,0)))","v":1},{"$f":"Input!E239*CommonInputs!$J$6/CommonInputs!E$6*$D58","v":0},{"$f":"Input!F239*CommonInputs!$J$6/CommonInputs!F$6*$D58","v":0},{"$f":"Input!G239*CommonInputs!$J$6/CommonInputs!G$6*$D58","v":0},{"$f":"Input!H239*CommonInputs!$J$6/CommonInputs!H$6*$D58","v":0},{"$f":"Input!I239*CommonInputs!$J$6/CommonInputs!I$6*$D58","v":0},{"$f":"Input!J239*$D58","v":0},{"$f":"Input!K239*$D58","v":0},{"$f":"Input!L239*$D58","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M239*$D58,Input!M316*$D58)","v":0},{"$f":"(Input!N239*$J$9+Input!N316*($J$10/100))*$D58","v":0},{"$f":"(Input!O239*$J$9+Input!O316*($J$10/100))*$D58","v":0},{"$f":"(Input!P239*$J$9+Input!P316*($J$10/100))*$D58","v":0},{"$f":"(Input!Q239*$J$9+Input!Q316*($J$10/100))*$D58","v":0},{"$f":"(Input!R239*$J$9+Input!R316*($J$10/100))*$D58","v":0},{"$f":"(Input!S239*$J$9+Input!S316*($J$10/100))*$D58","v":0},{"$f":"(Input!T239*$J$9+Input!T316*($J$10/100))*$D58","v":0},{"$f":"(Input!U239*$J$9+Input!U316*($J$10/100))*$D58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reactors",1,"Costs of Discontinued Projects",1,"Capex",1]
[{"$f":"Input!A240","v":"Switchgear"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA59,IF(UserInterface!$I$2=\"GT\",BC59,IF(UserInterface!$I$2=\"GD\",BE59,0)))","v":1},{"$f":"Input!E240*CommonInputs!$J$6/CommonInputs!E$6*$D59","v":0},{"$f":"Input!F240*CommonInputs!$J$6/CommonInputs!F$6*$D59","v":0},{"$f":"Input!G240*CommonInputs!$J$6/CommonInputs!G$6*$D59","v":0},{"$f":"Input!H240*CommonInputs!$J$6/CommonInputs!H$6*$D59","v":0},{"$f":"Input!I240*CommonInputs!$J$6/CommonInputs!I$6*$D59","v":0},{"$f":"Input!J240*$D59","v":0},{"$f":"Input!K240*$D59","v":10.44063148785872},{"$f":"Input!L240*$D59","v":20.4801131732786},{"$f":"IF(UserInterface!$B$123=1,Input!M240*$D59,Input!M317*$D59)","v":15},{"$f":"(Input!N240*$J$9+Input!N317*($J$10/100))*$D59","v":13.81041538614588},{"$f":"(Input!O240*$J$9+Input!O317*($J$10/100))*$D59","v":15.616182908860194},{"$f":"(Input!P240*$J$9+Input!P317*($J$10/100))*$D59","v":15.304559702506136},{"$f":"(Input!Q240*$J$9+Input!Q317*($J$10/100))*$D59","v":12.900182054483381},{"$f":"(Input!R240*$J$9+Input!R317*($J$10/100))*$D59","v":12.438659329846496},{"$f":"(Input!S240*$J$9+Input!S317*($J$10/100))*$D59","v":17.853586280328145},{"$f":"(Input!T240*$J$9+Input!T317*($J$10/100))*$D59","v":16.742556453962418},{"$f":"(Input!U240*$J$9+Input!U317*($J$10/100))*$D59","v":8.0866623212209952},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switchgear",1,"Quasi-Capex",1,0,1]
[{"$f":"Input!A241","v":"Metering"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA60,IF(UserInterface!$I$2=\"GT\",BC60,IF(UserInterface!$I$2=\"GD\",BE60,0)))","v":1},{"$f":"Input!E241*CommonInputs!$J$6/CommonInputs!E$6*$D60","v":0},{"$f":"Input!F241*CommonInputs!$J$6/CommonInputs!F$6*$D60","v":0},{"$f":"Input!G241*CommonInputs!$J$6/CommonInputs!G$6*$D60","v":0},{"$f":"Input!H241*CommonInputs!$J$6/CommonInputs!H$6*$D60","v":0},{"$f":"Input!I241*CommonInputs!$J$6/CommonInputs!I$6*$D60","v":0},{"$f":"Input!J241*$D60","v":0},{"$f":"Input!K241*$D60","v":9.5451758675496681},{"$f":"Input!L241*$D60","v":21.835070611020022},{"$f":"IF(UserInterface!$B$123=1,Input!M241*$D60,Input!M318*$D60)","v":0},{"$f":"(Input!N241*$J$9+Input!N318*($J$10/100))*$D60","v":4.3283168478417303E-2},{"$f":"(Input!O241*$J$9+Input!O318*($J$10/100))*$D60","v":0.17124298414839145},{"$f":"(Input!P241*$J$9+Input!P318*($J$10/100))*$D60","v":0.16502927214590565},{"$f":"(Input!Q241*$J$9+Input!Q318*($J$10/100))*$D60","v":0.16579182548529348},{"$f":"(Input!R241*$J$9+Input!R318*($J$10/100))*$D60","v":0.12217695981581264},{"$f":"(Input!S241*$J$9+Input!S318*($J$10/100))*$D60","v":0},{"$f":"(Input!T241*$J$9+Input!T318*($J$10/100))*$D60","v":0},{"$f":"(Input!U241*$J$9+Input!U318*($J$10/100))*$D60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metering",1,0,1,0,1]
[{"$f":"Input!A242","v":"Protection & control"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA61,IF(UserInterface!$I$2=\"GT\",BC61,IF(UserInterface!$I$2=\"GD\",BE61,0)))","v":1},{"$f":"Input!E242*CommonInputs!$J$6/CommonInputs!E$6*$D61","v":0},{"$f":"Input!F242*CommonInputs!$J$6/CommonInputs!F$6*$D61","v":0},{"$f":"Input!G242*CommonInputs!$J$6/CommonInputs!G$6*$D61","v":0},{"$f":"Input!H242*CommonInputs!$J$6/CommonInputs!H$6*$D61","v":0},{"$f":"Input!I242*CommonInputs!$J$6/CommonInputs!I$6*$D61","v":0},{"$f":"Input!J242*$D61","v":0},{"$f":"Input!K242*$D61","v":13.527095540838854},{"$f":"Input!L242*$D61","v":13.087936533328898},{"$f":"IF(UserInterface!$B$123=1,Input!M242*$D61,Input!M319*$D61)","v":4.5794001750274997},{"$f":"(Input!N242*$J$9+Input!N319*($J$10/100))*$D61","v":11.756384858245614},{"$f":"(Input!O242*$J$9+Input!O319*($J$10/100))*$D61","v":11.552833176649575},{"$f":"(Input!P242*$J$9+Input!P319*($J$10/100))*$D61","v":10.59790480842315},{"$f":"(Input!Q242*$J$9+Input!Q319*($J$10/100))*$D61","v":10.421466910223691},{"$f":"(Input!R242*$J$9+Input!R319*($J$10/100))*$D61","v":11.2274856603185},{"$f":"(Input!S242*$J$9+Input!S319*($J$10/100))*$D61","v":6.4711816266638458},{"$f":"(Input!T242*$J$9+Input!T319*($J$10/100))*$D61","v":7.0395924756752626},{"$f":"(Input!U242*$J$9+Input!U319*($J$10/100))*$D61","v":7.4641152362997669},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Protection & control",1,0,1,"Total capex",0]
[{"$f":"Input!A243","v":"Substation Other"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA62,IF(UserInterface!$I$2=\"GT\",BC62,IF(UserInterface!$I$2=\"GD\",BE62,0)))","v":1},{"$f":"Input!E243*CommonInputs!$J$6/CommonInputs!E$6*$D62","v":0},{"$f":"Input!F243*CommonInputs!$J$6/CommonInputs!F$6*$D62","v":0},{"$f":"Input!G243*CommonInputs!$J$6/CommonInputs!G$6*$D62","v":0},{"$f":"Input!H243*CommonInputs!$J$6/CommonInputs!H$6*$D62","v":0},{"$f":"Input!I243*CommonInputs!$J$6/CommonInputs!I$6*$D62","v":0},{"$f":"Input!J243*$D62","v":0},{"$f":"Input!K243*$D62","v":0},{"$f":"Input!L243*$D62","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M243*$D62,Input!M320*$D62)","v":2.4999727075981757},{"$f":"(Input!N243*$J$9+Input!N320*($J$10/100))*$D62","v":6.2378537720330636},{"$f":"(Input!O243*$J$9+Input!O320*($J$10/100))*$D62","v":6.988177309148849},{"$f":"(Input!P243*$J$9+Input!P320*($J$10/100))*$D62","v":6.1398721114959756},{"$f":"(Input!Q243*$J$9+Input!Q320*($J$10/100))*$D62","v":6.1682427146087138},{"$f":"(Input!R243*$J$9+Input!R320*($J$10/100))*$D62","v":5.7892459467941189},{"$f":"(Input!S243*$J$9+Input!S320*($J$10/100))*$D62","v":4.9508796687431067},{"$f":"(Input!T243*$J$9+Input!T320*($J$10/100))*$D62","v":4.9869417802100626},{"$f":"(Input!U243*$J$9+Input!U320*($J$10/100))*$D62","v":5.2025018568963581},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substation Other",1,0,1,0,1]
[{"$f":"Input!A244","v":"Overhead Lines"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA63,IF(UserInterface!$I$2=\"GT\",BC63,IF(UserInterface!$I$2=\"GD\",BE63,0)))","v":1},{"$f":"Input!E244*CommonInputs!$J$6/CommonInputs!E$6*$D63","v":0},{"$f":"Input!F244*CommonInputs!$J$6/CommonInputs!F$6*$D63","v":0},{"$f":"Input!G244*CommonInputs!$J$6/CommonInputs!G$6*$D63","v":0},{"$f":"Input!H244*CommonInputs!$J$6/CommonInputs!H$6*$D63","v":0},{"$f":"Input!I244*CommonInputs!$J$6/CommonInputs!I$6*$D63","v":0},{"$f":"Input!J244*$D63","v":0},{"$f":"Input!K244*$D63","v":1.4289185430463576},{"$f":"Input!L244*$D63","v":3.470204068475597},{"$f":"IF(UserInterface!$B$123=1,Input!M244*$D63,Input!M321*$D63)","v":28.094628509261025},{"$f":"(Input!N244*$J$9+Input!N321*($J$10/100))*$D63","v":20.771924997872482},{"$f":"(Input!O244*$J$9+Input!O321*($J$10/100))*$D63","v":19.912435671443262},{"$f":"(Input!P244*$J$9+Input!P321*($J$10/100))*$D63","v":20.966053722140675},{"$f":"(Input!Q244*$J$9+Input!Q321*($J$10/100))*$D63","v":28.101310483006145},{"$f":"(Input!R244*$J$9+Input!R321*($J$10/100))*$D63","v":36.336199446504494},{"$f":"(Input!S244*$J$9+Input!S321*($J$10/100))*$D63","v":38.876175500872833},{"$f":"(Input!T244*$J$9+Input!T321*($J$10/100))*$D63","v":40.332503499026814},{"$f":"(Input!U244*$J$9+Input!U321*($J$10/100))*$D63","v":31.411932949392796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead Lines",1,0,{"$f":"IF(UserInterface!$B$51=6,0,100%)","v":1},"Repex (net)",1]
[{"$f":"Input!A245","v":"Underground Cables"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA64,IF(UserInterface!$I$2=\"GT\",BC64,IF(UserInterface!$I$2=\"GD\",BE64,0)))","v":1},{"$f":"Input!E245*CommonInputs!$J$6/CommonInputs!E$6*$D64","v":0},{"$f":"Input!F245*CommonInputs!$J$6/CommonInputs!F$6*$D64","v":0},{"$f":"Input!G245*CommonInputs!$J$6/CommonInputs!G$6*$D64","v":0},{"$f":"Input!H245*CommonInputs!$J$6/CommonInputs!H$6*$D64","v":0},{"$f":"Input!I245*CommonInputs!$J$6/CommonInputs!I$6*$D64","v":0},{"$f":"Input!J245*$D64","v":0},{"$f":"Input!K245*$D64","v":6.8016522649006612},{"$f":"Input!L245*$D64","v":3.5694418612388743},{"$f":"IF(UserInterface!$B$123=1,Input!M245*$D64,Input!M322*$D64)","v":5.6973722313431399},{"$f":"(Input!N245*$J$9+Input!N322*($J$10/100))*$D64","v":1.5636044612828253},{"$f":"(Input!O245*$J$9+Input!O322*($J$10/100))*$D64","v":0.45990972885567988},{"$f":"(Input!P245*$J$9+Input!P322*($J$10/100))*$D64","v":1.4231024234715262},{"$f":"(Input!Q245*$J$9+Input!Q322*($J$10/100))*$D64","v":1.7340811773494842},{"$f":"(Input!R245*$J$9+Input!R322*($J$10/100))*$D64","v":2.3910121537406255},{"$f":"(Input!S245*$J$9+Input!S322*($J$10/100))*$D64","v":2.3795475540079591},{"$f":"(Input!T245*$J$9+Input!T322*($J$10/100))*$D64","v":2.3968801322314439},{"$f":"(Input!U245*$J$9+Input!U322*($J$10/100))*$D64","v":2.6448311198102914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Cables",1,"Total non-load related",0,0,1]
[{"$f":"Input!A246","v":"Reactive Compensation"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA65,IF(UserInterface!$I$2=\"GT\",BC65,IF(UserInterface!$I$2=\"GD\",BE65,0)))","v":1},{"$f":"Input!E246*CommonInputs!$J$6/CommonInputs!E$6*$D65","v":0},{"$f":"Input!F246*CommonInputs!$J$6/CommonInputs!F$6*$D65","v":0},{"$f":"Input!G246*CommonInputs!$J$6/CommonInputs!G$6*$D65","v":0},{"$f":"Input!H246*CommonInputs!$J$6/CommonInputs!H$6*$D65","v":0},{"$f":"Input!I246*CommonInputs!$J$6/CommonInputs!I$6*$D65","v":0},{"$f":"Input!J246*$D65","v":0},{"$f":"Input!K246*$D65","v":0},{"$f":"Input!L246*$D65","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M246*$D65,Input!M323*$D65)","v":0},{"$f":"(Input!N246*$J$9+Input!N323*($J$10/100))*$D65","v":0},{"$f":"(Input!O246*$J$9+Input!O323*($J$10/100))*$D65","v":0},{"$f":"(Input!P246*$J$9+Input!P323*($J$10/100))*$D65","v":0},{"$f":"(Input!Q246*$J$9+Input!Q323*($J$10/100))*$D65","v":0},{"$f":"(Input!R246*$J$9+Input!R323*($J$10/100))*$D65","v":0},{"$f":"(Input!S246*$J$9+Input!S323*($J$10/100))*$D65","v":0},{"$f":"(Input!T246*$J$9+Input!T323*($J$10/100))*$D65","v":0},{"$f":"(Input!U246*$J$9+Input!U323*($J$10/100))*$D65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reactive Compensation",1,0,1,"Installed Main",1]
[{"$f":"Input!A247","v":"HVDC"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA66,IF(UserInterface!$I$2=\"GT\",BC66,IF(UserInterface!$I$2=\"GD\",BE66,0)))","v":1},{"$f":"Input!E247*CommonInputs!$J$6/CommonInputs!E$6*$D66","v":0},{"$f":"Input!F247*CommonInputs!$J$6/CommonInputs!F$6*$D66","v":0},{"$f":"Input!G247*CommonInputs!$J$6/CommonInputs!G$6*$D66","v":0},{"$f":"Input!H247*CommonInputs!$J$6/CommonInputs!H$6*$D66","v":0},{"$f":"Input!I247*CommonInputs!$J$6/CommonInputs!I$6*$D66","v":0},{"$f":"Input!J247*$D66","v":0},{"$f":"Input!K247*$D66","v":0.87640337306843263},{"$f":"Input!L247*$D66","v":3.7068229324599882},{"$f":"IF(UserInterface!$B$123=1,Input!M247*$D66,Input!M324*$D66)","v":0},{"$f":"(Input!N247*$J$9+Input!N324*($J$10/100))*$D66","v":0},{"$f":"(Input!O247*$J$9+Input!O324*($J$10/100))*$D66","v":0},{"$f":"(Input!P247*$J$9+Input!P324*($J$10/100))*$D66","v":0},{"$f":"(Input!Q247*$J$9+Input!Q324*($J$10/100))*$D66","v":0},{"$f":"(Input!R247*$J$9+Input!R324*($J$10/100))*$D66","v":0},{"$f":"(Input!S247*$J$9+Input!S324*($J$10/100))*$D66","v":0},{"$f":"(Input!T247*$J$9+Input!T324*($J$10/100))*$D66","v":0},{"$f":"(Input!U247*$J$9+Input!U324*($J$10/100))*$D66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVDC",1,"Contributions (-ve)",1,"LTS Pipelines and installations",1]
[{"$f":"Input!A248","v":"Cable Tunnels"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA67,IF(UserInterface!$I$2=\"GT\",BC67,IF(UserInterface!$I$2=\"GD\",BE67,0)))","v":1},{"$f":"Input!E248*CommonInputs!$J$6/CommonInputs!E$6*$D67","v":0},{"$f":"Input!F248*CommonInputs!$J$6/CommonInputs!F$6*$D67","v":0},{"$f":"Input!G248*CommonInputs!$J$6/CommonInputs!G$6*$D67","v":0},{"$f":"Input!H248*CommonInputs!$J$6/CommonInputs!H$6*$D67","v":0},{"$f":"Input!I248*CommonInputs!$J$6/CommonInputs!I$6*$D67","v":0},{"$f":"Input!J248*$D67","v":0},{"$f":"Input!K248*$D67","v":0},{"$f":"Input!L248*$D67","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M248*$D67,Input!M325*$D67)","v":0},{"$f":"(Input!N248*$J$9+Input!N325*($J$10/100))*$D67","v":0},{"$f":"(Input!O248*$J$9+Input!O325*($J$10/100))*$D67","v":0},{"$f":"(Input!P248*$J$9+Input!P325*($J$10/100))*$D67","v":0},{"$f":"(Input!Q248*$J$9+Input!Q325*($J$10/100))*$D67","v":0},{"$f":"(Input!R248*$J$9+Input!R325*($J$10/100))*$D67","v":0},{"$f":"(Input!S248*$J$9+Input!S325*($J$10/100))*$D67","v":0},{"$f":"(Input!T248*$J$9+Input!T325*($J$10/100))*$D67","v":0},{"$f":"(Input!U248*$J$9+Input!U325*($J$10/100))*$D67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cable Tunnels",1,"Offtakes & diversions",1,"Services and risers",1]
[{"$f":"Input!A249","v":"Other NLRE"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA68,IF(UserInterface!$I$2=\"GT\",BC68,IF(UserInterface!$I$2=\"GD\",BE68,0)))","v":1},{"$f":"Input!E249*CommonInputs!$J$6/CommonInputs!E$6*$D68","v":0},{"$f":"Input!F249*CommonInputs!$J$6/CommonInputs!F$6*$D68","v":0},{"$f":"Input!G249*CommonInputs!$J$6/CommonInputs!G$6*$D68","v":0},{"$f":"Input!H249*CommonInputs!$J$6/CommonInputs!H$6*$D68","v":0},{"$f":"Input!I249*CommonInputs!$J$6/CommonInputs!I$6*$D68","v":0},{"$f":"Input!J249*$D68","v":0},{"$f":"Input!K249*$D68","v":0},{"$f":"Input!L249*$D68","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M249*$D68,Input!M326*$D68)","v":-13.25504673038016},{"$f":"(Input!N249*$J$9+Input!N326*($J$10/100))*$D68","v":0},{"$f":"(Input!O249*$J$9+Input!O326*($J$10/100))*$D68","v":0},{"$f":"(Input!P249*$J$9+Input!P326*($J$10/100))*$D68","v":0},{"$f":"(Input!Q249*$J$9+Input!Q326*($J$10/100))*$D68","v":0},{"$f":"(Input!R249*$J$9+Input!R326*($J$10/100))*$D68","v":0},{"$f":"(Input!S249*$J$9+Input!S326*($J$10/100))*$D68","v":0},{"$f":"(Input!T249*$J$9+Input!T326*($J$10/100))*$D68","v":0},{"$f":"(Input!U249*$J$9+Input!U326*($J$10/100))*$D68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other NLRE",1,"Capital Contributions (-ve)",1,"RPEs Repex - mains",1]
[{"$f":"Input!A250","v":"NOMS (Not requiring asset replacement)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA69,IF(UserInterface!$I$2=\"GT\",BC69,IF(UserInterface!$I$2=\"GD\",BE69,0)))","v":1},{"$f":"Input!E250*CommonInputs!$J$6/CommonInputs!E$6*$D69","v":0},{"$f":"Input!F250*CommonInputs!$J$6/CommonInputs!F$6*$D69","v":0},{"$f":"Input!G250*CommonInputs!$J$6/CommonInputs!G$6*$D69","v":0},{"$f":"Input!H250*CommonInputs!$J$6/CommonInputs!H$6*$D69","v":0},{"$f":"Input!I250*CommonInputs!$J$6/CommonInputs!I$6*$D69","v":0},{"$f":"Input!J250*$D69","v":0},{"$f":"Input!K250*$D69","v":0},{"$f":"Input!L250*$D69","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M250*$D69,Input!M327*$D69)","v":0},{"$f":"(Input!N250*$J$9+Input!N327*($J$10/100))*$D69","v":0},{"$f":"(Input!O250*$J$9+Input!O327*($J$10/100))*$D69","v":0},{"$f":"(Input!P250*$J$9+Input!P327*($J$10/100))*$D69","v":0},{"$f":"(Input!Q250*$J$9+Input!Q327*($J$10/100))*$D69","v":0},{"$f":"(Input!R250*$J$9+Input!R327*($J$10/100))*$D69","v":0},{"$f":"(Input!S250*$J$9+Input!S327*($J$10/100))*$D69","v":0},{"$f":"(Input!T250*$J$9+Input!T327*($J$10/100))*$D69","v":0},{"$f":"(Input!U250*$J$9+Input!U327*($J$10/100))*$D69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOMS (Not requiring asset replacement)",1,"Non Operational capex",1,"RPEs Repex - services",1]
[{"$f":"Input!A251","v":"Weather Related Resilience"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA70,IF(UserInterface!$I$2=\"GT\",BC70,IF(UserInterface!$I$2=\"GD\",BE70,0)))","v":1},{"$f":"Input!E251*CommonInputs!$J$6/CommonInputs!E$6*$D70","v":0},{"$f":"Input!F251*CommonInputs!$J$6/CommonInputs!F$6*$D70","v":0},{"$f":"Input!G251*CommonInputs!$J$6/CommonInputs!G$6*$D70","v":0},{"$f":"Input!H251*CommonInputs!$J$6/CommonInputs!H$6*$D70","v":0},{"$f":"Input!I251*CommonInputs!$J$6/CommonInputs!I$6*$D70","v":0},{"$f":"Input!J251*$D70","v":0},{"$f":"Input!K251*$D70","v":0},{"$f":"Input!L251*$D70","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M251*$D70,Input!M328*$D70)","v":0},{"$f":"(Input!N251*$J$9+Input!N328*($J$10/100))*$D70","v":6.7629950747527048E-2},{"$f":"(Input!O251*$J$9+Input!O328*($J$10/100))*$D70","v":0.27181426055300228},{"$f":"(Input!P251*$J$9+Input!P328*($J$10/100))*$D70","v":1.0635302185822069},{"$f":"(Input!Q251*$J$9+Input!Q328*($J$10/100))*$D70","v":4.1110618711174798},{"$f":"(Input!R251*$J$9+Input!R328*($J$10/100))*$D70","v":6.2069454722355033},{"$f":"(Input!S251*$J$9+Input!S328*($J$10/100))*$D70","v":7.1066806469183268},{"$f":"(Input!T251*$J$9+Input!T328*($J$10/100))*$D70","v":7.1780887481473981},{"$f":"(Input!U251*$J$9+Input!U328*($J$10/100))*$D70","v":3.5768829168807135},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weather Related Resilience",1,"Non Operational capex",1,"Total",0]
[{"$f":"Input!A252","v":"Security Resilience (Excl. BT21CN)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA71,IF(UserInterface!$I$2=\"GT\",BC71,IF(UserInterface!$I$2=\"GD\",BE71,0)))","v":1},{"$f":"Input!E252*CommonInputs!$J$6/CommonInputs!E$6*$D71","v":0},{"$f":"Input!F252*CommonInputs!$J$6/CommonInputs!F$6*$D71","v":0},{"$f":"Input!G252*CommonInputs!$J$6/CommonInputs!G$6*$D71","v":0},{"$f":"Input!H252*CommonInputs!$J$6/CommonInputs!H$6*$D71","v":0},{"$f":"Input!I252*CommonInputs!$J$6/CommonInputs!I$6*$D71","v":0},{"$f":"Input!J252*$D71","v":0},{"$f":"Input!K252*$D71","v":0},{"$f":"Input!L252*$D71","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M252*$D71,Input!M329*$D71)","v":0},{"$f":"(Input!N252*$J$9+Input!N329*($J$10/100))*$D71","v":1.6231188179406488},{"$f":"(Input!O252*$J$9+Input!O329*($J$10/100))*$D71","v":1.6308855633180137},{"$f":"(Input!P252*$J$9+Input!P329*($J$10/100))*$D71","v":1.6502927214590564},{"$f":"(Input!Q252*$J$9+Input!Q329*($J$10/100))*$D71","v":1.6579182548529348},{"$f":"(Input!R252*$J$9+Input!R329*($J$10/100))*$D71","v":1.6290261308775023},{"$f":"(Input!S252*$J$9+Input!S329*($J$10/100))*$D71","v":1.351012631157148},{"$f":"(Input!T252*$J$9+Input!T329*($J$10/100))*$D71","v":0.54434135238189318},{"$f":"(Input!U252*$J$9+Input!U329*($J$10/100))*$D71","v":0.60065204313697962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security Resilience (Excl. BT21CN)",1,0,1,0,1]
[{"$f":"Input!A253","v":"BT21CN"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA72,IF(UserInterface!$I$2=\"GT\",BC72,IF(UserInterface!$I$2=\"GD\",BE72,0)))","v":1},{"$f":"Input!E253*CommonInputs!$J$6/CommonInputs!E$6*$D72","v":0},{"$f":"Input!F253*CommonInputs!$J$6/CommonInputs!F$6*$D72","v":0},{"$f":"Input!G253*CommonInputs!$J$6/CommonInputs!G$6*$D72","v":0},{"$f":"Input!H253*CommonInputs!$J$6/CommonInputs!H$6*$D72","v":0},{"$f":"Input!I253*CommonInputs!$J$6/CommonInputs!I$6*$D72","v":0},{"$f":"Input!J253*$D72","v":0},{"$f":"Input!K253*$D72","v":0},{"$f":"Input!L253*$D72","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M253*$D72,Input!M330*$D72)","v":0},{"$f":"(Input!N253*$J$9+Input!N330*($J$10/100))*$D72","v":4.1936757603960171},{"$f":"(Input!O253*$J$9+Input!O330*($J$10/100))*$D72","v":4.2182617257742434},{"$f":"(Input!P253*$J$9+Input!P330*($J$10/100))*$D72","v":4.9858093603147191},{"$f":"(Input!Q253*$J$9+Input!Q330*($J$10/100))*$D72","v":3.3845710373549802},{"$f":"(Input!R253*$J$9+Input!R330*($J$10/100))*$D72","v":0.67910026830955872},{"$f":"(Input!S253*$J$9+Input!S330*($J$10/100))*$D72","v":0},{"$f":"(Input!T253*$J$9+Input!T330*($J$10/100))*$D72","v":0},{"$f":"(Input!U253*$J$9+Input!U330*($J$10/100))*$D72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BT21CN",1,"RPEs (LR Capex - Baseline)",1,"Opex",1]
[{"$f":"Input!A254","v":"Cyber Resilience"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA73,IF(UserInterface!$I$2=\"GT\",BC73,IF(UserInterface!$I$2=\"GD\",BE73,0)))","v":1},{"$f":"Input!E254*CommonInputs!$J$6/CommonInputs!E$6*$D73","v":0},{"$f":"Input!F254*CommonInputs!$J$6/CommonInputs!F$6*$D73","v":0},{"$f":"Input!G254*CommonInputs!$J$6/CommonInputs!G$6*$D73","v":0},{"$f":"Input!H254*CommonInputs!$J$6/CommonInputs!H$6*$D73","v":0},{"$f":"Input!I254*CommonInputs!$J$6/CommonInputs!I$6*$D73","v":0},{"$f":"Input!J254*$D73","v":0},{"$f":"Input!K254*$D73","v":0},{"$f":"Input!L254*$D73","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M254*$D73,Input!M331*$D73)","v":0},{"$f":"(Input!N254*$J$9+Input!N331*($J$10/100))*$D73","v":0},{"$f":"(Input!O254*$J$9+Input!O331*($J$10/100))*$D73","v":0},{"$f":"(Input!P254*$J$9+Input!P331*($J$10/100))*$D73","v":0},{"$f":"(Input!Q254*$J$9+Input!Q331*($J$10/100))*$D73","v":0},{"$f":"(Input!R254*$J$9+Input!R331*($J$10/100))*$D73","v":0},{"$f":"(Input!S254*$J$9+Input!S331*($J$10/100))*$D73","v":0},{"$f":"(Input!T254*$J$9+Input!T331*($J$10/100))*$D73","v":0},{"$f":"(Input!U254*$J$9+Input!U331*($J$10/100))*$D73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyber Resilience",1,"RPEs (LR Capex - Incremental)",1,0,1]
[{"$f":"Input!A255","v":"Proximity Resilience"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA74,IF(UserInterface!$I$2=\"GT\",BC74,IF(UserInterface!$I$2=\"GD\",BE74,0)))","v":1},{"$f":"Input!E255*CommonInputs!$J$6/CommonInputs!E$6*$D74","v":0},{"$f":"Input!F255*CommonInputs!$J$6/CommonInputs!F$6*$D74","v":0},{"$f":"Input!G255*CommonInputs!$J$6/CommonInputs!G$6*$D74","v":0},{"$f":"Input!H255*CommonInputs!$J$6/CommonInputs!H$6*$D74","v":0},{"$f":"Input!I255*CommonInputs!$J$6/CommonInputs!I$6*$D74","v":0},{"$f":"Input!J255*$D74","v":0},{"$f":"Input!K255*$D74","v":0},{"$f":"Input!L255*$D74","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M255*$D74,Input!M332*$D74)","v":0},{"$f":"(Input!N255*$J$9+Input!N332*($J$10/100))*$D74","v":0},{"$f":"(Input!O255*$J$9+Input!O332*($J$10/100))*$D74","v":0},{"$f":"(Input!P255*$J$9+Input!P332*($J$10/100))*$D74","v":0},{"$f":"(Input!Q255*$J$9+Input!Q332*($J$10/100))*$D74","v":0},{"$f":"(Input!R255*$J$9+Input!R332*($J$10/100))*$D74","v":0},{"$f":"(Input!S255*$J$9+Input!S332*($J$10/100))*$D74","v":0},{"$f":"(Input!T255*$J$9+Input!T332*($J$10/100))*$D74","v":0},{"$f":"(Input!U255*$J$9+Input!U332*($J$10/100))*$D74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proximity Resilience",1,"RPEs (NLR Capex)",1,"Controllable opex (incl RPE)",1]
[{"$f":"Input!A256","v":"Cable Tunnels (Not requiring asset replacement)   "},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA75,IF(UserInterface!$I$2=\"GT\",BC75,IF(UserInterface!$I$2=\"GD\",BE75,0)))","v":1},{"$f":"Input!E256*CommonInputs!$J$6/CommonInputs!E$6*$D75","v":0},{"$f":"Input!F256*CommonInputs!$J$6/CommonInputs!F$6*$D75","v":0},{"$f":"Input!G256*CommonInputs!$J$6/CommonInputs!G$6*$D75","v":0},{"$f":"Input!H256*CommonInputs!$J$6/CommonInputs!H$6*$D75","v":0},{"$f":"Input!I256*CommonInputs!$J$6/CommonInputs!I$6*$D75","v":0},{"$f":"Input!J256*$D75","v":0},{"$f":"Input!K256*$D75","v":0},{"$f":"Input!L256*$D75","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M256*$D75,Input!M333*$D75)","v":0},{"$f":"(Input!N256*$J$9+Input!N333*($J$10/100))*$D75","v":0},{"$f":"(Input!O256*$J$9+Input!O333*($J$10/100))*$D75","v":0},{"$f":"(Input!P256*$J$9+Input!P333*($J$10/100))*$D75","v":0},{"$f":"(Input!Q256*$J$9+Input!Q333*($J$10/100))*$D75","v":0},{"$f":"(Input!R256*$J$9+Input!R333*($J$10/100))*$D75","v":0},{"$f":"(Input!S256*$J$9+Input!S333*($J$10/100))*$D75","v":0},{"$f":"(Input!T256*$J$9+Input!T333*($J$10/100))*$D75","v":0},{"$f":"(Input!U256*$J$9+Input!U333*($J$10/100))*$D75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cable Tunnels (Not requiring asset replacement)   ",1,0,1,0,1]
[{"$f":"Input!A257","v":"Substation Other (Not requiring asset replacement)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA76,IF(UserInterface!$I$2=\"GT\",BC76,IF(UserInterface!$I$2=\"GD\",BE76,0)))","v":1},{"$f":"Input!E257*CommonInputs!$J$6/CommonInputs!E$6*$D76","v":0},{"$f":"Input!F257*CommonInputs!$J$6/CommonInputs!F$6*$D76","v":0},{"$f":"Input!G257*CommonInputs!$J$6/CommonInputs!G$6*$D76","v":0},{"$f":"Input!H257*CommonInputs!$J$6/CommonInputs!H$6*$D76","v":0},{"$f":"Input!I257*CommonInputs!$J$6/CommonInputs!I$6*$D76","v":0},{"$f":"Input!J257*$D76","v":0},{"$f":"Input!K257*$D76","v":0},{"$f":"Input!L257*$D76","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M257*$D76,Input!M334*$D76)","v":0},{"$f":"(Input!N257*$J$9+Input!N334*($J$10/100))*$D76","v":0},{"$f":"(Input!O257*$J$9+Input!O334*($J$10/100))*$D76","v":0},{"$f":"(Input!P257*$J$9+Input!P334*($J$10/100))*$D76","v":0},{"$f":"(Input!Q257*$J$9+Input!Q334*($J$10/100))*$D76","v":0},{"$f":"(Input!R257*$J$9+Input!R334*($J$10/100))*$D76","v":0},{"$f":"(Input!S257*$J$9+Input!S334*($J$10/100))*$D76","v":0},{"$f":"(Input!T257*$J$9+Input!T334*($J$10/100))*$D76","v":0},{"$f":"(Input!U257*$J$9+Input!U334*($J$10/100))*$D76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substation Other (Not requiring asset replacement)",1,0,1,0,1]
[{"$f":"Input!A258","v":"Other TO"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA77,IF(UserInterface!$I$2=\"GT\",BC77,IF(UserInterface!$I$2=\"GD\",BE77,0)))","v":1},{"$f":"Input!E258*CommonInputs!$J$6/CommonInputs!E$6*$D77","v":0},{"$f":"Input!F258*CommonInputs!$J$6/CommonInputs!F$6*$D77","v":0},{"$f":"Input!G258*CommonInputs!$J$6/CommonInputs!G$6*$D77","v":0},{"$f":"Input!H258*CommonInputs!$J$6/CommonInputs!H$6*$D77","v":0},{"$f":"Input!I258*CommonInputs!$J$6/CommonInputs!I$6*$D77","v":0},{"$f":"Input!J258*$D77","v":0},{"$f":"Input!K258*$D77","v":0},{"$f":"Input!L258*$D77","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M258*$D77,Input!M335*$D77)","v":0},{"$f":"(Input!N258*$J$9+Input!N335*($J$10/100))*$D77","v":1.4202029733897334},{"$f":"(Input!O258*$J$9+Input!O335*($J$10/100))*$D77","v":1.3590451860815307},{"$f":"(Input!P258*$J$9+Input!P335*($J$10/100))*$D77","v":1.1689309169009037},{"$f":"(Input!Q258*$J$9+Input!Q335*($J$10/100))*$D77","v":1.0879889425624387},{"$f":"(Input!R258*$J$9+Input!R335*($J$10/100))*$D77","v":0.81451306543875113},{"$f":"(Input!S258*$J$9+Input!S335*($J$10/100))*$D77","v":0.79709745238271734},{"$f":"(Input!T258*$J$9+Input!T335*($J$10/100))*$D77","v":0.76207789333465048},{"$f":"(Input!U258*$J$9+Input!U335*($J$10/100))*$D77","v":0.84091286039177149},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other TO",1,"Total base capex",0,"Other Opex ( Non controllable) ",0]
[{"$f":"Input!A259","v":"Total non-load related"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA78,IF(UserInterface!$I$2=\"GT\",BC78,IF(UserInterface!$I$2=\"GD\",BE78,0)))","v":0},{"$f":"Input!E259*CommonInputs!$J$6/CommonInputs!E$6*$D78","v":0},{"$f":"Input!F259*CommonInputs!$J$6/CommonInputs!F$6*$D78","v":0},{"$f":"Input!G259*CommonInputs!$J$6/CommonInputs!G$6*$D78","v":0},{"$f":"Input!H259*CommonInputs!$J$6/CommonInputs!H$6*$D78","v":0},{"$f":"Input!I259*CommonInputs!$J$6/CommonInputs!I$6*$D78","v":0},{"$f":"Input!J259*$D78","v":0},{"$f":"Input!K259*$D78","v":0},{"$f":"Input!L259*$D78","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M259*$D78,Input!M336*$D78)","v":0},{"$f":"(Input!N259*$J$9+Input!N336*($J$10/100))*$D78","v":0},{"$f":"(Input!O259*$J$9+Input!O336*($J$10/100))*$D78","v":0},{"$f":"(Input!P259*$J$9+Input!P336*($J$10/100))*$D78","v":0},{"$f":"(Input!Q259*$J$9+Input!Q336*($J$10/100))*$D78","v":0},{"$f":"(Input!R259*$J$9+Input!R336*($J$10/100))*$D78","v":0},{"$f":"(Input!S259*$J$9+Input!S336*($J$10/100))*$D78","v":0},{"$f":"(Input!T259*$J$9+Input!T336*($J$10/100))*$D78","v":0},{"$f":"(Input!U259*$J$9+Input!U336*($J$10/100))*$D78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-load related",0,0,1,"Licence/Network rate/Other",0]
[{"$f":"Input!A260","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA79,IF(UserInterface!$I$2=\"GT\",BC79,IF(UserInterface!$I$2=\"GD\",BE79,0)))","v":1},{"$f":"Input!E260*CommonInputs!$J$6/CommonInputs!E$6*$D79","v":0},{"$f":"Input!F260*CommonInputs!$J$6/CommonInputs!F$6*$D79","v":0},{"$f":"Input!G260*CommonInputs!$J$6/CommonInputs!G$6*$D79","v":0},{"$f":"Input!H260*CommonInputs!$J$6/CommonInputs!H$6*$D79","v":0},{"$f":"Input!I260*CommonInputs!$J$6/CommonInputs!I$6*$D79","v":0},{"$f":"Input!J260*$D79","v":0},{"$f":"Input!K260*$D79","v":0},{"$f":"Input!L260*$D79","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M260*$D79,Input!M337*$D79)","v":0},{"$f":"(Input!N260*$J$9+Input!N337*($J$10/100))*$D79","v":0},{"$f":"(Input!O260*$J$9+Input!O337*($J$10/100))*$D79","v":0},{"$f":"(Input!P260*$J$9+Input!P337*($J$10/100))*$D79","v":0},{"$f":"(Input!Q260*$J$9+Input!Q337*($J$10/100))*$D79","v":0},{"$f":"(Input!R260*$J$9+Input!R337*($J$10/100))*$D79","v":0},{"$f":"(Input!S260*$J$9+Input!S337*($J$10/100))*$D79","v":0},{"$f":"(Input!T260*$J$9+Input!T337*($J$10/100))*$D79","v":0},{"$f":"(Input!U260*$J$9+Input!U337*($J$10/100))*$D79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,1,"Shrinkage",0]
[{"$f":"Input!A261","v":"Contributions (-ve)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA80,IF(UserInterface!$I$2=\"GT\",BC80,IF(UserInterface!$I$2=\"GD\",BE80,0)))","v":1},{"$f":"Input!E261*CommonInputs!$J$6/CommonInputs!E$6*$D80","v":0},{"$f":"Input!F261*CommonInputs!$J$6/CommonInputs!F$6*$D80","v":0},{"$f":"Input!G261*CommonInputs!$J$6/CommonInputs!G$6*$D80","v":0},{"$f":"Input!H261*CommonInputs!$J$6/CommonInputs!H$6*$D80","v":0},{"$f":"Input!I261*CommonInputs!$J$6/CommonInputs!I$6*$D80","v":0},{"$f":"Input!J261*$D80","v":0},{"$f":"Input!K261*$D80","v":0},{"$f":"Input!L261*$D80","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M261*$D80,Input!M338*$D80)","v":0},{"$f":"(Input!N261*$J$9+Input!N338*($J$10/100))*$D80","v":0},{"$f":"(Input!O261*$J$9+Input!O338*($J$10/100))*$D80","v":0},{"$f":"(Input!P261*$J$9+Input!P338*($J$10/100))*$D80","v":0},{"$f":"(Input!Q261*$J$9+Input!Q338*($J$10/100))*$D80","v":0},{"$f":"(Input!R261*$J$9+Input!R338*($J$10/100))*$D80","v":0},{"$f":"(Input!S261*$J$9+Input!S338*($J$10/100))*$D80","v":0},{"$f":"(Input!T261*$J$9+Input!T338*($J$10/100))*$D80","v":0},{"$f":"(Input!U261*$J$9+Input!U338*($J$10/100))*$D80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contributions (-ve)",1,"TO LOGGED UP CAPEX",0,"NTS pensions contributions",0]
[{"$f":"Input!A262","v":"Load related"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA81,IF(UserInterface!$I$2=\"GT\",BC81,IF(UserInterface!$I$2=\"GD\",BE81,0)))","v":1},{"$f":"Input!E262*CommonInputs!$J$6/CommonInputs!E$6*$D81","v":0},{"$f":"Input!F262*CommonInputs!$J$6/CommonInputs!F$6*$D81","v":0},{"$f":"Input!G262*CommonInputs!$J$6/CommonInputs!G$6*$D81","v":0},{"$f":"Input!H262*CommonInputs!$J$6/CommonInputs!H$6*$D81","v":0},{"$f":"Input!I262*CommonInputs!$J$6/CommonInputs!I$6*$D81","v":0},{"$f":"Input!J262*$D81","v":0},{"$f":"Input!K262*$D81","v":0},{"$f":"Input!L262*$D81","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M262*$D81,Input!M339*$D81)","v":0},{"$f":"(Input!N262*$J$9+Input!N339*($J$10/100))*$D81","v":0},{"$f":"(Input!O262*$J$9+Input!O339*($J$10/100))*$D81","v":0},{"$f":"(Input!P262*$J$9+Input!P339*($J$10/100))*$D81","v":0},{"$f":"(Input!Q262*$J$9+Input!Q339*($J$10/100))*$D81","v":0},{"$f":"(Input!R262*$J$9+Input!R339*($J$10/100))*$D81","v":0},{"$f":"(Input!S262*$J$9+Input!S339*($J$10/100))*$D81","v":0},{"$f":"(Input!T262*$J$9+Input!T339*($J$10/100))*$D81","v":0},{"$f":"(Input!U262*$J$9+Input!U339*($J$10/100))*$D81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load related",1,0,1,0,0]
[{"$f":"Input!A263","v":"     - Generation connection sole-use capital contributions"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA82,IF(UserInterface!$I$2=\"GT\",BC82,IF(UserInterface!$I$2=\"GD\",BE82,0)))","v":1},{"$f":"Input!E263*CommonInputs!$J$6/CommonInputs!E$6*$D82","v":0},{"$f":"Input!F263*CommonInputs!$J$6/CommonInputs!F$6*$D82","v":0},{"$f":"Input!G263*CommonInputs!$J$6/CommonInputs!G$6*$D82","v":0},{"$f":"Input!H263*CommonInputs!$J$6/CommonInputs!H$6*$D82","v":0},{"$f":"Input!I263*CommonInputs!$J$6/CommonInputs!I$6*$D82","v":0},{"$f":"Input!J263*$D82","v":0},{"$f":"Input!K263*$D82","v":-7.2493800750551873},{"$f":"Input!L263*$D82","v":-6.137819708352608},{"$f":"IF(UserInterface!$B$123=1,Input!M263*$D82,Input!M340*$D82)","v":-3.5},{"$f":"(Input!N263*$J$9+Input!N340*($J$10/100))*$D82","v":-4.7302370254354251},{"$f":"(Input!O263*$J$9+Input!O340*($J$10/100))*$D82","v":-5.5155642040791548},{"$f":"(Input!P263*$J$9+Input!P340*($J$10/100))*$D82","v":-6.9332173190898594},{"$f":"(Input!Q263*$J$9+Input!Q340*($J$10/100))*$D82","v":-5.8697193764818847},{"$f":"(Input!R263*$J$9+Input!R340*($J$10/100))*$D82","v":-5.5364401005289512},{"$f":"(Input!S263*$J$9+Input!S340*($J$10/100))*$D82","v":0},{"$f":"(Input!T263*$J$9+Input!T340*($J$10/100))*$D82","v":0},{"$f":"(Input!U263*$J$9+Input!U340*($J$10/100))*$D82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Generation connection sole-use capital contributions",1,0,1,"Total Non Controllable Opex ",0]
[{"$f":"Input!A264","v":"     - Demand connection sole-use capital contributions"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA83,IF(UserInterface!$I$2=\"GT\",BC83,IF(UserInterface!$I$2=\"GD\",BE83,0)))","v":1},{"$f":"Input!E264*CommonInputs!$J$6/CommonInputs!E$6*$D83","v":0},{"$f":"Input!F264*CommonInputs!$J$6/CommonInputs!F$6*$D83","v":0},{"$f":"Input!G264*CommonInputs!$J$6/CommonInputs!G$6*$D83","v":0},{"$f":"Input!H264*CommonInputs!$J$6/CommonInputs!H$6*$D83","v":0},{"$f":"Input!I264*CommonInputs!$J$6/CommonInputs!I$6*$D83","v":0},{"$f":"Input!J264*$D83","v":0},{"$f":"Input!K264*$D83","v":-2.90546770419426},{"$f":"Input!L264*$D83","v":2.0592973874055957E-2},{"$f":"IF(UserInterface!$B$123=1,Input!M264*$D83,Input!M341*$D83)","v":0},{"$f":"(Input!N264*$J$9+Input!N341*($J$10/100))*$D83","v":0},{"$f":"(Input!O264*$J$9+Input!O341*($J$10/100))*$D83","v":-1.2775270245991108},{"$f":"(Input!P264*$J$9+Input!P341*($J$10/100))*$D83","v":-4.813353770922248},{"$f":"(Input!Q264*$J$9+Input!Q341*($J$10/100))*$D83","v":-3.2882045387916534},{"$f":"(Input!R264*$J$9+Input!R341*($J$10/100))*$D83","v":-1.8462296149945026},{"$f":"(Input!S264*$J$9+Input!S341*($J$10/100))*$D83","v":-1.8373771783737212},{"$f":"(Input!T264*$J$9+Input!T341*($J$10/100))*$D83","v":-1.850760598098437},{"$f":"(Input!U264*$J$9+Input!U341*($J$10/100))*$D83","v":-1.5316627099992979},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Demand connection sole-use capital contributions",1,"CNI",1,0,1]
[{"$f":"Input!A265","v":"     - Infrastructure - local enabling (entry triggered) capital contributions"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA84,IF(UserInterface!$I$2=\"GT\",BC84,IF(UserInterface!$I$2=\"GD\",BE84,0)))","v":1},{"$f":"Input!E265*CommonInputs!$J$6/CommonInputs!E$6*$D84","v":0},{"$f":"Input!F265*CommonInputs!$J$6/CommonInputs!F$6*$D84","v":0},{"$f":"Input!G265*CommonInputs!$J$6/CommonInputs!G$6*$D84","v":0},{"$f":"Input!H265*CommonInputs!$J$6/CommonInputs!H$6*$D84","v":0},{"$f":"Input!I265*CommonInputs!$J$6/CommonInputs!I$6*$D84","v":0},{"$f":"Input!J265*$D84","v":0},{"$f":"Input!K265*$D84","v":0},{"$f":"Input!L265*$D84","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M265*$D84,Input!M342*$D84)","v":0},{"$f":"(Input!N265*$J$9+Input!N342*($J$10/100))*$D84","v":0},{"$f":"(Input!O265*$J$9+Input!O342*($J$10/100))*$D84","v":0},{"$f":"(Input!P265*$J$9+Input!P342*($J$10/100))*$D84","v":0},{"$f":"(Input!Q265*$J$9+Input!Q342*($J$10/100))*$D84","v":0},{"$f":"(Input!R265*$J$9+Input!R342*($J$10/100))*$D84","v":0},{"$f":"(Input!S265*$J$9+Input!S342*($J$10/100))*$D84","v":0},{"$f":"(Input!T265*$J$9+Input!T342*($J$10/100))*$D84","v":0},{"$f":"(Input!U265*$J$9+Input!U342*($J$10/100))*$D84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Infrastructure - local enabling (entry triggered) capital contributions",1,0,1,0,1]
[{"$f":"Input!A266","v":"     - Infrastructure - local enabling (exit triggered) capital contributions"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA85,IF(UserInterface!$I$2=\"GT\",BC85,IF(UserInterface!$I$2=\"GD\",BE85,0)))","v":1},{"$f":"Input!E266*CommonInputs!$J$6/CommonInputs!E$6*$D85","v":0},{"$f":"Input!F266*CommonInputs!$J$6/CommonInputs!F$6*$D85","v":0},{"$f":"Input!G266*CommonInputs!$J$6/CommonInputs!G$6*$D85","v":0},{"$f":"Input!H266*CommonInputs!$J$6/CommonInputs!H$6*$D85","v":0},{"$f":"Input!I266*CommonInputs!$J$6/CommonInputs!I$6*$D85","v":0},{"$f":"Input!J266*$D85","v":0},{"$f":"Input!K266*$D85","v":0},{"$f":"Input!L266*$D85","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M266*$D85,Input!M343*$D85)","v":0},{"$f":"(Input!N266*$J$9+Input!N343*($J$10/100))*$D85","v":0},{"$f":"(Input!O266*$J$9+Input!O343*($J$10/100))*$D85","v":0},{"$f":"(Input!P266*$J$9+Input!P343*($J$10/100))*$D85","v":0},{"$f":"(Input!Q266*$J$9+Input!Q343*($J$10/100))*$D85","v":0},{"$f":"(Input!R266*$J$9+Input!R343*($J$10/100))*$D85","v":0},{"$f":"(Input!S266*$J$9+Input!S343*($J$10/100))*$D85","v":0},{"$f":"(Input!T266*$J$9+Input!T343*($J$10/100))*$D85","v":0},{"$f":"(Input!U266*$J$9+Input!U343*($J$10/100))*$D85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Infrastructure - local enabling (exit triggered) capital contributions",1,"NON CONTROLLABLE OPEX",0,"Total funded opex",0]
[{"$f":"Input!A267","v":"     - Infrastructure - wider works - capital contributions"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA86,IF(UserInterface!$I$2=\"GT\",BC86,IF(UserInterface!$I$2=\"GD\",BE86,0)))","v":1},{"$f":"Input!E267*CommonInputs!$J$6/CommonInputs!E$6*$D86","v":0},{"$f":"Input!F267*CommonInputs!$J$6/CommonInputs!F$6*$D86","v":0},{"$f":"Input!G267*CommonInputs!$J$6/CommonInputs!G$6*$D86","v":0},{"$f":"Input!H267*CommonInputs!$J$6/CommonInputs!H$6*$D86","v":0},{"$f":"Input!I267*CommonInputs!$J$6/CommonInputs!I$6*$D86","v":0},{"$f":"Input!J267*$D86","v":0},{"$f":"Input!K267*$D86","v":0},{"$f":"Input!L267*$D86","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M267*$D86,Input!M344*$D86)","v":0},{"$f":"(Input!N267*$J$9+Input!N344*($J$10/100))*$D86","v":0},{"$f":"(Input!O267*$J$9+Input!O344*($J$10/100))*$D86","v":0},{"$f":"(Input!P267*$J$9+Input!P344*($J$10/100))*$D86","v":0},{"$f":"(Input!Q267*$J$9+Input!Q344*($J$10/100))*$D86","v":0},{"$f":"(Input!R267*$J$9+Input!R344*($J$10/100))*$D86","v":0},{"$f":"(Input!S267*$J$9+Input!S344*($J$10/100))*$D86","v":0},{"$f":"(Input!T267*$J$9+Input!T344*($J$10/100))*$D86","v":0},{"$f":"(Input!U267*$J$9+Input!U344*($J$10/100))*$D86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Infrastructure - wider works - capital contributions",1,"Direct operating costs ",1,0,1]
[{"$f":"Input!A268","v":"Non Load Related"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA87,IF(UserInterface!$I$2=\"GT\",BC87,IF(UserInterface!$I$2=\"GD\",BE87,0)))","v":1},{"$f":"Input!E268*CommonInputs!$J$6/CommonInputs!E$6*$D87","v":0},{"$f":"Input!F268*CommonInputs!$J$6/CommonInputs!F$6*$D87","v":0},{"$f":"Input!G268*CommonInputs!$J$6/CommonInputs!G$6*$D87","v":0},{"$f":"Input!H268*CommonInputs!$J$6/CommonInputs!H$6*$D87","v":0},{"$f":"Input!I268*CommonInputs!$J$6/CommonInputs!I$6*$D87","v":0},{"$f":"Input!J268*$D87","v":0},{"$f":"Input!K268*$D87","v":-0.1},{"$f":"Input!L268*$D87","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M268*$D87,Input!M345*$D87)","v":0},{"$f":"(Input!N268*$J$9+Input!N345*($J$10/100))*$D87","v":0},{"$f":"(Input!O268*$J$9+Input!O345*($J$10/100))*$D87","v":0},{"$f":"(Input!P268*$J$9+Input!P345*($J$10/100))*$D87","v":0},{"$f":"(Input!Q268*$J$9+Input!Q345*($J$10/100))*$D87","v":0},{"$f":"(Input!R268*$J$9+Input!R345*($J$10/100))*$D87","v":0},{"$f":"(Input!S268*$J$9+Input!S345*($J$10/100))*$D87","v":0},{"$f":"(Input!T268*$J$9+Input!T345*($J$10/100))*$D87","v":0},{"$f":"(Input!U268*$J$9+Input!U345*($J$10/100))*$D87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Load Related",1,"Indirect operating costs ",1,"De minimis opex",0]
[{"$f":"Input!A269","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA88,IF(UserInterface!$I$2=\"GT\",BC88,IF(UserInterface!$I$2=\"GD\",BE88,0)))","v":1},{"$f":"Input!E269*CommonInputs!$J$6/CommonInputs!E$6*$D88","v":0},{"$f":"Input!F269*CommonInputs!$J$6/CommonInputs!F$6*$D88","v":0},{"$f":"Input!G269*CommonInputs!$J$6/CommonInputs!G$6*$D88","v":0},{"$f":"Input!H269*CommonInputs!$J$6/CommonInputs!H$6*$D88","v":0},{"$f":"Input!I269*CommonInputs!$J$6/CommonInputs!I$6*$D88","v":0},{"$f":"Input!J269*$D88","v":0},{"$f":"Input!K269*$D88","v":0},{"$f":"Input!L269*$D88","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M269*$D88,Input!M346*$D88)","v":0},{"$f":"(Input!N269*$J$9+Input!N346*($J$10/100))*$D88","v":0},{"$f":"(Input!O269*$J$9+Input!O346*($J$10/100))*$D88","v":0},{"$f":"(Input!P269*$J$9+Input!P346*($J$10/100))*$D88","v":0},{"$f":"(Input!Q269*$J$9+Input!Q346*($J$10/100))*$D88","v":0},{"$f":"(Input!R269*$J$9+Input!R346*($J$10/100))*$D88","v":0},{"$f":"(Input!S269*$J$9+Input!S346*($J$10/100))*$D88","v":0},{"$f":"(Input!T269*$J$9+Input!T346*($J$10/100))*$D88","v":0},{"$f":"(Input!U269*$J$9+Input!U346*($J$10/100))*$D88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,"CONTROLLABLE OPEX",0,"Excluded service opex",1]
[{"$f":"Input!A270","v":"Non Operational Capex"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA89,IF(UserInterface!$I$2=\"GT\",BC89,IF(UserInterface!$I$2=\"GD\",BE89,0)))","v":1},{"$f":"Input!E270*CommonInputs!$J$6/CommonInputs!E$6*$D89","v":0},{"$f":"Input!F270*CommonInputs!$J$6/CommonInputs!F$6*$D89","v":0},{"$f":"Input!G270*CommonInputs!$J$6/CommonInputs!G$6*$D89","v":0},{"$f":"Input!H270*CommonInputs!$J$6/CommonInputs!H$6*$D89","v":0},{"$f":"Input!I270*CommonInputs!$J$6/CommonInputs!I$6*$D89","v":0},{"$f":"Input!J270*$D89","v":0},{"$f":"Input!K270*$D89","v":0.30000000000000004},{"$f":"Input!L270*$D89","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M270*$D89,Input!M347*$D89)","v":0.9},{"$f":"(Input!N270*$J$9+Input!N347*($J$10/100))*$D89","v":0.89999999999999991},{"$f":"(Input!O270*$J$9+Input!O347*($J$10/100))*$D89","v":0.89999999999999991},{"$f":"(Input!P270*$J$9+Input!P347*($J$10/100))*$D89","v":0.89999999999999991},{"$f":"(Input!Q270*$J$9+Input!Q347*($J$10/100))*$D89","v":0.89999999999999991},{"$f":"(Input!R270*$J$9+Input!R347*($J$10/100))*$D89","v":0.89999999999999991},{"$f":"(Input!S270*$J$9+Input!S347*($J$10/100))*$D89","v":0.89999999999999991},{"$f":"(Input!T270*$J$9+Input!T347*($J$10/100))*$D89","v":0.89999999999999991},{"$f":"(Input!U270*$J$9+Input!U347*($J$10/100))*$D89","v":0.89999999999999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Operational Capex",1,"Pension ongoing costs ",1,"Consented activity opex",0]
[{"$f":"Input!A271","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA90,IF(UserInterface!$I$2=\"GT\",BC90,IF(UserInterface!$I$2=\"GD\",BE90,0)))","v":1},{"$f":"Input!E271*CommonInputs!$J$6/CommonInputs!E$6*$D90","v":0},{"$f":"Input!F271*CommonInputs!$J$6/CommonInputs!F$6*$D90","v":0},{"$f":"Input!G271*CommonInputs!$J$6/CommonInputs!G$6*$D90","v":0},{"$f":"Input!H271*CommonInputs!$J$6/CommonInputs!H$6*$D90","v":0},{"$f":"Input!I271*CommonInputs!$J$6/CommonInputs!I$6*$D90","v":0},{"$f":"Input!J271*$D90","v":0},{"$f":"Input!K271*$D90","v":0},{"$f":"Input!L271*$D90","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M271*$D90,Input!M348*$D90)","v":0},{"$f":"(Input!N271*$J$9+Input!N348*($J$10/100))*$D90","v":0},{"$f":"(Input!O271*$J$9+Input!O348*($J$10/100))*$D90","v":0},{"$f":"(Input!P271*$J$9+Input!P348*($J$10/100))*$D90","v":0},{"$f":"(Input!Q271*$J$9+Input!Q348*($J$10/100))*$D90","v":0},{"$f":"(Input!R271*$J$9+Input!R348*($J$10/100))*$D90","v":0},{"$f":"(Input!S271*$J$9+Input!S348*($J$10/100))*$D90","v":0},{"$f":"(Input!T271*$J$9+Input!T348*($J$10/100))*$D90","v":0},{"$f":"(Input!U271*$J$9+Input!U348*($J$10/100))*$D90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,1,"Metering opex",0]
[{"$f":"Input!A272","v":"RPEs (LR Capex)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA91,IF(UserInterface!$I$2=\"GT\",BC91,IF(UserInterface!$I$2=\"GD\",BE91,0)))","v":1},{"$f":"Input!E272*CommonInputs!$J$6/CommonInputs!E$6*$D91","v":0},{"$f":"Input!F272*CommonInputs!$J$6/CommonInputs!F$6*$D91","v":0},{"$f":"Input!G272*CommonInputs!$J$6/CommonInputs!G$6*$D91","v":0},{"$f":"Input!H272*CommonInputs!$J$6/CommonInputs!H$6*$D91","v":0},{"$f":"Input!I272*CommonInputs!$J$6/CommonInputs!I$6*$D91","v":0},{"$f":"Input!J272*$D91","v":0},{"$f":"Input!K272*$D91","v":0},{"$f":"Input!L272*$D91","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M272*$D91,Input!M349*$D91)","v":0},{"$f":"(Input!N272*$J$9+Input!N349*($J$10/100))*$D91","v":0.37110400022899515},{"$f":"(Input!O272*$J$9+Input!O349*($J$10/100))*$D91","v":3.5482153284908104},{"$f":"(Input!P272*$J$9+Input!P349*($J$10/100))*$D91","v":3.944283034665018},{"$f":"(Input!Q272*$J$9+Input!Q349*($J$10/100))*$D91","v":1.7663234678481015},{"$f":"(Input!R272*$J$9+Input!R349*($J$10/100))*$D91","v":1.2476156706560433},{"$f":"(Input!S272*$J$9+Input!S349*($J$10/100))*$D91","v":1.6366572075687102},{"$f":"(Input!T272*$J$9+Input!T349*($J$10/100))*$D91","v":2.6410141353756034},{"$f":"(Input!U272*$J$9+Input!U349*($J$10/100))*$D91","v":1.874134304400962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPEs (LR Capex)",1,"Opex",0,0,1]
[{"$f":"Input!A273","v":"RPEs (NLR Capex)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA92,IF(UserInterface!$I$2=\"GT\",BC92,IF(UserInterface!$I$2=\"GD\",BE92,0)))","v":1},{"$f":"Input!E273*CommonInputs!$J$6/CommonInputs!E$6*$D92","v":0},{"$f":"Input!F273*CommonInputs!$J$6/CommonInputs!F$6*$D92","v":0},{"$f":"Input!G273*CommonInputs!$J$6/CommonInputs!G$6*$D92","v":0},{"$f":"Input!H273*CommonInputs!$J$6/CommonInputs!H$6*$D92","v":0},{"$f":"Input!I273*CommonInputs!$J$6/CommonInputs!I$6*$D92","v":0},{"$f":"Input!J273*$D92","v":0},{"$f":"Input!K273*$D92","v":0},{"$f":"Input!L273*$D92","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M273*$D92,Input!M350*$D92)","v":0},{"$f":"(Input!N273*$J$9+Input!N350*($J$10/100))*$D92","v":5.9625435855318709E-2},{"$f":"(Input!O273*$J$9+Input!O350*($J$10/100))*$D92","v":0.99291764337310229},{"$f":"(Input!P273*$J$9+Input!P350*($J$10/100))*$D92","v":1.7874663213207824},{"$f":"(Input!Q273*$J$9+Input!Q350*($J$10/100))*$D92","v":3.4348439150394809},{"$f":"(Input!R273*$J$9+Input!R350*($J$10/100))*$D92","v":5.8318271792767007},{"$f":"(Input!S273*$J$9+Input!S350*($J$10/100))*$D92","v":7.7049855333556838},{"$f":"(Input!T273*$J$9+Input!T350*($J$10/100))*$D92","v":9.3309803411066277},{"$f":"(Input!U273*$J$9+Input!U350*($J$10/100))*$D92","v":8.5719235092178678},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPEs (NLR Capex)",1,0,1,0,1]
[{"$f":"Input!A274","v":"RPEs (Non Op Capex)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA93,IF(UserInterface!$I$2=\"GT\",BC93,IF(UserInterface!$I$2=\"GD\",BE93,0)))","v":1},{"$f":"Input!E274*CommonInputs!$J$6/CommonInputs!E$6*$D93","v":0},{"$f":"Input!F274*CommonInputs!$J$6/CommonInputs!F$6*$D93","v":0},{"$f":"Input!G274*CommonInputs!$J$6/CommonInputs!G$6*$D93","v":0},{"$f":"Input!H274*CommonInputs!$J$6/CommonInputs!H$6*$D93","v":0},{"$f":"Input!I274*CommonInputs!$J$6/CommonInputs!I$6*$D93","v":0},{"$f":"Input!J274*$D93","v":0},{"$f":"Input!K274*$D93","v":0},{"$f":"Input!L274*$D93","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M274*$D93,Input!M351*$D93)","v":0},{"$f":"(Input!N274*$J$9+Input!N351*($J$10/100))*$D93","v":0},{"$f":"(Input!O274*$J$9+Input!O351*($J$10/100))*$D93","v":0},{"$f":"(Input!P274*$J$9+Input!P351*($J$10/100))*$D93","v":0},{"$f":"(Input!Q274*$J$9+Input!Q351*($J$10/100))*$D93","v":0},{"$f":"(Input!R274*$J$9+Input!R351*($J$10/100))*$D93","v":0},{"$f":"(Input!S274*$J$9+Input!S351*($J$10/100))*$D93","v":0},{"$f":"(Input!T274*$J$9+Input!T351*($J$10/100))*$D93","v":0},{"$f":"(Input!U274*$J$9+Input!U351*($J$10/100))*$D93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPEs (Non Op Capex)",1,0,1,"Total opex",0]
[{"$f":"Input!A275","v":"Total TO Capex"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA94,IF(UserInterface!$I$2=\"GT\",BC94,IF(UserInterface!$I$2=\"GD\",BE94,0)))","v":0},{"$f":"Input!E275*CommonInputs!$J$6/CommonInputs!E$6*$D94","v":0},{"$f":"Input!F275*CommonInputs!$J$6/CommonInputs!F$6*$D94","v":0},{"$f":"Input!G275*CommonInputs!$J$6/CommonInputs!G$6*$D94","v":0},{"$f":"Input!H275*CommonInputs!$J$6/CommonInputs!H$6*$D94","v":0},{"$f":"Input!I275*CommonInputs!$J$6/CommonInputs!I$6*$D94","v":0},{"$f":"Input!J275*$D94","v":0},{"$f":"Input!K275*$D94","v":0},{"$f":"Input!L275*$D94","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M275*$D94,Input!M352*$D94)","v":0},{"$f":"(Input!N275*$J$9+Input!N352*($J$10/100))*$D94","v":0},{"$f":"(Input!O275*$J$9+Input!O352*($J$10/100))*$D94","v":0},{"$f":"(Input!P275*$J$9+Input!P352*($J$10/100))*$D94","v":0},{"$f":"(Input!Q275*$J$9+Input!Q352*($J$10/100))*$D94","v":0},{"$f":"(Input!R275*$J$9+Input!R352*($J$10/100))*$D94","v":0},{"$f":"(Input!S275*$J$9+Input!S352*($J$10/100))*$D94","v":0},{"$f":"(Input!T275*$J$9+Input!T352*($J$10/100))*$D94","v":0},{"$f":"(Input!U275*$J$9+Input!U352*($J$10/100))*$D94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TO Capex",0,0,1,0,0]
[{"$f":"Input!A276","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA95,IF(UserInterface!$I$2=\"GT\",BC95,IF(UserInterface!$I$2=\"GD\",BE95,0)))","v":0},{"$f":"Input!E276*CommonInputs!$J$6/CommonInputs!E$6*$D95","v":0},{"$f":"Input!F276*CommonInputs!$J$6/CommonInputs!F$6*$D95","v":0},{"$f":"Input!G276*CommonInputs!$J$6/CommonInputs!G$6*$D95","v":0},{"$f":"Input!H276*CommonInputs!$J$6/CommonInputs!H$6*$D95","v":0},{"$f":"Input!I276*CommonInputs!$J$6/CommonInputs!I$6*$D95","v":0},{"$f":"Input!J276*$D95","v":0},{"$f":"Input!K276*$D95","v":0},{"$f":"Input!L276*$D95","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M276*$D95,Input!M353*$D95)","v":0},{"$f":"(Input!N276*$J$9+Input!N353*($J$10/100))*$D95","v":0},{"$f":"(Input!O276*$J$9+Input!O353*($J$10/100))*$D95","v":0},{"$f":"(Input!P276*$J$9+Input!P353*($J$10/100))*$D95","v":0},{"$f":"(Input!Q276*$J$9+Input!Q353*($J$10/100))*$D95","v":0},{"$f":"(Input!R276*$J$9+Input!R353*($J$10/100))*$D95","v":0},{"$f":"(Input!S276*$J$9+Input!S353*($J$10/100))*$D95","v":0},{"$f":"(Input!T276*$J$9+Input!T353*($J$10/100))*$D95","v":0},{"$f":"(Input!U276*$J$9+Input!U353*($J$10/100))*$D95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,1,0,0]
[{"$f":"Input!A277","v":"Logged up"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA96,IF(UserInterface!$I$2=\"GT\",BC96,IF(UserInterface!$I$2=\"GD\",BE96,0)))","v":1},{"$f":"Input!E277*CommonInputs!$J$6/CommonInputs!E$6*$D96","v":0},{"$f":"Input!F277*CommonInputs!$J$6/CommonInputs!F$6*$D96","v":0},{"$f":"Input!G277*CommonInputs!$J$6/CommonInputs!G$6*$D96","v":0},{"$f":"Input!H277*CommonInputs!$J$6/CommonInputs!H$6*$D96","v":0},{"$f":"Input!I277*CommonInputs!$J$6/CommonInputs!I$6*$D96","v":0},{"$f":"Input!J277*$D96","v":0},{"$f":"Input!K277*$D96","v":2.7530497262693157},{"$f":"Input!L277*$D96","v":5.9951150315980621},{"$f":"IF(UserInterface!$B$123=1,Input!M277*$D96,Input!M354*$D96)","v":3.7},{"$f":"(Input!N277*$J$9+Input!N354*($J$10/100))*$D96","v":0},{"$f":"(Input!O277*$J$9+Input!O354*($J$10/100))*$D96","v":0},{"$f":"(Input!P277*$J$9+Input!P354*($J$10/100))*$D96","v":0},{"$f":"(Input!Q277*$J$9+Input!Q354*($J$10/100))*$D96","v":0},{"$f":"(Input!R277*$J$9+Input!R354*($J$10/100))*$D96","v":0},{"$f":"(Input!S277*$J$9+Input!S354*($J$10/100))*$D96","v":0},{"$f":"(Input!T277*$J$9+Input!T354*($J$10/100))*$D96","v":0},{"$f":"(Input!U277*$J$9+Input!U354*($J$10/100))*$D96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Logged up",1,0,1,0,0]
[{"$f":"Input!A278","v":"TIRG"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA97,IF(UserInterface!$I$2=\"GT\",BC97,IF(UserInterface!$I$2=\"GD\",BE97,0)))","v":0},{"$f":"Input!E278*CommonInputs!$J$6/CommonInputs!E$6*$D97","v":0},{"$f":"Input!F278*CommonInputs!$J$6/CommonInputs!F$6*$D97","v":0},{"$f":"Input!G278*CommonInputs!$J$6/CommonInputs!G$6*$D97","v":0},{"$f":"Input!H278*CommonInputs!$J$6/CommonInputs!H$6*$D97","v":0},{"$f":"Input!I278*CommonInputs!$J$6/CommonInputs!I$6*$D97","v":0},{"$f":"Input!J278*$D97","v":0},{"$f":"Input!K278*$D97","v":0},{"$f":"Input!L278*$D97","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M278*$D97,Input!M355*$D97)","v":0},{"$f":"(Input!N278*$J$9+Input!N355*($J$10/100))*$D97","v":0},{"$f":"(Input!O278*$J$9+Input!O355*($J$10/100))*$D97","v":0},{"$f":"(Input!P278*$J$9+Input!P355*($J$10/100))*$D97","v":0},{"$f":"(Input!Q278*$J$9+Input!Q355*($J$10/100))*$D97","v":0},{"$f":"(Input!R278*$J$9+Input!R355*($J$10/100))*$D97","v":0},{"$f":"(Input!S278*$J$9+Input!S355*($J$10/100))*$D97","v":0},{"$f":"(Input!T278*$J$9+Input!T355*($J$10/100))*$D97","v":0},{"$f":"(Input!U278*$J$9+Input!U355*($J$10/100))*$D97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIRG",0,0,0,0,0]
[{"$f":"Input!A279","v":"TII"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA98,IF(UserInterface!$I$2=\"GT\",BC98,IF(UserInterface!$I$2=\"GD\",BE98,0)))","v":1},{"$f":"Input!E279*CommonInputs!$J$6/CommonInputs!E$6*$D98","v":0},{"$f":"Input!F279*CommonInputs!$J$6/CommonInputs!F$6*$D98","v":0},{"$f":"Input!G279*CommonInputs!$J$6/CommonInputs!G$6*$D98","v":0},{"$f":"Input!H279*CommonInputs!$J$6/CommonInputs!H$6*$D98","v":0},{"$f":"Input!I279*CommonInputs!$J$6/CommonInputs!I$6*$D98","v":0},{"$f":"Input!J279*$D98","v":0},{"$f":"Input!K279*$D98","v":5.3251031037527596},{"$f":"Input!L279*$D98","v":31.548223922965065},{"$f":"IF(UserInterface!$B$123=1,Input!M279*$D98,Input!M356*$D98)","v":84.6},{"$f":"(Input!N279*$J$9+Input!N356*($J$10/100))*$D98","v":0},{"$f":"(Input!O279*$J$9+Input!O356*($J$10/100))*$D98","v":0},{"$f":"(Input!P279*$J$9+Input!P356*($J$10/100))*$D98","v":0},{"$f":"(Input!Q279*$J$9+Input!Q356*($J$10/100))*$D98","v":0},{"$f":"(Input!R279*$J$9+Input!R356*($J$10/100))*$D98","v":0},{"$f":"(Input!S279*$J$9+Input!S356*($J$10/100))*$D98","v":0},{"$f":"(Input!T279*$J$9+Input!T356*($J$10/100))*$D98","v":0},{"$f":"(Input!U279*$J$9+Input!U356*($J$10/100))*$D98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TII",1,0,0,0,0]
[{"$f":"Input!A280","v":"Security"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA99,IF(UserInterface!$I$2=\"GT\",BC99,IF(UserInterface!$I$2=\"GD\",BE99,0)))","v":1},{"$f":"Input!E280*CommonInputs!$J$6/CommonInputs!E$6*$D99","v":0},{"$f":"Input!F280*CommonInputs!$J$6/CommonInputs!F$6*$D99","v":0},{"$f":"Input!G280*CommonInputs!$J$6/CommonInputs!G$6*$D99","v":0},{"$f":"Input!H280*CommonInputs!$J$6/CommonInputs!H$6*$D99","v":0},{"$f":"Input!I280*CommonInputs!$J$6/CommonInputs!I$6*$D99","v":0},{"$f":"Input!J280*$D99","v":0},{"$f":"Input!K280*$D99","v":0.28578370860927149},{"$f":"Input!L280*$D99","v":5.1296653001427772E-2},{"$f":"IF(UserInterface!$B$123=1,Input!M280*$D99,Input!M357*$D99)","v":0},{"$f":"(Input!N280*$J$9+Input!N357*($J$10/100))*$D99","v":0},{"$f":"(Input!O280*$J$9+Input!O357*($J$10/100))*$D99","v":0},{"$f":"(Input!P280*$J$9+Input!P357*($J$10/100))*$D99","v":0},{"$f":"(Input!Q280*$J$9+Input!Q357*($J$10/100))*$D99","v":0},{"$f":"(Input!R280*$J$9+Input!R357*($J$10/100))*$D99","v":0},{"$f":"(Input!S280*$J$9+Input!S357*($J$10/100))*$D99","v":0},{"$f":"(Input!T280*$J$9+Input!T357*($J$10/100))*$D99","v":0},{"$f":"(Input!U280*$J$9+Input!U357*($J$10/100))*$D99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,1,0,0]
[{"$f":"Input!A281","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA100,IF(UserInterface!$I$2=\"GT\",BC100,IF(UserInterface!$I$2=\"GD\",BE100,0)))","v":1},{"$f":"Input!E281*CommonInputs!$J$6/CommonInputs!E$6*$D100","v":0},{"$f":"Input!F281*CommonInputs!$J$6/CommonInputs!F$6*$D100","v":0},{"$f":"Input!G281*CommonInputs!$J$6/CommonInputs!G$6*$D100","v":0},{"$f":"Input!H281*CommonInputs!$J$6/CommonInputs!H$6*$D100","v":0},{"$f":"Input!I281*CommonInputs!$J$6/CommonInputs!I$6*$D100","v":0},{"$f":"Input!J281*$D100","v":0},{"$f":"Input!K281*$D100","v":0},{"$f":"Input!L281*$D100","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M281*$D100,Input!M358*$D100)","v":0},{"$f":"(Input!N281*$J$9+Input!N358*($J$10/100))*$D100","v":0},{"$f":"(Input!O281*$J$9+Input!O358*($J$10/100))*$D100","v":0},{"$f":"(Input!P281*$J$9+Input!P358*($J$10/100))*$D100","v":0},{"$f":"(Input!Q281*$J$9+Input!Q358*($J$10/100))*$D100","v":0},{"$f":"(Input!R281*$J$9+Input!R358*($J$10/100))*$D100","v":0},{"$f":"(Input!S281*$J$9+Input!S358*($J$10/100))*$D100","v":0},{"$f":"(Input!T281*$J$9+Input!T358*($J$10/100))*$D100","v":0},{"$f":"(Input!U281*$J$9+Input!U358*($J$10/100))*$D100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,1,0,0]
[{"$f":"Input!A282","v":"Direct Opex (Excl. Pensions)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA101,IF(UserInterface!$I$2=\"GT\",BC101,IF(UserInterface!$I$2=\"GD\",BE101,0)))","v":1},{"$f":"Input!E282*CommonInputs!$J$6/CommonInputs!E$6*$D101","v":0},{"$f":"Input!F282*CommonInputs!$J$6/CommonInputs!F$6*$D101","v":0},{"$f":"Input!G282*CommonInputs!$J$6/CommonInputs!G$6*$D101","v":0},{"$f":"Input!H282*CommonInputs!$J$6/CommonInputs!H$6*$D101","v":0},{"$f":"Input!I282*CommonInputs!$J$6/CommonInputs!I$6*$D101","v":0},{"$f":"Input!J282*$D101","v":0},{"$f":"Input!K282*$D101","v":16.10420589765581},{"$f":"Input!L282*$D101","v":24.150852594800647},{"$f":"IF(UserInterface!$B$123=1,Input!M282*$D101,Input!M359*$D101)","v":23.7},{"$f":"(Input!N282*$J$9+Input!N359*($J$10/100))*$D101","v":17.440137852954187},{"$f":"(Input!O282*$J$9+Input!O359*($J$10/100))*$D101","v":17.462259711444823},{"$f":"(Input!P282*$J$9+Input!P359*($J$10/100))*$D101","v":17.859819638535974},{"$f":"(Input!Q282*$J$9+Input!Q359*($J$10/100))*$D101","v":19.394816944099436},{"$f":"(Input!R282*$J$9+Input!R359*($J$10/100))*$D101","v":19.444218971651942},{"$f":"(Input!S282*$J$9+Input!S359*($J$10/100))*$D101","v":18.979389839533184},{"$f":"(Input!T282*$J$9+Input!T359*($J$10/100))*$D101","v":20.229273854893069},{"$f":"(Input!U282*$J$9+Input!U359*($J$10/100))*$D101","v":20.279360111826769},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Opex (Incl. Pensions)",1,0,1,0,0]
[{"$f":"Input!A283","v":"Business Support and Closely Associated Indirects Opex (Incl. Pensions)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA102,IF(UserInterface!$I$2=\"GT\",BC102,IF(UserInterface!$I$2=\"GD\",BE102,0)))","v":1},{"$f":"Input!E283*CommonInputs!$J$6/CommonInputs!E$6*$D102","v":0},{"$f":"Input!F283*CommonInputs!$J$6/CommonInputs!F$6*$D102","v":0},{"$f":"Input!G283*CommonInputs!$J$6/CommonInputs!G$6*$D102","v":0},{"$f":"Input!H283*CommonInputs!$J$6/CommonInputs!H$6*$D102","v":0},{"$f":"Input!I283*CommonInputs!$J$6/CommonInputs!I$6*$D102","v":0},{"$f":"Input!J283*$D102","v":0},{"$f":"Input!K283*$D102","v":0},{"$f":"Input!L283*$D102","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M283*$D102,Input!M360*$D102)","v":0},{"$f":"(Input!N283*$J$9+Input!N360*($J$10/100))*$D102","v":0},{"$f":"(Input!O283*$J$9+Input!O360*($J$10/100))*$D102","v":0},{"$f":"(Input!P283*$J$9+Input!P360*($J$10/100))*$D102","v":0},{"$f":"(Input!Q283*$J$9+Input!Q360*($J$10/100))*$D102","v":0},{"$f":"(Input!R283*$J$9+Input!R360*($J$10/100))*$D102","v":0},{"$f":"(Input!S283*$J$9+Input!S360*($J$10/100))*$D102","v":0},{"$f":"(Input!T283*$J$9+Input!T360*($J$10/100))*$D102","v":0},{"$f":"(Input!U283*$J$9+Input!U360*($J$10/100))*$D102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Support and Closely Associated Indirects Opex (Incl. Pensions)",1,0,1,0,0]
[{"$f":"Input!A284","v":"RPEs (Opex)"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA103,IF(UserInterface!$I$2=\"GT\",BC103,IF(UserInterface!$I$2=\"GD\",BE103,0)))","v":1},{"$f":"Input!E284*CommonInputs!$J$6/CommonInputs!E$6*$D103","v":0},{"$f":"Input!F284*CommonInputs!$J$6/CommonInputs!F$6*$D103","v":0},{"$f":"Input!G284*CommonInputs!$J$6/CommonInputs!G$6*$D103","v":0},{"$f":"Input!H284*CommonInputs!$J$6/CommonInputs!H$6*$D103","v":0},{"$f":"Input!I284*CommonInputs!$J$6/CommonInputs!I$6*$D103","v":0},{"$f":"Input!J284*$D103","v":0},{"$f":"Input!K284*$D103","v":0},{"$f":"Input!L284*$D103","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M284*$D103,Input!M361*$D103)","v":0},{"$f":"(Input!N284*$J$9+Input!N361*($J$10/100))*$D103","v":-2.3936238748917718E-2},{"$f":"(Input!O284*$J$9+Input!O361*($J$10/100))*$D103","v":-1.5454353362555524E-4},{"$f":"(Input!P284*$J$9+Input!P361*($J$10/100))*$D103","v":7.7424732515767467E-2},{"$f":"(Input!Q284*$J$9+Input!Q361*($J$10/100))*$D103","v":0.23573897454338139},{"$f":"(Input!R284*$J$9+Input!R361*($J$10/100))*$D103","v":0.38551895975415157},{"$f":"(Input!S284*$J$9+Input!S361*($J$10/100))*$D103","v":0.54178885852223935},{"$f":"(Input!T284*$J$9+Input!T361*($J$10/100))*$D103","v":0.80367572771547502},{"$f":"(Input!U284*$J$9+Input!U361*($J$10/100))*$D103","v":1.1232304935903661},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPEs (Opex)",1,"TO INCREMENTAL CAPEX",0,0,0]
[{"$f":"Input!A285","v":"TOTAL TO CONTROLLABLE OPEX"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA104,IF(UserInterface!$I$2=\"GT\",BC104,IF(UserInterface!$I$2=\"GD\",BE104,0)))","v":0},{"$f":"Input!E285*CommonInputs!$J$6/CommonInputs!E$6*$D104","v":0},{"$f":"Input!F285*CommonInputs!$J$6/CommonInputs!F$6*$D104","v":0},{"$f":"Input!G285*CommonInputs!$J$6/CommonInputs!G$6*$D104","v":0},{"$f":"Input!H285*CommonInputs!$J$6/CommonInputs!H$6*$D104","v":0},{"$f":"Input!I285*CommonInputs!$J$6/CommonInputs!I$6*$D104","v":0},{"$f":"Input!J285*$D104","v":0},{"$f":"Input!K285*$D104","v":0},{"$f":"Input!L285*$D104","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M285*$D104,Input!M362*$D104)","v":0},{"$f":"(Input!N285*$J$9+Input!N362*($J$10/100))*$D104","v":0},{"$f":"(Input!O285*$J$9+Input!O362*($J$10/100))*$D104","v":0},{"$f":"(Input!P285*$J$9+Input!P362*($J$10/100))*$D104","v":0},{"$f":"(Input!Q285*$J$9+Input!Q362*($J$10/100))*$D104","v":0},{"$f":"(Input!R285*$J$9+Input!R362*($J$10/100))*$D104","v":0},{"$f":"(Input!S285*$J$9+Input!S362*($J$10/100))*$D104","v":0},{"$f":"(Input!T285*$J$9+Input!T362*($J$10/100))*$D104","v":0},{"$f":"(Input!U285*$J$9+Input!U362*($J$10/100))*$D104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL TO CONTROLLABLE OPEX",{"$f":"IF(UserInterface!$B$51=4,1,0)","v":0},"Entry",{"$f":"IF(UserInterface!$B$51=6,1,0)","v":0},0,0]
[{"$f":"Input!A286","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA105,IF(UserInterface!$I$2=\"GT\",BC105,IF(UserInterface!$I$2=\"GD\",BE105,0)))","v":1},{"$f":"Input!E286*CommonInputs!$J$6/CommonInputs!E$6*$D105","v":0},{"$f":"Input!F286*CommonInputs!$J$6/CommonInputs!F$6*$D105","v":0},{"$f":"Input!G286*CommonInputs!$J$6/CommonInputs!G$6*$D105","v":0},{"$f":"Input!H286*CommonInputs!$J$6/CommonInputs!H$6*$D105","v":0},{"$f":"Input!I286*CommonInputs!$J$6/CommonInputs!I$6*$D105","v":0},{"$f":"Input!J286*$D105","v":0},{"$f":"Input!K286*$D105","v":0},{"$f":"Input!L286*$D105","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M286*$D105,Input!M363*$D105)","v":0},{"$f":"(Input!N286*$J$9+Input!N363*($J$10/100))*$D105","v":0},{"$f":"(Input!O286*$J$9+Input!O363*($J$10/100))*$D105","v":0},{"$f":"(Input!P286*$J$9+Input!P363*($J$10/100))*$D105","v":0},{"$f":"(Input!Q286*$J$9+Input!Q363*($J$10/100))*$D105","v":0},{"$f":"(Input!R286*$J$9+Input!R363*($J$10/100))*$D105","v":0},{"$f":"(Input!S286*$J$9+Input!S363*($J$10/100))*$D105","v":0},{"$f":"(Input!T286*$J$9+Input!T363*($J$10/100))*$D105","v":0},{"$f":"(Input!U286*$J$9+Input!U363*($J$10/100))*$D105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,"Exit",{"$f":"IF(UserInterface!$B$51=6,1,0)","v":0},0,0]
[{"$f":"Input!A287","v":"Non Controllable Opex"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA106,IF(UserInterface!$I$2=\"GT\",BC106,IF(UserInterface!$I$2=\"GD\",BE106,0)))","v":0},{"$f":"Input!E287*CommonInputs!$J$6/CommonInputs!E$6*$D106","v":0},{"$f":"Input!F287*CommonInputs!$J$6/CommonInputs!F$6*$D106","v":0},{"$f":"Input!G287*CommonInputs!$J$6/CommonInputs!G$6*$D106","v":0},{"$f":"Input!H287*CommonInputs!$J$6/CommonInputs!H$6*$D106","v":0},{"$f":"Input!I287*CommonInputs!$J$6/CommonInputs!I$6*$D106","v":0},{"$f":"Input!J287*$D106","v":0},{"$f":"Input!K287*$D106","v":0},{"$f":"Input!L287*$D106","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M287*$D106,Input!M364*$D106)","v":0},{"$f":"(Input!N287*$J$9+Input!N364*($J$10/100))*$D106","v":0},{"$f":"(Input!O287*$J$9+Input!O364*($J$10/100))*$D106","v":0},{"$f":"(Input!P287*$J$9+Input!P364*($J$10/100))*$D106","v":0},{"$f":"(Input!Q287*$J$9+Input!Q364*($J$10/100))*$D106","v":0},{"$f":"(Input!R287*$J$9+Input!R364*($J$10/100))*$D106","v":0},{"$f":"(Input!S287*$J$9+Input!S364*($J$10/100))*$D106","v":0},{"$f":"(Input!T287*$J$9+Input!T364*($J$10/100))*$D106","v":0},{"$f":"(Input!U287*$J$9+Input!U364*($J$10/100))*$D106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Controllable Opex",0,"LR Capex - Bi-directional",{"$f":"IF(UserInterface!$B$51=6,1,0)","v":0},0,0]
[{"$f":"Input!A288","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA107,IF(UserInterface!$I$2=\"GT\",BC107,IF(UserInterface!$I$2=\"GD\",BE107,0)))","v":0},{"$f":"Input!E288*CommonInputs!$J$6/CommonInputs!E$6*$D107","v":0},{"$f":"Input!F288*CommonInputs!$J$6/CommonInputs!F$6*$D107","v":0},{"$f":"Input!G288*CommonInputs!$J$6/CommonInputs!G$6*$D107","v":0},{"$f":"Input!H288*CommonInputs!$J$6/CommonInputs!H$6*$D107","v":0},{"$f":"Input!I288*CommonInputs!$J$6/CommonInputs!I$6*$D107","v":0},{"$f":"Input!J288*$D107","v":0},{"$f":"Input!K288*$D107","v":0},{"$f":"Input!L288*$D107","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M288*$D107,Input!M365*$D107)","v":0},{"$f":"(Input!N288*$J$9+Input!N365*($J$10/100))*$D107","v":0},{"$f":"(Input!O288*$J$9+Input!O365*($J$10/100))*$D107","v":0},{"$f":"(Input!P288*$J$9+Input!P365*($J$10/100))*$D107","v":0},{"$f":"(Input!Q288*$J$9+Input!Q365*($J$10/100))*$D107","v":0},{"$f":"(Input!R288*$J$9+Input!R365*($J$10/100))*$D107","v":0},{"$f":"(Input!S288*$J$9+Input!S365*($J$10/100))*$D107","v":0},{"$f":"(Input!T288*$J$9+Input!T365*($J$10/100))*$D107","v":0},{"$f":"(Input!U288*$J$9+Input!U365*($J$10/100))*$D107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IFI Costs",0,"Storage",0,0,0]
[{"$f":"Input!A289","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA108,IF(UserInterface!$I$2=\"GT\",BC108,IF(UserInterface!$I$2=\"GD\",BE108,0)))","v":1},{"$f":"Input!E289*CommonInputs!$J$6/CommonInputs!E$6*$D108","v":0},{"$f":"Input!F289*CommonInputs!$J$6/CommonInputs!F$6*$D108","v":0},{"$f":"Input!G289*CommonInputs!$J$6/CommonInputs!G$6*$D108","v":0},{"$f":"Input!H289*CommonInputs!$J$6/CommonInputs!H$6*$D108","v":0},{"$f":"Input!I289*CommonInputs!$J$6/CommonInputs!I$6*$D108","v":0},{"$f":"Input!J289*$D108","v":0},{"$f":"Input!K289*$D108","v":0},{"$f":"Input!L289*$D108","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M289*$D108,Input!M366*$D108)","v":0},{"$f":"(Input!N289*$J$9+Input!N366*($J$10/100))*$D108","v":0},{"$f":"(Input!O289*$J$9+Input!O366*($J$10/100))*$D108","v":0},{"$f":"(Input!P289*$J$9+Input!P366*($J$10/100))*$D108","v":0},{"$f":"(Input!Q289*$J$9+Input!Q366*($J$10/100))*$D108","v":0},{"$f":"(Input!R289*$J$9+Input!R366*($J$10/100))*$D108","v":0},{"$f":"(Input!S289*$J$9+Input!S366*($J$10/100))*$D108","v":0},{"$f":"(Input!T289*$J$9+Input!T366*($J$10/100))*$D108","v":0},{"$f":"(Input!U289*$J$9+Input!U366*($J$10/100))*$D108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excluded Services Costs",1,0,0,0,0]
[{"$f":"Input!A290","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA109,IF(UserInterface!$I$2=\"GT\",BC109,IF(UserInterface!$I$2=\"GD\",BE109,0)))","v":1},{"$f":"Input!E290*CommonInputs!$J$6/CommonInputs!E$6*$D109","v":0},{"$f":"Input!F290*CommonInputs!$J$6/CommonInputs!F$6*$D109","v":0},{"$f":"Input!G290*CommonInputs!$J$6/CommonInputs!G$6*$D109","v":0},{"$f":"Input!H290*CommonInputs!$J$6/CommonInputs!H$6*$D109","v":0},{"$f":"Input!I290*CommonInputs!$J$6/CommonInputs!I$6*$D109","v":0},{"$f":"Input!J290*$D109","v":0},{"$f":"Input!K290*$D109","v":0},{"$f":"Input!L290*$D109","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M290*$D109,Input!M367*$D109)","v":0},{"$f":"(Input!N290*$J$9+Input!N367*($J$10/100))*$D109","v":0},{"$f":"(Input!O290*$J$9+Input!O367*($J$10/100))*$D109","v":0},{"$f":"(Input!P290*$J$9+Input!P367*($J$10/100))*$D109","v":0},{"$f":"(Input!Q290*$J$9+Input!Q367*($J$10/100))*$D109","v":0},{"$f":"(Input!R290*$J$9+Input!R367*($J$10/100))*$D109","v":0},{"$f":"(Input!S290*$J$9+Input!S367*($J$10/100))*$D109","v":0},{"$f":"(Input!T290*$J$9+Input!T367*($J$10/100))*$D109","v":0},{"$f":"(Input!U290*$J$9+Input!U367*($J$10/100))*$D109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,"TOTAL INCREMENTAL CAPEX",{"$f":"IF(UserInterface!$B$51=6,1,0)","v":0},0,0]
[{"$f":"Input!A291","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA110,IF(UserInterface!$I$2=\"GT\",BC110,IF(UserInterface!$I$2=\"GD\",BE110,0)))","v":1},{"$f":"Input!E291*CommonInputs!$J$6/CommonInputs!E$6*$D110","v":0},{"$f":"Input!F291*CommonInputs!$J$6/CommonInputs!F$6*$D110","v":0},{"$f":"Input!G291*CommonInputs!$J$6/CommonInputs!G$6*$D110","v":0},{"$f":"Input!H291*CommonInputs!$J$6/CommonInputs!H$6*$D110","v":0},{"$f":"Input!I291*CommonInputs!$J$6/CommonInputs!I$6*$D110","v":0},{"$f":"Input!J291*$D110","v":0},{"$f":"Input!K291*$D110","v":0},{"$f":"Input!L291*$D110","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M291*$D110,Input!M368*$D110)","v":0},{"$f":"(Input!N291*$J$9+Input!N368*($J$10/100))*$D110","v":0},{"$f":"(Input!O291*$J$9+Input!O368*($J$10/100))*$D110","v":0},{"$f":"(Input!P291*$J$9+Input!P368*($J$10/100))*$D110","v":0},{"$f":"(Input!Q291*$J$9+Input!Q368*($J$10/100))*$D110","v":0},{"$f":"(Input!R291*$J$9+Input!R368*($J$10/100))*$D110","v":0},{"$f":"(Input!S291*$J$9+Input!S368*($J$10/100))*$D110","v":0},{"$f":"(Input!T291*$J$9+Input!T368*($J$10/100))*$D110","v":0},{"$f":"(Input!U291*$J$9+Input!U368*($J$10/100))*$D110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,1,0,0]
[{"$f":"Input!A292","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA111,IF(UserInterface!$I$2=\"GT\",BC111,IF(UserInterface!$I$2=\"GD\",BE111,0)))","v":1},{"$f":"Input!E292*CommonInputs!$J$6/CommonInputs!E$6*$D111","v":0},{"$f":"Input!F292*CommonInputs!$J$6/CommonInputs!F$6*$D111","v":0},{"$f":"Input!G292*CommonInputs!$J$6/CommonInputs!G$6*$D111","v":0},{"$f":"Input!H292*CommonInputs!$J$6/CommonInputs!H$6*$D111","v":0},{"$f":"Input!I292*CommonInputs!$J$6/CommonInputs!I$6*$D111","v":0},{"$f":"Input!J292*$D111","v":0},{"$f":"Input!K292*$D111","v":0},{"$f":"Input!L292*$D111","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M292*$D111,Input!M369*$D111)","v":0},{"$f":"(Input!N292*$J$9+Input!N369*($J$10/100))*$D111","v":0},{"$f":"(Input!O292*$J$9+Input!O369*($J$10/100))*$D111","v":0},{"$f":"(Input!P292*$J$9+Input!P369*($J$10/100))*$D111","v":0},{"$f":"(Input!Q292*$J$9+Input!Q369*($J$10/100))*$D111","v":0},{"$f":"(Input!R292*$J$9+Input!R369*($J$10/100))*$D111","v":0},{"$f":"(Input!S292*$J$9+Input!S369*($J$10/100))*$D111","v":0},{"$f":"(Input!T292*$J$9+Input!T369*($J$10/100))*$D111","v":0},{"$f":"(Input!U292*$J$9+Input!U369*($J$10/100))*$D111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,1,0,0]
[{"$f":"Input!A293","v":"Total TO capex"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA112,IF(UserInterface!$I$2=\"GT\",BC112,IF(UserInterface!$I$2=\"GD\",BE112,0)))","v":0},{"$f":"Input!E293*CommonInputs!$J$6/CommonInputs!E$6*$D112","v":0},{"$f":"Input!F293*CommonInputs!$J$6/CommonInputs!F$6*$D112","v":0},{"$f":"Input!G293*CommonInputs!$J$6/CommonInputs!G$6*$D112","v":0},{"$f":"Input!H293*CommonInputs!$J$6/CommonInputs!H$6*$D112","v":0},{"$f":"Input!I293*CommonInputs!$J$6/CommonInputs!I$6*$D112","v":0},{"$f":"Input!J293*$D112","v":0},{"$f":"Input!K293*$D112","v":0},{"$f":"Input!L293*$D112","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M293*$D112,Input!M370*$D112)","v":0},{"$f":"(Input!N293*$J$9+Input!N370*($J$10/100))*$D112","v":0},{"$f":"(Input!O293*$J$9+Input!O370*($J$10/100))*$D112","v":0},{"$f":"(Input!P293*$J$9+Input!P370*($J$10/100))*$D112","v":0},{"$f":"(Input!Q293*$J$9+Input!Q370*($J$10/100))*$D112","v":0},{"$f":"(Input!R293*$J$9+Input!R370*($J$10/100))*$D112","v":0},{"$f":"(Input!S293*$J$9+Input!S370*($J$10/100))*$D112","v":0},{"$f":"(Input!T293*$J$9+Input!T370*($J$10/100))*$D112","v":0},{"$f":"(Input!U293*$J$9+Input!U370*($J$10/100))*$D112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TO capex",0,"Total TO capex",0,0,0]
[{"$f":"Input!A294","v":"Total TO opex"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA113,IF(UserInterface!$I$2=\"GT\",BC113,IF(UserInterface!$I$2=\"GD\",BE113,0)))","v":0},{"$f":"Input!E294*CommonInputs!$J$6/CommonInputs!E$6*$D113","v":0},{"$f":"Input!F294*CommonInputs!$J$6/CommonInputs!F$6*$D113","v":0},{"$f":"Input!G294*CommonInputs!$J$6/CommonInputs!G$6*$D113","v":0},{"$f":"Input!H294*CommonInputs!$J$6/CommonInputs!H$6*$D113","v":0},{"$f":"Input!I294*CommonInputs!$J$6/CommonInputs!I$6*$D113","v":0},{"$f":"Input!J294*$D113","v":0},{"$f":"Input!K294*$D113","v":0},{"$f":"Input!L294*$D113","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M294*$D113,Input!M371*$D113)","v":0},{"$f":"(Input!N294*$J$9+Input!N371*($J$10/100))*$D113","v":0},{"$f":"(Input!O294*$J$9+Input!O371*($J$10/100))*$D113","v":0},{"$f":"(Input!P294*$J$9+Input!P371*($J$10/100))*$D113","v":0},{"$f":"(Input!Q294*$J$9+Input!Q371*($J$10/100))*$D113","v":0},{"$f":"(Input!R294*$J$9+Input!R371*($J$10/100))*$D113","v":0},{"$f":"(Input!S294*$J$9+Input!S371*($J$10/100))*$D113","v":0},{"$f":"(Input!T294*$J$9+Input!T371*($J$10/100))*$D113","v":0},{"$f":"(Input!U294*$J$9+Input!U371*($J$10/100))*$D113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TO opex",0,"Total TO opex",0,0,0]
[{"$f":"Input!A295","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA114,IF(UserInterface!$I$2=\"GT\",BC114,IF(UserInterface!$I$2=\"GD\",BE114,0)))","v":1},{"$f":"Input!E295*CommonInputs!$J$6/CommonInputs!E$6*$D114","v":0},{"$f":"Input!F295*CommonInputs!$J$6/CommonInputs!F$6*$D114","v":0},{"$f":"Input!G295*CommonInputs!$J$6/CommonInputs!G$6*$D114","v":0},{"$f":"Input!H295*CommonInputs!$J$6/CommonInputs!H$6*$D114","v":0},{"$f":"Input!I295*CommonInputs!$J$6/CommonInputs!I$6*$D114","v":0},{"$f":"Input!J295*$D114","v":0},{"$f":"Input!K295*$D114","v":0},{"$f":"Input!L295*$D114","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M295*$D114,Input!M372*$D114)","v":0},{"$f":"(Input!N295*$J$9+Input!N372*($J$10/100))*$D114","v":0},{"$f":"(Input!O295*$J$9+Input!O372*($J$10/100))*$D114","v":0},{"$f":"(Input!P295*$J$9+Input!P372*($J$10/100))*$D114","v":0},{"$f":"(Input!Q295*$J$9+Input!Q372*($J$10/100))*$D114","v":0},{"$f":"(Input!R295*$J$9+Input!R372*($J$10/100))*$D114","v":0},{"$f":"(Input!S295*$J$9+Input!S372*($J$10/100))*$D114","v":0},{"$f":"(Input!T295*$J$9+Input!T372*($J$10/100))*$D114","v":0},{"$f":"(Input!U295*$J$9+Input!U372*($J$10/100))*$D114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,1,0,0]
[null,null,"Total",null,{"$f":"SUM(E43:E114)","v":0},{"$f":"SUM(F43:F114)","v":0},0,0,0,0,121.82507723981919,195.58457287934692,226.55172495181168,323.41423677629325,344.58642051030648,243.07429837696452,138.99459172589141,127.54089321548615,132.8064113849768,149.15107505148174,118.79776815619309,{"$f":"SUM(N115:U115)","v":1578.3656951975936},null,null,null,{"$f":"SUM(Z43:Z114)","v":0},{"$f":"SUM(AA43:AA114)","v":0},null,null,null,null,null,null,null,"Total","Total",{"$f":"SUM(AK43:AK106)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Opex / Post IQI - Fast Pot",null,null,{"$f":"(1-E$34)","v":0.19832930872415477},{"$f":"(1-F$34)","v":0.19832930872415477},0.19832930872415477,0.19832930872415477,0.19832930872415477,0.19832930872415477,0.19832930872415477,0.19832930872415477,0.19832930872415477,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2,9.9999999999999978E-2]
[null,"Summary inputs table for the financial model (excluding pensions)"]
[null,null,null,null,null,null,null,null,"[**************************************************************This is Opex**********************************************]",null,null,null,null,"[******************************This is the fast money share of Totex*********************************]"]
["Building Block - excluding pensions",null,null,null,"04/05","05/06","06/07","07/08","08/09","09/10","10/11","11/12","12/13","13/14","14/15","15/16","16/17","17/18","18/19","19/20","20/21","Within based allowed demand revenue","IQI","RAV %","Other","IQI sum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E Desc","E %","GT Desc","GT %","GD Desc","GD %"]
[{"$f":"A43","v":"Total costs"},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA121,IF(UserInterface!$I$2=\"GT\",BC121,IF(UserInterface!$I$2=\"GD\",BE121,0)))","v":0},{"$f":"E43*$D121","v":0},{"$f":"F43*$D121","v":0},0,0,0,0,0,0,0,{"$f":"N43*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total costs",0,"Total costs",0,"Capex",0]
[{"$f":"A44","v":"Load related investment "},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA122,IF(UserInterface!$I$2=\"GT\",BC122,IF(UserInterface!$I$2=\"GD\",BE122,0)))","v":0},{"$f":"E44*$D122","v":0},0,0,0,0,0,0,0,0,{"$f":"N44*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load related investment ",0,"Load related investment ",0,0,0]
["Generation connection - sole-use",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA123,IF(UserInterface!$I$2=\"GT\",BC123,IF(UserInterface!$I$2=\"GD\",BE123,0)))","v":0},{"$f":"E45*$D123","v":0},0,0,0,0,0,0,0,0,{"$f":"N45*N$117","v":1.1002763134610518},1.290460401866441,1.2572863688307783,1.1268864448280091,1.3849112329288047,0.59346984861966978,0.52661834058554724,0.23371370998459873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generation connection - sole-use",0,"Entry",0,"LTS ",0]
["Demand connection - sole-use",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA124,IF(UserInterface!$I$2=\"GT\",BC124,IF(UserInterface!$I$2=\"GD\",BE124,0)))","v":0},{"$f":"E46*$D124","v":0},0,0,0,0,0,0,0,0,{"$f":"N46*N$117","v":0},0.12775270245991105,0.48133537709222468,0.32882045387916525,0.18462296149945021,0.18373771783737208,0.18507605980984365,0.15316627099992974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Demand connection - sole-use",0,"Exit",0,"Mains",0]
["Infrastructure - local enabling (entry triggered) ",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA125,IF(UserInterface!$I$2=\"GT\",BC125,IF(UserInterface!$I$2=\"GD\",BE125,0)))","v":0},{"$f":"E47*$D125","v":0},0,0,0,0,0,0,0,0,{"$f":"N47*N$117","v":6.3892744030079367},6.2404211534858307,3.2716809463771144,0.29418796108980338,0.45687612111703296,0.54516061692453233,0.59137244522768873,0.27966359128457768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - local enabling (entry triggered) ",0,"Storage",0,"Governors",0]
["Infrastructure - local enabling (exit triggered) ",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA126,IF(UserInterface!$I$2=\"GT\",BC126,IF(UserInterface!$I$2=\"GD\",BE126,0)))","v":0},{"$f":"E48*$D126","v":0},0,0,0,0,0,0,0,0,{"$f":"N48*N$117","v":0.64059089348057607},1.0604739893408746,0.90537980163385856,0.41970979171052791,1.2603753160732598E-2,0.30337092331981652,1.0882647168088349,0.94422501181133178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - local enabling (exit triggered) ",0,"LR Capex - Bi-directional",0,"Connections ",0]
["Infrastructure - wider works - reactive schemes (excl TIRG /TSS)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA127,IF(UserInterface!$I$2=\"GT\",BC127,IF(UserInterface!$I$2=\"GD\",BE127,0)))","v":0},{"$f":"E49*$D127","v":0},0,0,0,0,0,0,0,0,{"$f":"N49*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - wider works - reactive schemes (excl TIRG /TSS)",0,"Network flexibility",0,"Other Capex",0]
["Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA128,IF(UserInterface!$I$2=\"GT\",BC128,IF(UserInterface!$I$2=\"GD\",BE128,0)))","v":0},{"$f":"E50*$D128","v":0},0,0,0,0,0,0,0,0,{"$f":"N50*N$117","v":16.606659702243871},19.752004077582185,16.01921380603785,11.682488607785332,9.9298979427751011,9.2927976277373698,7.099063915172203,0.17218871903798541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)",0,"Total load related",0,0,0]
["Infrastructure - TSS",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA129,IF(UserInterface!$I$2=\"GT\",BC129,IF(UserInterface!$I$2=\"GD\",BE129,0)))","v":0},{"$f":"E51*$D129","v":0},0,0,0,0,0,0,0,0,{"$f":"N51*N$117","v":-0.47164725595879942},-2.414739832496589,-5.7809523809523782,-9.4476190476190443,-9.7333333333333307,-8.6476190476190453,-6.5333333333333314,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructure - TSS",0,0,0,0,0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA130,IF(UserInterface!$I$2=\"GT\",BC130,IF(UserInterface!$I$2=\"GD\",BE130,0)))","v":0},{"$f":"E52*$D130","v":0},0,0,0,0,0,0,0,0,{"$f":"N52*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"NON-LOAD RELATED EXPENDITURE",0,"Contributions (-ve)",0]
["Total Load Related",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA131,IF(UserInterface!$I$2=\"GT\",BC131,IF(UserInterface!$I$2=\"GD\",BE131,0)))","v":0},{"$f":"E53*$D131","v":0},0,0,0,0,0,0,0,0,{"$f":"N53*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Load Related",0,"Assets - replacement and refurbishment",0,"Connections",0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA132,IF(UserInterface!$I$2=\"GT\",BC132,IF(UserInterface!$I$2=\"GD\",BE132,0)))","v":0},{"$f":"E54*$D132","v":0},0,0,0,0,0,0,0,0,{"$f":"N54*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"Emissions reduction",0,"Other",0]
["NON-LOAD RELATED EXPENDITURE",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA133,IF(UserInterface!$I$2=\"GT\",BC133,IF(UserInterface!$I$2=\"GD\",BE133,0)))","v":0},{"$f":"E55*$D133","v":0},0,0,0,0,0,0,0,0,{"$f":"N55*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NON-LOAD RELATED EXPENDITURE",0,"Other externally-driven",0,0,0]
["Assets - Replacement and Refurbishment",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA134,IF(UserInterface!$I$2=\"GT\",BC134,IF(UserInterface!$I$2=\"GD\",BE134,0)))","v":0},{"$f":"E56*$D134","v":0},0,0,0,0,0,0,0,0,{"$f":"N56*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assets - Replacement and Refurbishment",0,"Asset health (condition driven)",0,0,0]
["Transformers ",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA135,IF(UserInterface!$I$2=\"GT\",BC135,IF(UserInterface!$I$2=\"GD\",BE135,0)))","v":0},{"$f":"E57*$D135","v":0},0,0,0,0,0,0,0,0,{"$f":"N57*N$117","v":0.52579080425606217},0.5731760161990328,0.52473512923042731,0.86434349518521059,0.71242309343114796,0.23856288950994617,0.75432878128115699,0.99227181119425023,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transformers ",0,"Other ",0,"RPEs",0]
["Reactors",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA136,IF(UserInterface!$I$2=\"GT\",BC136,IF(UserInterface!$I$2=\"GD\",BE136,0)))","v":0},{"$f":"E58*$D136","v":0},0,0,0,0,0,0,0,0,{"$f":"N58*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reactors",0,"Costs of Discontinued Projects",0,"Capex",0]
["Switchgear",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA137,IF(UserInterface!$I$2=\"GT\",BC137,IF(UserInterface!$I$2=\"GD\",BE137,0)))","v":0},{"$f":"E59*$D137","v":0},0,0,0,0,0,0,0,0,{"$f":"N59*N$117","v":1.3810415386145878},1.561618290886019,1.5304559702506133,1.2900182054483378,1.2438659329846493,1.785358628032814,1.6742556453962414,0.80866623212209932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switchgear",0,"Quasi-Capex",0,0,0]
["Metering",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA138,IF(UserInterface!$I$2=\"GT\",BC138,IF(UserInterface!$I$2=\"GD\",BE138,0)))","v":0},{"$f":"E60*$D138","v":0},0,0,0,0,0,0,0,0,{"$f":"N60*N$117","v":4.3283168478417296E-3},1.7124298414839142E-2,1.6502927214590561E-2,1.6579182548529345E-2,1.2217695981581261E-2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Metering",0,0,0,0,0]
["Protection & control",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA139,IF(UserInterface!$I$2=\"GT\",BC139,IF(UserInterface!$I$2=\"GD\",BE139,0)))","v":0},{"$f":"E61*$D139","v":0},0,0,0,0,0,0,0,0,{"$f":"N61*N$117","v":1.1756384858245612},1.1552833176649573,1.0597904808423149,1.0421466910223689,1.1227485660318497,0.64711816266638444,0.70395924756752615,0.74641152362997654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Protection & control",0,0,0,"Total capex",0]
["Substation Other",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA140,IF(UserInterface!$I$2=\"GT\",BC140,IF(UserInterface!$I$2=\"GD\",BE140,0)))","v":0},{"$f":"E62*$D140","v":0},0,0,0,0,0,0,0,0,{"$f":"N62*N$117","v":0.62378537720330618},0.69881773091488475,0.61398721114959742,0.61682427146087127,0.57892459467941171,0.49508796687431056,0.49869417802100613,0.52025018568963566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substation Other",0,0,0,0,0]
["Overhead Lines",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA141,IF(UserInterface!$I$2=\"GT\",BC141,IF(UserInterface!$I$2=\"GD\",BE141,0)))","v":0},{"$f":"E63*$D141","v":0},0,0,0,0,0,0,0,0,{"$f":"N63*N$117","v":2.0771924997872477},1.9912435671443258,2.096605372214067,2.8101310483006139,3.6336199446504485,3.8876175500872825,4.0332503499026808,3.1411932949392787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overhead Lines",0,0,0,"Repex (net)",0]
["Underground Cables",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA142,IF(UserInterface!$I$2=\"GT\",BC142,IF(UserInterface!$I$2=\"GD\",BE142,0)))","v":0},{"$f":"E64*$D142","v":0},0,0,0,0,0,0,0,0,{"$f":"N64*N$117","v":0.15636044612828248},4.5990972885567978E-2,0.14231024234715259,0.17340811773494838,0.23910121537406248,0.23795475540079586,0.23968801322314434,0.26448311198102908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Underground Cables",0,"Total non-load related",0,0,0]
["Reactive Compensation",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA143,IF(UserInterface!$I$2=\"GT\",BC143,IF(UserInterface!$I$2=\"GD\",BE143,0)))","v":0},{"$f":"E65*$D143","v":0},0,0,0,0,0,0,0,0,{"$f":"N65*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reactive Compensation",0,0,0,"Installed Main",0]
["HVDC",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA144,IF(UserInterface!$I$2=\"GT\",BC144,IF(UserInterface!$I$2=\"GD\",BE144,0)))","v":0},{"$f":"E66*$D144","v":0},0,0,0,0,0,0,0,0,{"$f":"N66*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HVDC",0,"Contributions (-ve)",0,"LTS Pipelines and installations",0]
["Cable Tunnels",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA145,IF(UserInterface!$I$2=\"GT\",BC145,IF(UserInterface!$I$2=\"GD\",BE145,0)))","v":0},{"$f":"E67*$D145","v":0},0,0,0,0,0,0,0,0,{"$f":"N67*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cable Tunnels",0,"Offtakes & diversions",0,"Services and risers",0]
["Other NLRE",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA146,IF(UserInterface!$I$2=\"GT\",BC146,IF(UserInterface!$I$2=\"GD\",BE146,0)))","v":0},{"$f":"E68*$D146","v":0},0,0,0,0,0,0,0,0,{"$f":"N68*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other NLRE",0,"Capital Contributions (-ve)",0,"RPEs Repex - mains",0]
["NOMS (Not requiring asset replacement)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA147,IF(UserInterface!$I$2=\"GT\",BC147,IF(UserInterface!$I$2=\"GD\",BE147,0)))","v":0},{"$f":"E69*$D147","v":0},0,0,0,0,0,0,0,0,{"$f":"N69*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOMS (Not requiring asset replacement)",0,"Non Operational capex",0,"RPEs Repex - services",0]
["Weather Related Resilience",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA148,IF(UserInterface!$I$2=\"GT\",BC148,IF(UserInterface!$I$2=\"GD\",BE148,0)))","v":0},{"$f":"E70*$D148","v":0},0,0,0,0,0,0,0,0,{"$f":"N70*N$117","v":6.7629950747527031E-3},2.7181426055300221E-2,0.10635302185822067,0.4111061871117479,0.62069454722355022,0.71066806469183252,0.71780887481473965,0.35768829168807126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weather Related Resilience",0,"Non Operational capex",1,"Total",0]
["Security Resilience (Excl. BT21CN)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA149,IF(UserInterface!$I$2=\"GT\",BC149,IF(UserInterface!$I$2=\"GD\",BE149,0)))","v":0},{"$f":"E71*$D149","v":0},0,0,0,0,0,0,0,0,{"$f":"N71*N$117","v":0.16231188179406486},0.16308855633180133,0.1650292721459056,0.16579182548529345,0.1629026130877502,0.13510126311571477,5.4434135238189303E-2,6.0065204313697947E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Security Resilience (Excl. BT21CN)",0,0,0,0,0]
["BT21CN",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA150,IF(UserInterface!$I$2=\"GT\",BC150,IF(UserInterface!$I$2=\"GD\",BE150,0)))","v":0},{"$f":"E72*$D150","v":0},0,0,0,0,0,0,0,0,{"$f":"N72*N$117","v":0.41936757603960162},0.42182617257742427,0.4985809360314718,0.33845710373549792,6.7910026830955858E-2,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BT21CN",0,"RPEs (LR Capex - Baseline)",0,"Opex",1]
["Cyber Resilience",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA151,IF(UserInterface!$I$2=\"GT\",BC151,IF(UserInterface!$I$2=\"GD\",BE151,0)))","v":0},{"$f":"E73*$D151","v":0},0,0,0,0,0,0,0,0,{"$f":"N73*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyber Resilience",0,"RPEs (LR Capex - Incremental)",0,0,1]
["Proximity Resilience",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA152,IF(UserInterface!$I$2=\"GT\",BC152,IF(UserInterface!$I$2=\"GD\",BE152,0)))","v":0},{"$f":"E74*$D152","v":0},0,0,0,0,0,0,0,0,{"$f":"N74*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proximity Resilience",0,"RPEs (NLR Capex)",0,"Controllable opex (incl RPE)",1]
["Cable Tunnels (Not requiring asset replacement)   ",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA153,IF(UserInterface!$I$2=\"GT\",BC153,IF(UserInterface!$I$2=\"GD\",BE153,0)))","v":0},{"$f":"E75*$D153","v":0},0,0,0,0,0,0,0,0,{"$f":"N75*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cable Tunnels (Not requiring asset replacement)   ",0,0,0,0,1]
["Substation Other (Not requiring asset replacement)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA154,IF(UserInterface!$I$2=\"GT\",BC154,IF(UserInterface!$I$2=\"GD\",BE154,0)))","v":0},{"$f":"E76*$D154","v":0},0,0,0,0,0,0,0,0,{"$f":"N76*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Substation Other (Not requiring asset replacement)",0,0,0,0,1]
["Other TO",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA155,IF(UserInterface!$I$2=\"GT\",BC155,IF(UserInterface!$I$2=\"GD\",BE155,0)))","v":0},{"$f":"E77*$D155","v":0},0,0,0,0,0,0,0,0,{"$f":"N77*N$117","v":0.14202029733897331},0.13590451860815303,0.11689309169009034,0.10879889425624385,8.1451306543875099E-2,7.970974523827172E-2,7.6207789333465031E-2,8.4091286039177135E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other TO",0,"Total base capex",0,"Other Opex ( Non controllable) ",1]
["Total non-load related",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA156,IF(UserInterface!$I$2=\"GT\",BC156,IF(UserInterface!$I$2=\"GD\",BE156,0)))","v":0},{"$f":"E78*$D156","v":0},0,0,0,0,0,0,0,0,{"$f":"N78*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total non-load related",0,0,0,"Licence/Network rate/Other",1]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA157,IF(UserInterface!$I$2=\"GT\",BC157,IF(UserInterface!$I$2=\"GD\",BE157,0)))","v":0},{"$f":"E79*$D157","v":0},0,0,0,0,0,0,0,0,{"$f":"N79*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Shrinkage",1]
["Contributions (-ve)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA158,IF(UserInterface!$I$2=\"GT\",BC158,IF(UserInterface!$I$2=\"GD\",BE158,0)))","v":0},{"$f":"E80*$D158","v":0},0,0,0,0,0,0,0,0,{"$f":"N80*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contributions (-ve)",0,"TO LOGGED UP CAPEX",0,"NTS pensions contributions",1]
["Load related",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA159,IF(UserInterface!$I$2=\"GT\",BC159,IF(UserInterface!$I$2=\"GD\",BE159,0)))","v":0},{"$f":"E81*$D159","v":0},0,0,0,0,0,0,0,0,{"$f":"N81*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Load related",0,0,0,0,1]
["     - Generation connection sole-use capital contributions",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA160,IF(UserInterface!$I$2=\"GT\",BC160,IF(UserInterface!$I$2=\"GD\",BE160,0)))","v":0},{"$f":"E82*$D160","v":0},0,0,0,0,0,0,0,0,{"$f":"N82*N$117","v":-0.47302370254354242},-0.5515564204079153,-0.69332173190898583,-0.58697193764818834,-0.55364401005289499,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Generation connection sole-use capital contributions",0,0,0,"Total Non Controllable Opex ",1]
["     - Demand connection sole-use capital contributions",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA161,IF(UserInterface!$I$2=\"GT\",BC161,IF(UserInterface!$I$2=\"GD\",BE161,0)))","v":0},{"$f":"E83*$D161","v":0},0,0,0,0,0,0,0,0,{"$f":"N83*N$117","v":0},-0.12775270245991105,-0.48133537709222468,-0.32882045387916525,-0.18462296149945021,-0.18373771783737208,-0.18507605980984365,-0.15316627099992974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Demand connection sole-use capital contributions",0,"CNI",0,0,0]
["     - Infrastructure - local enabling (entry triggered) capital contributions",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA162,IF(UserInterface!$I$2=\"GT\",BC162,IF(UserInterface!$I$2=\"GD\",BE162,0)))","v":0},{"$f":"E84*$D162","v":0},0,0,0,0,0,0,0,0,{"$f":"N84*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Infrastructure - local enabling (entry triggered) capital contributions",0,0,0,0,0]
["     - Infrastructure - local enabling (exit triggered) capital contributions",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA163,IF(UserInterface!$I$2=\"GT\",BC163,IF(UserInterface!$I$2=\"GD\",BE163,0)))","v":0},{"$f":"E85*$D163","v":0},0,0,0,0,0,0,0,0,{"$f":"N85*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Infrastructure - local enabling (exit triggered) capital contributions",0,"NON CONTROLLABLE OPEX",1,"Total funded opex",0]
["     - Infrastructure - wider works - capital contributions",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA164,IF(UserInterface!$I$2=\"GT\",BC164,IF(UserInterface!$I$2=\"GD\",BE164,0)))","v":0},{"$f":"E86*$D164","v":0},0,0,0,0,0,0,0,0,{"$f":"N86*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"     - Infrastructure - wider works - capital contributions",0,"Direct operating costs ",1,0,0]
["Non Load Related",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA165,IF(UserInterface!$I$2=\"GT\",BC165,IF(UserInterface!$I$2=\"GD\",BE165,0)))","v":0},{"$f":"E87*$D165","v":0},0,0,0,0,0,0,0,0,{"$f":"N87*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Load Related",0,"Indirect operating costs ",1,"De minimis opex",1]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA166,IF(UserInterface!$I$2=\"GT\",BC166,IF(UserInterface!$I$2=\"GD\",BE166,0)))","v":0},{"$f":"E88*$D166","v":0},0,0,0,0,0,0,0,0,{"$f":"N88*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,"CONTROLLABLE OPEX",0,"Excluded service opex",1]
["Non Operational Capex",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA167,IF(UserInterface!$I$2=\"GT\",BC167,IF(UserInterface!$I$2=\"GD\",BE167,0)))","v":1},{"$f":"E89*$D167","v":0},0,0,0,0,0,0.30000000000000004,0,0.9,{"$f":"N89*N$117","v":8.9999999999999969E-2},8.9999999999999969E-2,8.9999999999999969E-2,8.9999999999999969E-2,8.9999999999999969E-2,8.9999999999999969E-2,8.9999999999999969E-2,8.9999999999999969E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Operational Capex",1,"Pension ongoing costs ",1,"Consented activity opex",1]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA168,IF(UserInterface!$I$2=\"GT\",BC168,IF(UserInterface!$I$2=\"GD\",BE168,0)))","v":0},{"$f":"E90*$D168","v":0},0,0,0,0,0,0,0,0,{"$f":"N90*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Metering opex",1]
["RPEs (LR Capex)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA169,IF(UserInterface!$I$2=\"GT\",BC169,IF(UserInterface!$I$2=\"GD\",BE169,0)))","v":0},{"$f":"E91*$D169","v":0},0,0,0,0,0,0,0,0,{"$f":"N91*N$117","v":3.7110400022899503E-2},0.35482153284908097,0.39442830346650171,0.1766323467848101,0.1247615670656043,0.163665720756871,0.26410141353756028,0.18741343044009615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPEs (LR Capex)",0,"Opex",0,0,0]
["RPEs (NLR Capex)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA170,IF(UserInterface!$I$2=\"GT\",BC170,IF(UserInterface!$I$2=\"GD\",BE170,0)))","v":0},{"$f":"E92*$D170","v":0},0,0,0,0,0,0,0,0,{"$f":"N92*N$117","v":5.9625435855318694E-3},9.9291764337310212E-2,0.1787466321320782,0.34348439150394799,0.58318271792766996,0.77049855333556816,0.93309803411066261,0.85719235092178658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPEs (NLR Capex)",0,0,0,0,0]
["RPEs (Non Op Capex)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA171,IF(UserInterface!$I$2=\"GT\",BC171,IF(UserInterface!$I$2=\"GD\",BE171,0)))","v":0},{"$f":"E93*$D171","v":0},0,0,0,0,0,0,0,0,{"$f":"N93*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPEs (Non Op Capex)",0,0,0,"Total opex",0]
["Total TO Capex",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA172,IF(UserInterface!$I$2=\"GT\",BC172,IF(UserInterface!$I$2=\"GD\",BE172,0)))","v":0},{"$f":"E94*$D172","v":0},0,0,0,0,0,0,0,0,{"$f":"N94*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TO Capex",0,0,0,0,0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA173,IF(UserInterface!$I$2=\"GT\",BC173,IF(UserInterface!$I$2=\"GD\",BE173,0)))","v":0},{"$f":"E95*$D173","v":0},0,0,0,0,0,0,0,0,{"$f":"N95*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["Logged up",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA174,IF(UserInterface!$I$2=\"GT\",BC174,IF(UserInterface!$I$2=\"GD\",BE174,0)))","v":0},{"$f":"E96*$D174","v":0},0,0,0,0,0,0,0,0,{"$f":"N96*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Logged up",0,0,0,0,0]
["TIRG",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA175,IF(UserInterface!$I$2=\"GT\",BC175,IF(UserInterface!$I$2=\"GD\",BE175,0)))","v":0},{"$f":"E97*$D175","v":0},0,0,0,0,0,0,0,0,{"$f":"N97*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TIRG",0,0,0,0,0]
["TII",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA176,IF(UserInterface!$I$2=\"GT\",BC176,IF(UserInterface!$I$2=\"GD\",BE176,0)))","v":0},{"$f":"E98*$D176","v":0},0,0,0,0,0,0,0,0,{"$f":"N98*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TII",0,0,0,0,0]
["Security",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA177,IF(UserInterface!$I$2=\"GT\",BC177,IF(UserInterface!$I$2=\"GD\",BE177,0)))","v":0},{"$f":"E99*$D177","v":0},0,0,0,0,0,0,0,0,{"$f":"N99*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA178,IF(UserInterface!$I$2=\"GT\",BC178,IF(UserInterface!$I$2=\"GD\",BE178,0)))","v":0},{"$f":"E100*$D178","v":0},0,0,0,0,0,0,0,0,{"$f":"N100*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["Direct Opex (Excl. Pensions)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA179,IF(UserInterface!$I$2=\"GT\",BC179,IF(UserInterface!$I$2=\"GD\",BE179,0)))","v":1},{"$f":"E101*$D179","v":0},0,0,0,0,0,16.10420589765581,24.150852594800647,23.7,{"$f":"N101*N$117","v":1.7440137852954183},1.7462259711444819,1.785981963853597,1.9394816944099431,1.9444218971651939,1.8979389839533181,2.0229273854893064,2.0279360111826765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Opex (Incl. Pensions)",{"$f":"IF(UserInterface!$B$51=4,0,1)","v":1},0,0,0,0]
["Business Support and Closely Associated Indirects Opex (Incl. Pensions)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA180,IF(UserInterface!$I$2=\"GT\",BC180,IF(UserInterface!$I$2=\"GD\",BE180,0)))","v":1},{"$f":"E102*$D180","v":0},0,0,0,0,0,0,0,0,{"$f":"N102*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Business Support and Closely Associated Indirects Opex (Incl. Pensions)",1,0,0,0,0]
["RPEs (Opex)",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA181,IF(UserInterface!$I$2=\"GT\",BC181,IF(UserInterface!$I$2=\"GD\",BE181,0)))","v":1},{"$f":"E103*$D181","v":0},0,0,0,0,0,0,0,0,{"$f":"N103*N$117","v":-2.3936238748917711E-3},-1.545435336255552E-5,7.7424732515767453E-3,2.3573897454338133E-2,3.8551895975415147E-2,5.4178885852223919E-2,8.0367572771547491E-2,0.11232304935903659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPEs (Opex)",1,"TO INCREMENTAL CAPEX",0,0,0]
["TOTAL TO CONTROLLABLE OPEX",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA182,IF(UserInterface!$I$2=\"GT\",BC182,IF(UserInterface!$I$2=\"GD\",BE182,0)))","v":0},{"$f":"E104*$D182","v":0},0,0,0,0,0,0,0,0,{"$f":"N104*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL TO CONTROLLABLE OPEX",{"$f":"IF(UserInterface!$B$51=4,1,0)","v":0},"Entry",0,0,0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA183,IF(UserInterface!$I$2=\"GT\",BC183,IF(UserInterface!$I$2=\"GD\",BE183,0)))","v":1},{"$f":"E105*$D183","v":0},0,0,0,0,0,0,0,0,{"$f":"N105*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,"Exit",1,0,0]
["Non Controllable Opex",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA184,IF(UserInterface!$I$2=\"GT\",BC184,IF(UserInterface!$I$2=\"GD\",BE184,0)))","v":1},{"$f":"E106*$D184","v":0},0,0,0,0,0,0,0,0,{"$f":"N106*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non Controllable Opex",1,"LR Capex - Bi-directional",1,0,0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA185,IF(UserInterface!$I$2=\"GT\",BC185,IF(UserInterface!$I$2=\"GD\",BE185,0)))","v":0},{"$f":"E107*$D185","v":0},0,0,0,0,0,0,0,0,{"$f":"N107*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ107","v":"IFI Costs"},0,"Storage",0,0,0]
[{"$f":"A108","v":0},null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA186,IF(UserInterface!$I$2=\"GT\",BC186,IF(UserInterface!$I$2=\"GD\",BE186,0)))","v":1},{"$f":"E108*$D186","v":0},0,0,0,0,0,0,0,0,{"$f":"N108*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AZ108","v":"Excluded Services Costs"},1,0,0,0,0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA187,IF(UserInterface!$I$2=\"GT\",BC187,IF(UserInterface!$I$2=\"GD\",BE187,0)))","v":1},{"$f":"E109*$D187","v":0},0,0,0,0,0,0,0,0,{"$f":"N109*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,"TOTAL INCREMENTAL CAPEX",1,0,0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA188,IF(UserInterface!$I$2=\"GT\",BC188,IF(UserInterface!$I$2=\"GD\",BE188,0)))","v":0},{"$f":"E110*$D188","v":0},0,0,0,0,0,0,0,0,{"$f":"N110*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA189,IF(UserInterface!$I$2=\"GT\",BC189,IF(UserInterface!$I$2=\"GD\",BE189,0)))","v":0},{"$f":"E111*$D189","v":0},0,0,0,0,0,0,0,0,{"$f":"N111*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
["Total TO capex",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA190,IF(UserInterface!$I$2=\"GT\",BC190,IF(UserInterface!$I$2=\"GD\",BE190,0)))","v":0},{"$f":"E112*$D190","v":0},0,0,0,0,0,0,0,0,{"$f":"N112*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TO capex",0,"Total TO capex",0,0,0]
["Total TO opex",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA191,IF(UserInterface!$I$2=\"GT\",BC191,IF(UserInterface!$I$2=\"GD\",BE191,0)))","v":0},{"$f":"E113*$D191","v":0},0,0,0,0,0,0,0,0,{"$f":"N113*N$117","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total TO opex",0,"Total TO opex",0,0,0]
[0,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",BA192,IF(UserInterface!$I$2=\"GT\",BC192,IF(UserInterface!$I$2=\"GD\",BE192,0)))","v":0},{"$f":"E114*$D192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,"Total",null,{"$f":"SUM(E121:E192)","v":0},{"$f":"SUM(F121:F192)","v":0},0,0,0,0,16.40420589765581,24.150852594800647,24.599999999999998,32.341423677629329,34.458642051030651,24.30742983769645,13.899459172589143,12.75408932154861,13.280641138497677,14.915107505148169,11.879776815619303,null,null,null,null,{"$f":"SUM(Z121:Z192)","v":0},null,null,{"$f":"SUM(J193:N193)","v":97.496482170085784}]
[]
[null,"Capex / Post IQI - Slow Pot"]
[null,"Summary inputs table for the financial model (excluding pensions)"]
[null,null,null,null,null,null,null,null,"[**************************************************************This is Capex**********************************************]",null,null,null,null,"[******************************This is the slow money share of Totex*********************************]"]
["Building Block - excluding pensions",null,null,null,"04/05","05/06","06/07","07/08","08/09","09/10","10/11","11/12","12/13","13/14","14/15","15/16","16/17","17/18","18/19","19/20","20/21","Within based allowed demand revenue","IQI","RAV %","Other","IQI sum"]
[{"$f":"A121","v":"Total costs"},null,null,null,{"$f":"E43-E121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A122","v":"Load related investment "},null,null,null,{"$f":"E44-E122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Generation connection - sole-use",null,null,null,{"$f":"E45-E123","v":0},0,0,0,0,0,21.57667,11.001745218412042,7,9.9024868211494681,11.614143616797971,11.315577319477008,10.141978003452085,12.464201096359245,5.3412286375770295,4.7395650652699262,2.1034233898613888]
["Demand connection - sole-use",null,null,null,{"$f":"E46-E124","v":0},0,0,0,0,0,3.2007775364238409,-2.0592973874055957E-2,0,0,1.1497743221391998,4.3320183938300234,2.9593840849124882,1.6616066534950524,1.6536394605363491,1.6656845382885934,1.3784964389993681]
["Infrastructure - local enabling (entry triggered) ",null,null,null,{"$f":"E47-E125","v":0},0,0,0,0,0,11.86955003090508,23.190762449703726,55.2,57.503469627071439,56.163790381372486,29.445128517394036,2.6476916498082312,4.1118850900532973,4.9064455523207924,5.322352007049199,2.5169723215611999]
["Infrastructure - local enabling (exit triggered) ",null,null,null,{"$f":"E48-E126","v":0},0,0,0,0,0,0,0,0,5.7653180413251857,9.5442659040678741,8.1484182147047299,3.7773881253947521,0.1134337784465934,2.7303383098783494,9.7943824512795157,8.4980251063019878]
["Infrastructure - wider works - reactive schemes (excl TIRG /TSS)",null,null,null,{"$f":"E49-E127","v":0},0,0,0,0,0,12.250594975717441,14.191736951571585,0,0,0,0,0,0,0,0,0]
["Infrastructure - wider works - non reactive schemes (excl TIRG /TSS)",null,null,null,{"$f":"E50-E128","v":0},0,0,0,0,0,1.5432320264900663,12.384977941540731,0,149.45993732019488,177.76803669823971,144.1729242543407,105.14239747006802,89.369081484975936,83.635178649636345,63.891575236549848,1.5496984713418691]
["Infrastructure - TSS",null,null,null,{"$f":"E51-E129","v":0},0,0,0,0,0,0.29530983222958057,0.43010496574120166,0,-4.2448253036291952,-21.732658492469305,-52.028571428571418,-85.028571428571425,-87.6,-77.828571428571422,-58.8,0]
[0,null,null,null,{"$f":"E52-E130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total Load Related",null,null,null,{"$f":"E53-E131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E54-E132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NON-LOAD RELATED EXPENDITURE",null,null,null,{"$f":"E55-E133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Assets - Replacement and Refurbishment",null,null,null,{"$f":"E56-E134","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transformers ",null,null,null,{"$f":"E57-E135","v":0},0,0,0,0,0,13.95577110375276,12.627987678563022,12.335398058961999,4.7321172383045607,5.1585841457912966,4.7226161630738472,7.7790914566668965,6.4118078408803338,2.1470660055895161,6.7889590315304149,8.9304463007482546]
["Reactors",null,null,null,{"$f":"E58-E136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Switchgear",null,null,null,{"$f":"E59-E137","v":0},0,0,0,0,0,10.44063148785872,20.4801131732786,15,12.429373847531293,14.054564617974176,13.774103732255522,11.610163849035043,11.194793396861847,16.068227652295331,15.068300808566176,7.2779960890988962]
["Metering",null,null,null,{"$f":"E60-E138","v":0},0,0,0,0,0,9.5451758675496681,21.835070611020022,0,3.8954851630575577E-2,0.15411868573355231,0.14852634493131509,0.14921264293676412,0.10995926383423138,0,0,0]
["Protection & control",null,null,null,{"$f":"E61-E139","v":0},0,0,0,0,0,13.527095540838854,13.087936533328898,4.5794001750274997,10.580746372421054,10.397549858984618,9.5381143275808355,9.3793202192013219,10.10473709428665,5.8240634639974616,6.3356332281077368,6.7177037126697901]
["Substation Other",null,null,null,{"$f":"E62-E140","v":0},0,0,0,0,0,0,0,2.4999727075981757,5.6140683948297578,6.289359578233964,5.5258849003463784,5.5514184431478428,5.2103213521147076,4.4557917018687965,4.4882476021890563,4.6822516712067221]
["Overhead Lines",null,null,null,{"$f":"E63-E141","v":0},0,0,0,0,0,1.4289185430463576,3.470204068475597,28.094628509261025,18.694732498085234,17.921192104298935,18.869448349926607,25.29117943470553,32.702579501854046,34.988557950785548,36.299253149124134,28.270739654453518]
["Underground Cables",null,null,null,{"$f":"E64-E142","v":0},0,0,0,0,0,6.8016522649006612,3.5694418612388743,5.6973722313431399,1.4072440151545429,0.41391875597011191,1.2807921811243737,1.5606730596145357,2.1519109383665631,2.1415927986071632,2.1571921190082994,2.3803480078292623]
["Reactive Compensation",null,null,null,{"$f":"E65-E143","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["HVDC",null,null,null,{"$f":"E66-E144","v":0},0,0,0,0,0,0.87640337306843263,3.7068229324599882,0,0,0,0,0,0,0,0,0]
["Cable Tunnels",null,null,null,{"$f":"E67-E145","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other NLRE",null,null,null,{"$f":"E68-E146","v":0},0,0,0,0,0,0,0,-13.25504673038016,0,0,0,0,0,0,0,0]
["NOMS (Not requiring asset replacement)",null,null,null,{"$f":"E69-E147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Weather Related Resilience",null,null,null,{"$f":"E70-E148","v":0},0,0,0,0,0,0,0,0,6.0866955672774344E-2,0.24463283449770207,0.95717719672398616,3.6999556840057317,5.586250925011953,6.3960125822264944,6.4602798733326585,3.2191946251926424]
["Security Resilience (Excl. BT21CN)",null,null,null,{"$f":"E71-E149","v":0},0,0,0,0,0,0,0,{"$f":"IF(UserInterface!$I$2=\"E\",0,M71-M149)","v":0},1.4608069361465841,1.4677970069862123,1.4852634493131507,1.4921264293676413,1.466123517789752,1.2159113680414333,0.48990721714370389,0.54058683882328162]
["BT21CN",null,null,null,{"$f":"E72-E150","v":0},0,0,0,0,0,0,0,0,3.7743081843564155,3.7964355531968192,4.4872284242832476,3.0461139336194822,0.6111902414786029,0,0,0]
["Cyber Resilience",null,null,null,{"$f":"E73-E151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Proximity Resilience",null,null,null,{"$f":"E74-E152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cable Tunnels (Not requiring asset replacement)   ",null,null,null,{"$f":"E75-E153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Substation Other (Not requiring asset replacement)",null,null,null,{"$f":"E76-E154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other TO",null,null,null,{"$f":"E77-E155","v":0},0,0,0,0,0,0,0,0,1.2781826760507602,1.2231406674733776,1.0520378252108133,0.97919004830619483,0.73306175889487601,0.71738770714444566,0.68587010400118542,0.75682157435259434]
["Total non-load related",null,null,null,{"$f":"E78-E156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E79-E157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Contributions (-ve)",null,null,null,{"$f":"E80-E158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Load related",null,null,null,{"$f":"E81-E159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     - Generation connection sole-use capital contributions",null,null,null,{"$f":"E82-E160","v":0},0,0,0,0,0,-7.2493800750551873,-6.137819708352608,-3.5,-4.2572133228918823,-4.9640077836712395,-6.2398955871808734,-5.2827474388336961,-4.9827960904760564,0,0,0]
["     - Demand connection sole-use capital contributions",null,null,null,{"$f":"E83-E161","v":0},0,0,0,0,0,-2.90546770419426,2.0592973874055957E-2,{"$f":"IF(UserInterface!$I$2=\"GT\",0,M83-M161)","v":0},0,-1.1497743221391998,-4.3320183938300234,-2.9593840849124882,-1.6616066534950524,-1.6536394605363491,-1.6656845382885934,-1.3784964389993681]
["     - Infrastructure - local enabling (entry triggered) capital contributions",null,null,null,{"$f":"E84-E162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     - Infrastructure - local enabling (exit triggered) capital contributions",null,null,null,{"$f":"E85-E163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["     - Infrastructure - wider works - capital contributions",null,null,null,{"$f":"E86-E164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Non Load Related",null,null,null,{"$f":"E87-E165","v":0},0,0,0,0,0,-0.1,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E88-E166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Non Operational Capex",null,null,null,{"$f":"E89-E167","v":0},0,0,0,0,0,0,0,0,0.80999999999999994,0.80999999999999994,0.80999999999999994,0.80999999999999994,0.80999999999999994,0.80999999999999994,0.80999999999999994,0.80999999999999994]
[0,null,null,null,{"$f":"E90-E168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RPEs (LR Capex)",null,null,null,{"$f":"E91-E169","v":0},0,0,0,0,0,0,0,0,0.33399360020609564,3.1933937956417293,3.5498547311985162,1.5896911210632914,1.1228541035904389,1.4729914868118392,2.376912721838043,1.6867208739608659]
["RPEs (NLR Capex)",null,null,null,{"$f":"E92-E170","v":0},0,0,0,0,0,0,0,0,5.3662892269786842E-2,0.89362587903579205,1.6087196891887041,3.0913595235355329,5.2486444613490306,6.9344869800201154,8.3978823069959656,7.7147311582960816]
["RPEs (Non Op Capex)",null,null,null,{"$f":"E93-E171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total TO Capex",null,null,null,{"$f":"E94-E172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E95-E173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Logged up",null,null,null,{"$f":"E96-E174","v":0},0,0,0,0,0,2.7530497262693157,5.9951150315980621,3.7,0,0,0,0,0,0,0,0]
["TIRG",null,null,null,{"$f":"E97-E175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TII",null,null,null,{"$f":"E98-E176","v":0},0,0,0,0,0,5.3251031037527596,31.548223922965065,84.6,0,0,0,0,0,0,0,0]
["Security",null,null,null,{"$f":"E99-E177","v":0},0,0,0,0,0,0.28578370860927149,5.1296653001427772E-2,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E100-E178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Direct Opex (Excl. Pensions)",null,null,null,{"$f":"E101-E179","v":0},0,0,0,0,0,0,0,0,15.696124067658769,15.716033740300341,16.073837674682377,17.455335249689494,17.49979707448675,17.081450855579867,18.206346469403762,18.251424100644094]
["Business Support and Closely Associated Indirects Opex (Incl. Pensions)",null,null,null,{"$f":"E102-E180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["RPEs (Opex)",null,null,null,{"$f":"E103-E181","v":0},0,0,0,0,0,0,0,0,-2.1542614874025947E-2,-1.3908918026299971E-4,6.9682259264190721E-2,0.21216507708904325,0.34696706377873643,0.48760997267001543,0.72330815494392753,1.0109074442313295]
["TOTAL TO CONTROLLABLE OPEX",null,null,null,{"$f":"E104-E182","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E105-E183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Non Controllable Opex",null,null,null,{"$f":"E106-E184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E107-E185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A186","v":0},null,null,null,{"$f":"E108-E186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E109-E187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E110-E188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,{"$f":"E111-E189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total TO capex",null,null,null,{"$f":"E112-E190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total TO opex",null,null,null,{"$f":"E113-E191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total",null,{"$f":"SUM(E199:E270)","v":0},{"$f":"SUM(F199:F270)","v":0},0,0,0,0,105.42087134216339,171.43372028454627,201.95172495181168,291.07281309866414,310.12777845927576,218.7668685392681,125.09513255330231,114.78680389393755,119.52577024647908,134.23596754633357,106.91799134057381,null,null,null,null,{"$f":"SUM(Z199:Z270)","v":0},null,null,{"$f":"SUM(J271:N271)","v":769.87912967718546}]
[]
[null,null,"costs not captured in building blocks"]
[null,"TII",null,null,null,null,null,null,null,null,0,0]
[null,"TIRG",null,null,null,null,null,null,null,null,{"$f":"Input!K615","v":12.697375515829954},{"$f":"Input!L615","v":9.1554853270890408},{"$f":"IF(UserInterface!$B$123=1,Input!M278,Input!M355)","v":45.2},{"$f":"IF(UserInterface!$B$123=1,Input!N278,Input!N355)","v":44.265014810258812},{"$f":"IF(UserInterface!$B$123=1,Input!O278,Input!O355)","v":37.534059940458384},{"$f":"IF(UserInterface!$B$123=1,Input!P278,Input!P355)","v":24.385099443585155},{"$f":"IF(UserInterface!$B$123=1,Input!Q278,Input!Q355)","v":4.1447956371323365},{"$f":"IF(UserInterface!$B$123=1,Input!R278,Input!R355)","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!S278,Input!S355)","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!T278,Input!T355)","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!U278,Input!U355)","v":0}]
[null,"Security & logging up",null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GT\",Input!K261+Input!K264,0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GT\",Input!L261+Input!L264,0)","v":0},{"$f":"+Input!M576","v":3.7}]
[null,"entry & exit",null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$51=5,IF(UserInterface!$B$123=1,SUM(Input!K285:K288),SUM(Input!K362:K365)),0)","v":0},{"$f":"IF(UserInterface!$B$51=5,IF(UserInterface!$B$123=1,SUM(Input!L285:L288),SUM(Input!L362:L365)),0)","v":0},{"$f":"IF(UserInterface!$B$51=5,IF(UserInterface!$B$123=1,SUM(Input!M285:M288),SUM(Input!M362:M365)),0)","v":0}]
[]
[null,"costs not captured in building blocks",null,null,{"$f":"SUM(E274:E278)","v":0},{"$f":"SUM(F274:F278)","v":0},0,0,0,0,12.697375515829954,9.1554853270890408,48.900000000000006,44.265014810258812,37.534059940458384,24.385099443585155,4.1447956371323365,0,0,0,0]
[]
[null,null,"This section gathers all costs together"]
[null,"Forecast Operating Costs (£m 09/10)"]
[null,"Network rates & other pass through",null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!E336:'Input'!E338),SUM(Input!E259:'Input'!E261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!E366,Input!E289),IF(UserInterface!$B$123=2,Input!E343,Input!E266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!E366,Input!E289),IF(UserInterface!$B$123=2,Input!E364,Input!E287))))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!F336:'Input'!F338),SUM(Input!F259:'Input'!F261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!F366,Input!F289),IF(UserInterface!$B$123=2,Input!F343,Input!F266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!F366,Input!F289),IF(UserInterface!$B$123=2,Input!F364,Input!F287))))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!G336:'Input'!G338),SUM(Input!G259:'Input'!G261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!G366,Input!G289),IF(UserInterface!$B$123=2,Input!G343,Input!G266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!G366,Input!G289),IF(UserInterface!$B$123=2,Input!G364,Input!G287))))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!H336:'Input'!H338),SUM(Input!H259:'Input'!H261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!H366,Input!H289),IF(UserInterface!$B$123=2,Input!H343,Input!H266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!H366,Input!H289),IF(UserInterface!$B$123=2,Input!H364,Input!H287))))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!I336:'Input'!I338),SUM(Input!I259:'Input'!I261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!I366,Input!I289),IF(UserInterface!$B$123=2,Input!I343,Input!I266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!I366,Input!I289),IF(UserInterface!$B$123=2,Input!I364,Input!I287))))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!J336:'Input'!J338),SUM(Input!J259:'Input'!J261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!J366,Input!J289),IF(UserInterface!$B$123=2,Input!J343,Input!J266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!J366,Input!J289),IF(UserInterface!$B$123=2,Input!J364,Input!J287))))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!K336:'Input'!K338),SUM(Input!K259:'Input'!K261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!K366,Input!K289),IF(UserInterface!$B$123=2,Input!K343,Input!K266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!K366,Input!K289),IF(UserInterface!$B$123=2,Input!K364,Input!K287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!L336:'Input'!L338),SUM(Input!L259:'Input'!L261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!L366,Input!L289),IF(UserInterface!$B$123=2,Input!L343,Input!L266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!L366,Input!L289),IF(UserInterface!$B$123=2,Input!L364,Input!L287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!M336:'Input'!M338),SUM(Input!M259:'Input'!M261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!M366,Input!M289),IF(UserInterface!$B$123=2,Input!M343,Input!M266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!M366,Input!M289),IF(UserInterface!$B$123=2,Input!M364,Input!M287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!N336:'Input'!N338),SUM(Input!N259:'Input'!N261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!N366,Input!N289),IF(UserInterface!$B$123=2,Input!N343,Input!N266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!N366,Input!N289),IF(UserInterface!$B$123=2,Input!N364,Input!N287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!O336:'Input'!O338),SUM(Input!O259:'Input'!O261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!O366,Input!O289),IF(UserInterface!$B$123=2,Input!O343,Input!O266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!O366,Input!O289),IF(UserInterface!$B$123=2,Input!O364,Input!O287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!P336:'Input'!P338),SUM(Input!P259:'Input'!P261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!P366,Input!P289),IF(UserInterface!$B$123=2,Input!P343,Input!P266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!P366,Input!P289),IF(UserInterface!$B$123=2,Input!P364,Input!P287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!Q336:'Input'!Q338),SUM(Input!Q259:'Input'!Q261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!Q366,Input!Q289),IF(UserInterface!$B$123=2,Input!Q343,Input!Q266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!Q366,Input!Q289),IF(UserInterface!$B$123=2,Input!Q364,Input!Q287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!R336:'Input'!R338),SUM(Input!R259:'Input'!R261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!R366,Input!R289),IF(UserInterface!$B$123=2,Input!R343,Input!R266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!R366,Input!R289),IF(UserInterface!$B$123=2,Input!R364,Input!R287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!S336:'Input'!S338),SUM(Input!S259:'Input'!S261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!S366,Input!S289),IF(UserInterface!$B$123=2,Input!S343,Input!S266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!S366,Input!S289),IF(UserInterface!$B$123=2,Input!S364,Input!S287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!T336:'Input'!T338),SUM(Input!T259:'Input'!T261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!T366,Input!T289),IF(UserInterface!$B$123=2,Input!T343,Input!T266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!T366,Input!T289),IF(UserInterface!$B$123=2,Input!T364,Input!T287))))","v":24.1},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$123=2,SUM(Input!U336:'Input'!U338),SUM(Input!U259:'Input'!U261)),IF(UserInterface!$I$2=\"GT\",IF(UserInterface!$B$51=6,IF(UserInterface!$B$123=2,Input!U366,Input!U289),IF(UserInterface!$B$123=2,Input!U343,Input!U266)),IF(UserInterface!$B$51=4,IF(UserInterface!$B$123=2,Input!U366,Input!U289),IF(UserInterface!$B$123=2,Input!U364,Input!U287))))","v":24.1}]
[]
[null,"Minor service opex",null,null,{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!E365:'Input'!E366),IF(UserInterface!$I$2=\"GD\",SUM(Input!E345:'Input'!E348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!F365:'Input'!F366),IF(UserInterface!$I$2=\"GD\",SUM(Input!F345:'Input'!F348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!G365:'Input'!G366),IF(UserInterface!$I$2=\"GD\",SUM(Input!G345:'Input'!G348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!H365:'Input'!H366),IF(UserInterface!$I$2=\"GD\",SUM(Input!H345:'Input'!H348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!I365:'Input'!I366),IF(UserInterface!$I$2=\"GD\",SUM(Input!I345:'Input'!I348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!J365:'Input'!J366),IF(UserInterface!$I$2=\"GD\",SUM(Input!J345:'Input'!J348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!K365:'Input'!K366),IF(UserInterface!$I$2=\"GD\",SUM(Input!K345:'Input'!K348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!L365:'Input'!L366),IF(UserInterface!$I$2=\"GD\",SUM(Input!L345:'Input'!L348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!M365:'Input'!M366),IF(UserInterface!$I$2=\"GD\",SUM(Input!M345:'Input'!M348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!N365:'Input'!N366),IF(UserInterface!$I$2=\"GD\",SUM(Input!N345:'Input'!N348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!O365:'Input'!O366),IF(UserInterface!$I$2=\"GD\",SUM(Input!O345:'Input'!O348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!P365:'Input'!P366),IF(UserInterface!$I$2=\"GD\",SUM(Input!P345:'Input'!P348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!Q365:'Input'!Q366),IF(UserInterface!$I$2=\"GD\",SUM(Input!Q345:'Input'!Q348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!R365:'Input'!R366),IF(UserInterface!$I$2=\"GD\",SUM(Input!R345:'Input'!R348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!S365:'Input'!S366),IF(UserInterface!$I$2=\"GD\",SUM(Input!S345:'Input'!S348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!T365:'Input'!T366),IF(UserInterface!$I$2=\"GD\",SUM(Input!T345:'Input'!T348),0))","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",SUM(Input!U365:'Input'!U366),IF(UserInterface!$I$2=\"GD\",SUM(Input!U345:'Input'!U348),0))","v":0}]
[]
[]
[null,"Controlllable opex",null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",E74+E88,IF(UserInterface!$I$2=\"GT\",SUM(E86:E89)+E105+E106+E109,SUM(E101:E105)+E108))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",F74+F88,IF(UserInterface!$I$2=\"GT\",SUM(F86:F89)+F105+F106+F109,SUM(F101:F105)+F108))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",G74+G88,IF(UserInterface!$I$2=\"GT\",SUM(G86:G89)+G105+G106+G109,SUM(G101:G105)+G108))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",H74+H88,IF(UserInterface!$I$2=\"GT\",SUM(H86:H89)+H105+H106+H109,SUM(H101:H105)+H108))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",I74+I88,IF(UserInterface!$I$2=\"GT\",SUM(I86:I89)+I105+I106+I109,SUM(I101:I105)+I108))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",J74+J88,IF(UserInterface!$I$2=\"GT\",SUM(J86:J89)+J105+J106+J109,SUM(J101:J105)+J108))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",K74+K88,IF(UserInterface!$I$2=\"GT\",SUM(K86:K89)+K105+K106+K109,SUM(K101:K105)+K108))","v":16.10420589765581},{"$f":"IF(UserInterface!$I$2=\"GD\",L74+L88,IF(UserInterface!$I$2=\"GT\",SUM(L86:L89)+L105+L106+L109,SUM(L101:L105)+L108))","v":24.150852594800647},{"$f":"IF(UserInterface!$I$2=\"GD\",M74+M88,IF(UserInterface!$I$2=\"GT\",SUM(M86:M89)+M105+M106+M109,SUM(M101:M105)+M108))-IF(UserInterface!$B$51=4,M101,0)","v":23.7},{"$f":"IF(UserInterface!$I$2=\"GD\",N74+N88,IF(UserInterface!$I$2=\"GT\",SUM(N86:N89)+N105+N106+N109,SUM(N101:N105)+N108))-IF(UserInterface!$B$51=4,N101,0)","v":17.416201614205271},{"$f":"IF(UserInterface!$I$2=\"GD\",O74+O88,IF(UserInterface!$I$2=\"GT\",SUM(O86:O89)+O105+O106+O109,SUM(O101:O105)+O108))-IF(UserInterface!$B$51=4,O101,0)","v":17.462105167911197},{"$f":"IF(UserInterface!$I$2=\"GD\",P74+P88,IF(UserInterface!$I$2=\"GT\",SUM(P86:P89)+P105+P106+P109,SUM(P101:P105)+P108))-IF(UserInterface!$B$51=4,P101,0)","v":17.93724437105174},{"$f":"IF(UserInterface!$I$2=\"GD\",Q74+Q88,IF(UserInterface!$I$2=\"GT\",SUM(Q86:Q89)+Q105+Q106+Q109,SUM(Q101:Q105)+Q108))-IF(UserInterface!$B$51=4,Q101,0)","v":19.630555918642816},{"$f":"IF(UserInterface!$I$2=\"GD\",R74+R88,IF(UserInterface!$I$2=\"GT\",SUM(R86:R89)+R105+R106+R109,SUM(R101:R105)+R108))-IF(UserInterface!$B$51=4,R101,0)","v":19.829737931406093},{"$f":"IF(UserInterface!$I$2=\"GD\",S74+S88,IF(UserInterface!$I$2=\"GT\",SUM(S86:S89)+S105+S106+S109,SUM(S101:S105)+S108))-IF(UserInterface!$B$51=4,S101,0)","v":19.521178698055422},{"$f":"IF(UserInterface!$I$2=\"GD\",T74+T88,IF(UserInterface!$I$2=\"GT\",SUM(T86:T89)+T105+T106+T109,SUM(T101:T105)+T108))-IF(UserInterface!$B$51=4,T101,0)","v":21.032949582608545},{"$f":"IF(UserInterface!$I$2=\"GD\",U74+U88,IF(UserInterface!$I$2=\"GT\",SUM(U86:U89)+U105+U106+U109,SUM(U101:U105)+U108))-IF(UserInterface!$B$51=4,U101,0)","v":21.402590605417135}]
[]
[null,"Mains, governors connections","Repex",null,{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(E65:E69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(F65:F69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(G65:G69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(H65:H69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(I65:I69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(J65:J69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(K65:K69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(L65:L69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(M65:M69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(N65:N69),0)","v":0}]
[]
[null,"total opex",null,null,{"$f":"SUM(E283:E291)","v":0},{"$f":"SUM(F283:F291)","v":0},0,0,0,0,40.204205897655811,48.250852594800648,47.8,41.516201614205272,41.562105167911199,42.037244371051742,43.730555918642821,43.929737931406095,43.621178698055424,45.132949582608546,45.50259060541714]
[null,"Capex Additions"]
[]
[null,"Load related","Demand, net",null,{"$f":"IF(UserInterface!$I$2=\"GD\",E48+E52,IF(UserInterface!$I$2=\"GT\",SUM(E45:E51)+E72+E73,SUM(E45:E52)+SUM(E82:E86)+E91))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",F48+F52,IF(UserInterface!$I$2=\"GT\",SUM(F45:F51)+F72+F73,SUM(F45:F52)+SUM(F82:F86)+F91))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",G48+G52,IF(UserInterface!$I$2=\"GT\",SUM(G45:G51)+G72+G73,SUM(G45:G52)+SUM(G82:G86)+G91))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",H48+H52,IF(UserInterface!$I$2=\"GT\",SUM(H45:H51)+H72+H73,SUM(H45:H52)+SUM(H82:H86)+H91))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",I48+I52,IF(UserInterface!$I$2=\"GT\",SUM(I45:I51)+I72+I73,SUM(I45:I52)+SUM(I82:I86)+I91))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",J48+J52,IF(UserInterface!$I$2=\"GT\",SUM(J45:J51)+J72+J73,SUM(J45:J52)+SUM(J82:J86)+J91))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",K48+K52,IF(UserInterface!$I$2=\"GT\",SUM(K45:K51)+K72+K73,SUM(K45:K52)+SUM(K82:K86)+K91))","v":40.581286622516558},{"$f":"IF(UserInterface!$I$2=\"GD\",L48+L52,IF(UserInterface!$I$2=\"GT\",SUM(L45:L51)+L72+L73,SUM(L45:L52)+SUM(L82:L86)+L91))","v":55.061507818616683},{"$f":"IF(UserInterface!$I$2=\"GD\",M48+M52,IF(UserInterface!$I$2=\"GT\",SUM(M45:M51)+M72+M73,SUM(M45:M52)+SUM(M82:M86)+M91))","v":58.7},{"$f":"IF(UserInterface!$I$2=\"GD\",N48+N52,IF(UserInterface!$I$2=\"GT\",SUM(N45:N51)+N72+N73,SUM(N45:N52)+SUM(N82:N86)+N91))","v":238.29240753713998},{"$f":"IF(UserInterface!$I$2=\"GD\",O48+O52,IF(UserInterface!$I$2=\"GT\",SUM(O45:O51)+O72+O73,SUM(O45:O52)+SUM(O82:O86)+O91))","v":257.31884902219912},{"$f":"IF(UserInterface!$I$2=\"GD\",P48+P52,IF(UserInterface!$I$2=\"GT\",SUM(P45:P51)+P72+P73,SUM(P45:P52)+SUM(P82:P86)+P91))","v":153.73715113484741},{"$f":"IF(UserInterface!$I$2=\"GD\",Q48+Q52,IF(UserInterface!$I$2=\"GT\",SUM(Q45:Q51)+Q72+Q73,SUM(Q45:Q52)+SUM(Q82:Q86)+Q91))","v":36.653141669312497},{"$f":"IF(UserInterface!$I$2=\"GD\",R48+R52,IF(UserInterface!$I$2=\"GT\",SUM(R45:R51)+R72+R73,SUM(R45:R52)+SUM(R82:R86)+R91))","v":16.220732736610508},{"$f":"IF(UserInterface!$I$2=\"GD\",S48+S52,IF(UserInterface!$I$2=\"GT\",SUM(S45:S51)+S72+S73,SUM(S45:S52)+SUM(S82:S86)+S91))","v":22.508456897392151},{"$f":"IF(UserInterface!$I$2=\"GD\",T48+T52,IF(UserInterface!$I$2=\"GT\",SUM(T45:T51)+T72+T73,SUM(T45:T52)+SUM(T82:T86)+T91))","v":30.360874979985041},{"$f":"IF(UserInterface!$I$2=\"GD\",U48+U52,IF(UserInterface!$I$2=\"GT\",SUM(U45:U51)+U72+U73,SUM(U45:U52)+SUM(U82:U86)+U91))","v":18.172044625585897}]
[]
[null,"TOI & TIRG, security & logging up, entry & exit","costs not captured in building blocks",null,{"$f":"E279","v":0},{"$f":"F279","v":0},0,0,0,0,12.697375515829954,9.1554853270890408,48.900000000000006,44.265014810258812,37.534059940458384,24.385099443585155,4.1447956371323365,0,0,0,0]
[null,null,"Capex"]
[null,"Non load related",null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(E45:E54)-E48-E52,IF(UserInterface!$I$2=\"GT\",SUM(E53:E59)+E74+E104,SUM(E56:E77)+E87+SUM(E92:E100)))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(F45:F54)-F48-F52,IF(UserInterface!$I$2=\"GT\",SUM(F53:F59)+F74+F104,SUM(F56:F77)+F87+SUM(F92:F100)))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(G45:G54)-G48-G52,IF(UserInterface!$I$2=\"GT\",SUM(G53:G59)+G74+G104,SUM(G56:G77)+G87+SUM(G92:G100)))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(H45:H54)-H48-H52,IF(UserInterface!$I$2=\"GT\",SUM(H53:H59)+H74+H104,SUM(H56:H77)+H87+SUM(H92:H100)))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(I45:I54)-I48-I52,IF(UserInterface!$I$2=\"GT\",SUM(I53:I59)+I74+I104,SUM(I56:I77)+I87+SUM(I92:I100)))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(J45:J54)-J48-J52,IF(UserInterface!$I$2=\"GT\",SUM(J53:J59)+J74+J104,SUM(J56:J77)+J87+SUM(J92:J100)))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(K45:K54)-K48-K52,IF(UserInterface!$I$2=\"GT\",SUM(K53:K59)+K74+K104,SUM(K56:K77)+K87+SUM(K92:K100)))","v":64.839584719646808},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(L45:L54)-L48-L52,IF(UserInterface!$I$2=\"GT\",SUM(L53:L59)+L74+L104,SUM(L56:L77)+L87+SUM(L92:L100)))","v":116.37221246592955},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(M45:M54)-M48-M52,IF(UserInterface!$I$2=\"GT\",SUM(M53:M59)+M74+M104,SUM(M56:M77)+M87+SUM(M92:M100)))+IF(UserInterface!$B$51=4,M101,0)","v":143.2517249518117},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(N45:N54)-N48-N52,IF(UserInterface!$I$2=\"GT\",SUM(N53:N59)+N74+N104,SUM(N56:N77)+N87+SUM(N92:N100)))+IF(UserInterface!$B$51=4,N101,0)","v":66.805627624948158},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(O45:O54)-O48-O52,IF(UserInterface!$I$2=\"GT\",SUM(O53:O59)+O74+O104,SUM(O56:O77)+O87+SUM(O92:O100)))+IF(UserInterface!$B$51=4,O101,0)","v":68.905466320196169},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(P45:P54)-P48-P52,IF(UserInterface!$I$2=\"GT\",SUM(P53:P59)+P74+P104,SUM(P56:P77)+P87+SUM(P92:P100)))+IF(UserInterface!$B$51=4,P101,0)","v":70.499902871065302},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(Q45:Q54)-Q48-Q52,IF(UserInterface!$I$2=\"GT\",SUM(Q53:Q59)+Q74+Q104,SUM(Q56:Q77)+Q87+SUM(Q92:Q100)))+IF(UserInterface!$B$51=4,Q101,0)","v":81.810894137936117},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(R45:R54)-R48-R52,IF(UserInterface!$I$2=\"GT\",SUM(R53:R59)+R74+R104,SUM(R56:R77)+R87+SUM(R92:R100)))+IF(UserInterface!$B$51=4,R101,0)","v":90.590422547469544},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(S45:S54)-S48-S52,IF(UserInterface!$I$2=\"GT\",SUM(S53:S59)+S74+S104,SUM(S56:S77)+S87+SUM(S92:S100)))+IF(UserInterface!$B$51=4,S101,0)","v":89.876775789529205},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(T45:T54)-T48-T52,IF(UserInterface!$I$2=\"GT\",SUM(T53:T59)+T74+T104,SUM(T56:T77)+T87+SUM(T92:T100)))+IF(UserInterface!$B$51=4,T101,0)","v":96.857250488888141},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(U45:U54)-U48-U52,IF(UserInterface!$I$2=\"GT\",SUM(U53:U59)+U74+U104,SUM(U56:U77)+U87+SUM(U92:U100)))+IF(UserInterface!$B$51=4,U101,0)","v":78.323132925190052}]
[null,null,"Repex",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(O65:O69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(P65:P69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(Q65:Q69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(R65:R69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(S65:S69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(T65:T69),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",SUM(U65:U69),0)","v":0}]
[]
[null,"Non-operational capex",null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",E70,E89+E93))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",F70,F89+F93))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",G70,G89+G93))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",H70,H89+H93))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",I70,I89+I93))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",J70,J89+J93))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",K70,K89+K93))","v":0.30000000000000004},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",L70,L89+L93))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",M70,M89+M93))","v":0.9},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",N70,N89+N93))","v":0.89999999999999991},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",O70,O89+O93))","v":0.89999999999999991},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",P70,P89+P93))","v":0.89999999999999991},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",Q70,Q89+Q93))","v":0.89999999999999991},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",R70,R89+R93))","v":0.89999999999999991},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",S70,S89+S93))","v":0.89999999999999991},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",T70,T89+T93))","v":0.89999999999999991},{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(UserInterface!$I$2=\"GT\",U70,U89+U93))","v":0.89999999999999991}]
[]
[null,"total capex",null,null,{"$f":"SUM(E295:E302)","v":0},0,0,0,0,0,118.41824685799331,180.58920561163529,251.75172495181172,350.26304997234695,364.65837528285368,249.52215344949786,123.50883144438096,107.71115528408006,113.28523268692136,128.11812546887319,97.395177550775955]
[]
[null,"total costs",null,null,{"$f":"SUM(E283:E291)+SUM(E295:E302)","v":0},0,0,0,0,0,158.62245275564914,228.84005820643594,299.55172495181171,391.77925158655222,406.22048045076485,291.55939782054963,167.23938736302378,151.64089321548616,156.90641138497679,173.25107505148173,142.89776815619308]
[]
[null,"capitalisation % of controllable costs",null,null,{"$f":"IF((E306-E283)<>0,E304/(E306-E283),0)","v":0},{"$f":"IF((F306-F283)<>0,F304/(F306-F283),0)","v":0},0,0,0,0,0.88028611159128933,0.88204139040319229,0.91395951503245765,0.95263207934890648,0.95430209564451474,0.93293470142676893,0.86285706345202751,0.84452251014188173,0.85301026889833054,0.85898224618663521,0.81984012883745927]
[]
[null,"cross check on totex total - building blocks vs statutory",null,null,null,null,null,null,null,null,null,null,{"$f":"M115-M306+M283","v":-48.900000000000027},{"$f":"N115-N306+N283","v":-44.265014810258968},-37.53405994045837,-24.385099443585112,-4.1447956371323684,0,0,0,0]
[null,"cross check on totex total - building blocks vs fast + slow",null,null,null,null,null,null,null,null,null,null,{"$f":"M115-M193-M271","v":0},{"$f":"N115-N193-N271","v":0},0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"C2","v":"SPTL"},"This section allocates all costs to tax pools according to the %s input in Formula inputs, generating both tax pools and capex/opex split for the financial reports"]
[null,"Additions to tax pools"]
[null,"Plant pool"]
[null,"Load Related",{"$f":"CommonInputs!F57","v":5.4423896301426774E-3},3.7999999999999999E-2,{"$f":"(E$295+E$296+E$297+E$298)*$C317","v":0},{"$f":"(F$295+F$296+F$297+F$298)*$C317","v":0},0,0,0,0,0.28996323832961235,0.34949389757513227,{"$f":"(M$295+M$296+M$297+M$298)*IF(UserInterface!$B$51=1,$D317,$C317)","v":0.58560112420335209},1.537787585303328,1.6047044141557703,0.96941068944573683,0.22203827092780645,8.8279547639044872E-2,0.12249979240888047,0.16523571115312885,9.8899347228778661E-2]
[null,"Non-Load Related - asset replacement",{"$f":"CommonInputs!F58","v":0}]
[null,"Non-Load Related - other",{"$f":"CommonInputs!F59","v":0.10954875936750175},null,{"$f":"(E$299)*$C319","v":0},0,0,0,0,0,{"$f":"(K$299)*$C319","v":7.1030960639413312},{"$f":"(L$299)*$C319","v":12.748431500493904},15.693048745725566,7.3184736250803732,7.5485083490166662,7.7231768950545785,8.9622819555569233,9.9240684006530451,9.8458892836940421,10.610591626805048,8.5802020417304981]
[null,"Network operating costs",{"$f":"CommonInputs!F60","v":0},null,{"$f":"(E$283+E$288+E$290)*$C320","v":0},{"$f":"(F$283+F$288+F$290)*$C320","v":0},0,0,0,0,0,0,{"$f":"(M$283+M$288)*$C320","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Non Operational Capex",{"$f":"CommonInputs!F61","v":1},null,{"$f":"E$302*$C323","v":0},{"$f":"F$302*$C323","v":0},0,0,0,0,0.30000000000000004,0,0.9,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991,0.89999999999999991]
[null,null,{"$f":"CommonInputs!F62","v":0}]
[null,"total",null,null,{"$f":"SUM(E317:E324)","v":0},{"$f":"SUM(F317:F324)","v":0},{"$f":"SUM(G317:G324)","v":0},{"$f":"SUM(H317:H324)","v":0},{"$f":"SUM(I317:I324)","v":0},{"$f":"SUM(J317:J324)","v":0},7.6930593022709433,13.097925398069037,{"$f":"SUM(M317:M324)","v":17.178649869928918},9.7562612103837019,10.053212763172438,{"$f":"SUM(P317:P324)","v":9.5925875845003166},10.08432022648473,10.912347948292091,10.868389076102924,11.675827337958177,9.5791013889592769]
[null,"Longlife"]
[null,"Load Related",{"$f":"CommonInputs!G57","v":0.9813260277590351},0.89600000000000002,{"$f":"(E$295+E$296+E$297+E$298)*$C327","v":0},{"$f":"(F$295+F$296+F$297+F$298)*$C327","v":0},0,0,0,0,52.283737880539285,63.017806798304584,{"$f":"(M$295+M$296+M$297+M$298)*IF(UserInterface!$B$51=1,$D327,$C327)","v":105.59068058687218},277.28095288600491,289.34683392552108,174.79600061563272,40.036077757695658,15.917827223758932,22.088134598103295,29.793916843397394,17.83270036868613]
[null,"Non-Load Related - asset replacement",{"$f":"CommonInputs!G58","v":0}]
[null,"Non-Load Related - other",{"$f":"CommonInputs!G59","v":0.80836898909283716},null,{"$f":"(E$299)*$C329","v":0},0,0,0,0,0,{"$f":"(K$299)*$C329","v":52.41430955302026},{"$f":"(L$299)*$C329","v":94.071687749580335},115.80025208510118,54.003597668891857,55.701042152227515,56.989935215026264,66.133389791064531,73.230488296190913,72.653598387905305,78.296397664014208,63.313991785319793]
[null,"Network operating costs",{"$f":"CommonInputs!G60","v":0},null,{"$f":"(E$283+E$288+E$290)*$C330","v":0},{"$f":"(F$283+F$288+F$290)*$C330","v":0},0,0,0,0,0,0,{"$f":"(M$283+M$288)*$C330","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Non Operational Capex",{"$f":"CommonInputs!G61","v":0},null,{"$f":"E$302*$C333","v":0},{"$f":"F$302*$C333","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"CommonInputs!G62","v":0}]
[null,"total",null,null,{"$f":"SUM(E327:E334)","v":0},{"$f":"SUM(F327:F334)","v":0},{"$f":"SUM(G327:G334)","v":0},{"$f":"SUM(H327:H334)","v":0},{"$f":"SUM(I327:I334)","v":0},{"$f":"SUM(J327:J334)","v":0},104.69804743355954,157.08949454788493,{"$f":"SUM(M327:M334)","v":221.39093267197336},331.28455055489678,345.04787607774858,231.78593583065899,106.1694675487602,89.148315519949847,94.7417329860086,108.09031450741161,81.146692154005919]
[null,"IBA"]
[null,"Load Related",{"$f":"CommonInputs!H57","v":1.3231582610821989E-2},4.9000000000000002E-2,{"$f":"(E$295+E$296+E$297+E$298)*$C337","v":0},{"$f":"(F$295+F$296+F$297+F$298)*$C337","v":0},0,0,0,0,0.70496101947760559,0.84969244982599479,{"$f":"(M$295+M$296+M$297+M$298)*IF(UserInterface!$B$51=1,$D337,$C337)","v":1.4237182889244462},3.7386818760905265,3.9013706229805782,2.3568392733540651,0.53982127782136125,0.21462596521252655,0.29782250687997025,0.40172242543451048,0.24044490967098353]
[null,"Non-Load Related - asset replacement",{"$f":"CommonInputs!H58","v":0}]
[null,"Non-Load Related - other",{"$f":"CommonInputs!H59","v":7.6197087987128029E-2},null,{"$f":"(E$299)*$C339","v":0},0,0,0,0,0,{"$f":"(K$299)*$C339","v":4.9405875419317695},{"$f":"(L$299)*$C339","v":8.8672237125231916},10.91536429046106,5.0903942861734857,5.2503958799940742,5.3718873021505429,6.2337518989339351,6.9027263976406434,6.8483485928341352,7.380240437693109,5.9679946509282304]
[null,"Network operating costs",{"$f":"CommonInputs!H60","v":0},null,{"$f":"(E$283+E$288+E$290)*$C340","v":0},{"$f":"(F$283+F$288+F$290)*$C340","v":0},0,0,0,0,0,0,{"$f":"(M$283+M$288)*$C340","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Non Operational Capex",{"$f":"CommonInputs!H61","v":0},null,{"$f":"E$302*$C343","v":0},{"$f":"F$302*$C343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"CommonInputs!H62","v":0}]
[null,"total",null,null,{"$f":"SUM(E337:E344)","v":0},{"$f":"SUM(F337:F344)","v":0},{"$f":"SUM(G337:G344)","v":0},{"$f":"SUM(H337:H344)","v":0},{"$f":"SUM(I337:I344)","v":0},{"$f":"SUM(J337:J344)","v":0},5.6455485614093748,9.716916162349186,{"$f":"SUM(M337:M344)","v":12.339082579385506},8.8290761622640126,9.1517665029746524,7.7287265755046075,6.7735731767552965,7.1173523628531701,7.1461710997141052,7.7819628631276192,6.2084395605992135]
[null,"Deferred Revenue"]
[null,"Load Related",{"$f":"CommonInputs!I57","v":0},null,{"$f":"(E$295+E$296+E$297+E$298)*$C347","v":0},{"$f":"(F$295+F$296+F$297+F$298)*$C347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-Load Related - asset replacement",{"$f":"CommonInputs!I58","v":1}]
[null,"Non-Load Related - other",{"$f":"CommonInputs!I59","v":0},null,{"$f":"(E$299)*$C349+E$300","v":0},0,0,0,0,0,{"$f":"(K$299)*$C349+K$300","v":0},{"$f":"(L$299)*$C349+L$300","v":0},0,0,0,0,0,0,0,0,0]
[null,"Network operating costs",{"$f":"CommonInputs!I60","v":0},null,{"$f":"(E$283+E$288+E$290)*$C350","v":0},{"$f":"(F$283+F$288+F$290)*$C350","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Non Operational Capex",{"$f":"CommonInputs!I61","v":0},null,{"$f":"E$302*$C353","v":0},{"$f":"F$302*$C353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"CommonInputs!I62","v":0}]
[null,"total",null,null,{"$f":"SUM(E347:E354)","v":0},{"$f":"SUM(F347:F354)","v":0},{"$f":"SUM(G347:G354)","v":0},{"$f":"SUM(H347:H354)","v":0},{"$f":"SUM(I347:I354)","v":0},{"$f":"SUM(J347:J354)","v":0},0,0,{"$f":"SUM(M347:M354)","v":0},0,0,0,0,0,0,0,0]
[null,"Revenue"]
[null,"Load Related",{"$f":"CommonInputs!J57","v":0},null,{"$f":"(E$295+E$296+E$297+E$298)*$C357","v":0},{"$f":"(F$295+F$296+F$297+F$298)*$C357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Non-Load Related - asset replacement",{"$f":"CommonInputs!J58","v":0}]
[null,"Non-Load Related - other",{"$f":"CommonInputs!J59","v":0},null,{"$f":"(E$299)*$C359","v":0},0,0,0,0,0,{"$f":"(K$299)*$C359","v":0},{"$f":"(L$299)*$C359","v":0},0,0,0,0,0,0,0,0,0]
[null,"Network operating costs",{"$f":"CommonInputs!J60","v":1},null,{"$f":"(E$283+E$288+E$290)*$C360","v":0},{"$f":"(F$283+F$288+F$290)*$C360","v":0},0,0,0,0,40.204205897655811,48.250852594800648,47.8,41.516201614205272,41.562105167911199,42.037244371051742,43.730555918642821,43.929737931406095,43.621178698055424,45.132949582608546,45.50259060541714]
[]
[]
[null,"Non Operational Capex",{"$f":"CommonInputs!J61","v":0},null,{"$f":"E$302*$C363","v":0},{"$f":"F$302*$C363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"CommonInputs!J62","v":0}]
[null,"total",null,null,{"$f":"SUM(E357:E364)","v":0},{"$f":"SUM(F357:F364)","v":0},{"$f":"SUM(G357:G364)","v":0},{"$f":"SUM(H357:H364)","v":0},{"$f":"SUM(I357:I364)","v":0},{"$f":"SUM(J357:J364)","v":0},40.204205897655811,48.250852594800648,{"$f":"SUM(M357:M364)","v":47.8},41.516201614205272,41.562105167911199,42.037244371051742,43.730555918642821,43.929737931406095,43.621178698055424,45.132949582608546,45.50259060541714]
[null,"NQ"]
[null,"Load Related",{"$f":"CommonInputs!K57","v":0},1.7000000000000001E-2,{"$f":"(E$295+E$296+E$297+E$298)*$C367","v":0},{"$f":"(F$295+F$296+F$297+F$298)*$C367","v":0},0,0,0,0,0,0,{"$f":"(M$295+M$296+M$297+M$298)*IF(UserInterface!$B$51=1,$D367,$C367)","v":0},0,0,0,0,0,0,0,0]
[null,"Non-Load Related - asset replacement",{"$f":"CommonInputs!K58","v":0}]
[null,"Non-Load Related - other",{"$f":"CommonInputs!K59","v":5.88516355253296E-3},null,{"$f":"(E$299)*$C369","v":0},0,0,0,0,0,{"$f":"(K$299)*$C369","v":0.38159156075343842},{"$f":"(L$299)*$C369","v":0.68486950333211039},0.84305983052387856,0.39316204480243394,0.40551993895790589,0.41490345883390728,0.48147049238071404,0.53313945298492782,0.52893952509571407,0.57002076037575966,0.46094444721152272]
[null,"Network operating costs",{"$f":"CommonInputs!K60","v":0},null,{"$f":"(E$283+E$288+E$290)*$C370","v":0},{"$f":"(F$283+F$288+F$290)*$C370","v":0},0,0,0,0,0,0,{"$f":"(M$283+M$288)*$C370","v":0},0,0,0,0,0,0,0,0]
[]
[]
[null,"Non Operational Capex",{"$f":"CommonInputs!K61","v":0},null,{"$f":"E$302*$C373","v":0},{"$f":"F$302*$C373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"CommonInputs!K62","v":0}]
[null,"total",null,null,{"$f":"SUM(E367:E374)","v":0},{"$f":"SUM(F367:F374)","v":0},{"$f":"SUM(G367:G374)","v":0},{"$f":"SUM(H367:H374)","v":0},{"$f":"SUM(I367:I374)","v":0},{"$f":"SUM(J367:J374)","v":0},0.38159156075343842,0.68486950333211039,0.84305983052387856,0.39316204480243394,0.40551993895790589,0.41490345883390728,0.48147049238071404,0.53313945298492782,0.52893952509571407,0.57002076037575966,0.46094444721152272]
[null,null,{"$f":"SUM(C317:C374)","v":4.9999999999999991},null,{"$f":"SUM(E317:E375)/2","v":0},{"$f":"SUM(F317:F375)/2","v":0},{"$f":"SUM(G317:G375)/2","v":0},{"$f":"SUM(H317:H375)/2","v":0},{"$f":"SUM(I317:I375)/2","v":0},{"$f":"SUM(J317:J375)/2","v":0},158.62245275564914,228.84005820643591,299.55172495181165,391.77925158655228,406.22048045076485,{"$f":"SUM(P317:P375)/2","v":291.55939782054958},167.23938736302375,151.64089321548613,156.90641138497676,173.25107505148173,142.89776815619308]
[null,null,null,null,{"$f":"E306","v":0},{"$f":"F306","v":0},0,0,0,0,158.62245275564914,228.84005820643594,299.55172495181171,{"$f":"N306","v":391.77925158655222},{"$f":"O306","v":406.22048045076485},{"$f":"P306","v":291.55939782054963},{"$f":"Q306","v":167.23938736302378},151.64089321548616,156.90641138497679,173.25107505148173,142.89776815619308]
[null,"Plant pool","% of total expenditure - cross check",null,null,null,null,null,null,null,{"$f":"K325/K$394","v":4.8499182610180429E-2},5.7236156557229328E-2,5.7347858279542266E-2,2.49024448611678E-2,2.4748168167239706E-2,{"$f":"P325/P$394","v":3.2900972001610497E-2},6.0298715425181892E-2,7.1961775724872085E-2,6.9266698410665017E-2,6.7392524603317433E-2,6.7034646604759635E-2]
[null,"Longlife",null,null,null,null,null,null,null,null,{"$f":"K335/K$394","v":0.66004557119566332},0.68645977360386345,0.73907413722150361,0.84558982951068595,0.84941033917065001,{"$f":"P335/P$394","v":0.79498701658493542},0.63483530538353328,0.58789099450415061,0.60381046350971335,0.62389404784525848,0.56786535717835207]
[null,"IBA",null,null,null,null,null,null,null,null,{"$f":"K345/K$394","v":3.5591106197973711E-2},4.2461605011407513E-2,4.1191826157470711E-2,2.2535844168647831E-2,2.2529062278739229E-2,{"$f":"P345/P$394","v":2.6508240287495464E-2},4.0502260164658542E-2,4.6935573986228142E-2,4.5544162514689471E-2,4.4917255842800402E-2,4.3446721671769828E-2]
[null,"Deferred Revenue",null,null,null,null,null,null,null,null,{"$f":"K355/K$394","v":0},0,0,0,0,{"$f":"P355/P$394","v":0},0,0,0,0,0]
[null,"Revenue",null,null,null,null,null,null,null,null,{"$f":"K365/K$394","v":0.25345848080907318},0.21084967803702315,0.15957177348148971,0.10596835193819212,0.1023141549185102,{"$f":"P365/P$394","v":0.14418072161379974},0.26148478900916822,0.28969585314286334,0.27800762450062633,0.26050602900557612,0.31842758072806965]
[null,"NQ",null,null,null,null,null,null,null,null,{"$f":"K375/K$394","v":2.4056591871093017E-3},2.9927867904765682E-3,2.8144048599937125E-3,1.003529521306404E-3,9.9827546486065503E-4,{"$f":"P375/P$394","v":1.4230495121590086E-3},2.8789300174581127E-3,3.5158026418857947E-3,3.3710510643057004E-3,3.2901427030474551E-3,3.225693817048925E-3]
[]
[null,"Plant pool","% of capex",null,null,null,null,null,null,null,{"$f":"K325/K$393","v":6.4965151118107925E-2},7.2528838884405311E-2,6.8236473347768001E-2,2.7854097687877593E-2,2.756885195732715E-2,{"$f":"P325/P$393","v":3.8443831346789872E-2},8.1648576126525388E-2,0.10131121441889281,9.5938268548550781E-2,9.1133298237296392E-2,9.8352933172336135E-2]
[null,"Longlife",null,null,null,null,null,null,null,null,{"$f":"K335/K$393","v":0.8841377930473252},0.86987200600301962,0.87940185003439508,0.94581643876238597,0.94622227121509594,{"$f":"P335/P$393","v":0.92891926679196224},0.85961033156216782,0.82766093525622209,0.83631141269612652,0.84367699036989585,0.83316950792251454]
[null,"IBA",null,null,null,null,null,null,null,null,{"$f":"K345/K$393","v":4.7674650750230203E-2},5.3806738500449612E-2,4.9012901825190497E-2,2.5206987042912646E-2,2.5096822459859659E-2,{"$f":"P345/P$393","v":3.0974109788086884E-2},5.4842824578140416E-2,6.6078135956129061E-2,6.3081223653073032E-2,6.0740530152529275E-2,6.3744835388410387E-2]
[null,"Deferred Revenue",null,null,null,null,null,null,null,null,{"$f":"K355/K$393","v":0},0,0,0,0,{"$f":"P355/P$393","v":0},0,0,0,0,0]
[null,"Revenue",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,"NQ",null,null,null,null,null,null,null,null,{"$f":"K375/K$393","v":3.2224050843367206E-3},3.7924166121254847E-3,3.3487747926464078E-3,1.1224765068238683E-3,1.1120543677170648E-3,{"$f":"P375/P$393","v":1.6627920731610787E-3},3.8982677331663692E-3,4.9497143687560752E-3,4.6690951022496296E-3,4.4491812402785167E-3,4.7327235167389506E-3]
[]
[null,"Capital allowances",null,null,null,null,null,null,null,null,{"$f":"K325+K335+K345+K355","v":118.03665529723985},179.90433610830314,250.90866512128778,349.86988792754448,364.2528553438957,{"$f":"P325+P335+P345+P355","v":249.10724999066389},123.02736095200022,107.17801583109511,112.75629316182564,127.54810470849741,96.934233103564409]
[null,"Capex",null,{"$f":"SUM(I393:M393)","v":550.7591774214402},null,null,null,null,null,null,{"$f":"K325+K335+K345+K355+K375","v":118.41824685799328},180.58920561163526,251.75172495181167,350.26304997234689,364.65837528285363,{"$f":"P325+P335+P345+P355+P375","v":249.52215344949781},123.50883144438093,107.71115528408004,113.28523268692135,128.11812546887316,97.395177550775927]
[null,"Total expenditure ex pass throughs",null,{"$f":"SUM(I394:M394)","v":687.01423591389675},null,null,null,null,null,null,{"$f":"K325+K335+K345+K355+K365+K375","v":158.62245275564911},228.84005820643591,299.55172495181165,391.77925158655216,406.22048045076485,291.55939782054952,167.23938736302375,151.64089321548613,156.90641138497679,173.25107505148173,142.89776815619305]
[null,"Capex %",null,null,null,null,null,null,null,null,{"$f":"K393/K394","v":0.74654151919092671},0.78915032196297685,0.84042822651851035,0.8940316480618079,0.89768584508148974,{"$f":"P393/P394","v":0.85581927838620031},0.73851521099083173,0.71030414685713661,0.72199237549937356,0.73949397099442371,0.68157241927193046]
[]
[null,null,"This section brings in pensions costs which are excluded from the capital allowance calculations (100% expensed for tax) but which are included in capex"]
[null,{"$f":"C2","v":"SPTL"}]
[null,"TPCR4 true up","Fast pot",null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!M208","v":0.49456951256241377},{"$f":"'Pensions T'!N208","v":0.49456951256241377},{"$f":"'Pensions T'!O208","v":0.49456951256241377},{"$f":"'Pensions T'!P208","v":0.49456951256241377},{"$f":"'Pensions T'!Q208","v":0.49456951256241377},{"$f":"'Pensions T'!R208","v":0.49456951256241377},{"$f":"'Pensions T'!S208","v":0.49456951256241377},{"$f":"'Pensions T'!T208","v":0.49456951256241377},{"$f":"'Pensions T'!U208","v":0.49456951256241377}]
[null,"Forecast deficit","Fast pot",null,null,null,null,null,null,null,null,null,{"$f":"'Pensions T'!M209","v":0.16469478783598263},{"$f":"'Pensions T'!N209","v":0.16469478783598263},{"$f":"'Pensions T'!O209","v":0.16469478783598263},{"$f":"'Pensions T'!P209","v":0.16469478783598263},{"$f":"'Pensions T'!Q209","v":0.16469478783598263},{"$f":"'Pensions T'!R209","v":0.16469478783598263},{"$f":"'Pensions T'!S209","v":0.16469478783598263},{"$f":"'Pensions T'!T209","v":0.16469478783598263},{"$f":"'Pensions T'!U209","v":0.16469478783598263}]
["Opex","Scheme admin costs - regulated entity only","Fast pot",null,null,null,null,null,null,null,{"$f":"Input!K818","v":0},{"$f":"Input!L818","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M945+Input!M947,Input!M958+Input!M960)","v":0},{"$f":"M401","v":0},{"$f":"N401","v":0},0,0,0,0,0,0]
[null,"PPF levies - regulated entity only","Fast pot",null,null,null,null,null,null,null,{"$f":"Input!K819","v":0},{"$f":"Input!L819","v":0},{"$f":"IF(UserInterface!$B$123=1,Input!M948+Input!M950,Input!M961+Input!M963)","v":5.5843547983858585E-2},{"$f":"M402","v":5.5843547983858585E-2},{"$f":"N402","v":5.5843547983858585E-2},5.5843547983858585E-2,5.5843547983858585E-2,5.5843547983858585E-2,5.5843547983858585E-2,5.5843547983858585E-2,5.5843547983858585E-2]
[null,"Normal pension costs","Fast pot",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$123=1,Input!M943,Input!M956)","v":2.3389103006779943}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M399:M403)","v":3.0540181490602496},{"$f":"SUM(N399:N403)","v":0.71510784838225505},0.71510784838225505,0.71510784838225505,0.71510784838225505,0.71510784838225505,0.71510784838225505,0.71510784838225505,0.71510784838225505]
[]
[null,"Remaining in RAV as at 31.03.2012 (for T) 2013 (for GD) (@ vanilla WACC)","Slow money",null,null,null,null,null,null,null,null,{"$f":"Input!M450","v":0},{"$f":"Input!N450","v":0}]
["Capex","Scheme admin costs - regulated entity only","Fast pot",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$123=1,Input!M946,Input!M959)","v":0},{"$f":"M407","v":0},{"$f":"N407","v":0},0,0,0,0,0,0]
[null,"PPF levies - regulated entity only","Fast pot",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$123=1,Input!M949+Input!M951,Input!M962+Input!M964)","v":0},{"$f":"M408","v":0},{"$f":"N408","v":0},0,0,0,0,0,0]
[null,"Normal pension costs","Fast pot",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$123=1,Input!M944,Input!M957)","v":0}]
[null,"[note- as happens on last day of year needs to be shifted forward one year so that included in additions.  It will then get depreciated in following year.  i.e March 2012 is an addition in y/e ending 2012 and gets depreciation in 2013]",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M407:M409)","v":0},{"$f":"SUM(N407:N409)","v":0},{"$f":"SUM(O407:O409)","v":0},0,0,0,0,0,0]

{"sheet":"RealRAV","index":13,"n_rows":247,"n_cols":21,"rows_kept":247,"cut":false,"hidden":false,"merged":[[2,13,2,20]]}
[null,{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"}]
[null,null,"Formula year",null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},{"$f":"K2+1","v":2},{"$f":"L2+1","v":3},{"$f":"M2+1","v":4},{"$f":"N2+1","v":5},{"$f":"O2+1","v":6},7,8,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
[]
[null,"Running totals"]
["£m 09/10","RAV","Transfers into RAV",null,null,null,null,null,null,null,null,null,{"$f":"L247+L126","v":41.833011044259699},{"$f":"M235","v":17.997228565970065},null,{"$f":"O139","v":0},{"$f":"P151","v":68.521626053717185},{"$f":"Q163","v":7.713781799830711},{"$f":"R175","v":0},{"$f":"S187","v":0},{"$f":"T199","v":0}]
[null,null,"Opening value bf",null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,E20+E42+E91+E104-E25-E48-E96-E109)","v":659.4829248104752},{"$f":"IF(UserInterface!$I$2=\"GD\",F20+F42-F25-F48,E12)","v":636.80516968781069},{"$f":"F12","v":820.56037644116623},{"$f":"IF(UserInterface!$I$2=\"GD\",H20+H42-H25-H48,G12)","v":837.45780049343625},{"$f":"H12","v":849.08330293775214},882.33776383370423,875.92931171398868,898.85124629058396,956.43953535855849,1122.5887981493986,1348.3735604014064,1564.3727980199976,1677.9909217513937,1755.3778103664133,1758.0923876982336,1755.9552086956983,1767.7752355532011]
[null,null,"Opening value including transfers",null,{"$f":"E6+E7","v":659.4829248104752},{"$f":"F6+F7","v":636.80516968781069},820.56037644116623,837.45780049343625,849.08330293775214,882.33776383370423,875.92931171398868,898.85124629058396,998.27254640281819,1140.5860267153687,1348.3735604014064,1564.3727980199976,1746.5125478051109,1763.091592166244,1758.0923876982336,1755.9552086956983,1767.7752355532011]
[null,null,"Depreciation",null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,IF(E$2+Input!$F$397>=Input!$F$393,-(E68+E81),-(E26+E49))-E97-E110)","v":-60.434341534215648},{"$f":"IF(F$2+Input!$F$397>=Input!$F$393,-(F68+F81),-(F26+F49))-F97-F110","v":-68.192370534269614},{"$f":"IF(G$2+Input!$F$397>=Input!$F$393,-(G68+G81),-(G26+G49))-G97-G110","v":-69.488231992326121},{"$f":"IF(H$2+Input!$F$397>=Input!$F$393,-(H68+H81),-(H26+H49))-H97-H110","v":-71.647873393441046},{"$f":"IF(I$2+Input!$F$397>=Input!$F$393,-(I68+I81),-(I26+I49))-I97-I110","v":-73.729707789384946},{"$f":"IF(J$2+Input!$F$397>=Input!$F$393,-(J68+J81),-(J26+J49))-J97-J110","v":-76.404312006518381},{"$f":"IF(K$2+Input!$F$397>=Input!$F$393,-(K68+K81),-(K26+K49))-K97-K110","v":-64.570847719872361},{"$f":"IF(L$2+Input!$F$397>=Input!$F$393,-(L68+L81),-(L26+L49))-L97-L110","v":-68.087918419989066},{"$f":"IF(M$2+Input!$F$397>=Input!$F$393,-(M68+M81),-(M26+M49))-M97-M110-M123-M244","v":-73.935473205231389},{"$f":"IF(N$2+Input!$F$397>=Input!$F$393,-(N68+N81),-(N26+N49))-N97-N110-N123-N232-N244+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0)","v":-83.285279412626281},{"$f":"IF(O$2+Input!$F$397>=Input!$F$393,-(O68+O81),-(O26+O49))-O97-O110-O123-O245-O271-O232-O244+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0)","v":-94.128540840684465},{"$f":"IF(P$2+Input!$F$397>=Input!$F$393,-(P68+P81),-(P26+P49))-P97-P110-P123-P136-P232-P244+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0)","v":-105.14874480787192},{"$f":"IF(Q$2+Input!$F$397>=Input!$F$393,-(Q68+Q81),-(Q26+Q49))-Q97-Q110-Q123-Q136-Q148-Q232-Q244+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0)","v":-116.22986999199993},{"$f":"IF(R$2+Input!$F$397>=Input!$F$393,-(R68+R81),-(R26+R49))-R97-R110-R123-R136-R148-R160-R232-R244+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0)","v":-119.78600836194794},{"$f":"IF(S$2+Input!$F$397>=Input!$F$393,-(S68+S81),-(S26+S49))-S97-S110-S123-S136-S148-S160-S172-S232-S244+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0)","v":-121.6629492490145},{"$f":"IF(T$2+Input!$F$397>=Input!$F$393,-(T68+T81),-(T26+T49))-T97-T110-T123-T136-T148-T160-T172-T184-T232-T244+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0)","v":-122.41594068883069},{"$f":"IF(U$2+Input!$F$397>=Input!$F$393,-(U68+U81),-(U26+U49))-U97-U110-U123-U136-U148-U160-U172-U184-U196-U232-U244+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0)","v":-124.38197126622315}]
[null,null,"Net additions to RAV",null,{"$f":"E43+E92+E105","v":37.756586411551062},251.94757728762505,86.385656044596033,83.273375837756944,106.98416868533707,69.995859886802833,{"$f":"K43+K92+K105","v":87.492782296467681},{"$f":"L43+L92+L105","v":125.67620748796361},{"$f":"M43+M92+M105+M118","v":198.2517249518117},{"$f":"N43+N92+N105+N118+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),#REF!,0)","v":291.07281309866414},{"$f":"O43+O92+O105+O118+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),#REF!,0)","v":310.12777845927576},{"$f":"P43+P92+P105+P118+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),#REF!,0)","v":218.7668685392681},{"$f":"Q43+Q92+Q105+Q118+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),#REF!,0)","v":125.09513255330231},{"$f":"R43+R92+R105+R118+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),#REF!,0)","v":114.78680389393755},{"$f":"S43+S92+S105+S118+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),#REF!,0)","v":119.52577024647908},{"$f":"T43+T92+T105+T118+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),#REF!,0)","v":134.23596754633357},{"$f":"U43+U92+U105+U118+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),#REF!,0)","v":106.91799134057381}]
[null,null,"Disposals",null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,-E22-E45)","v":0},{"$f":"-F22-F45","v":0},{"$f":"-G22-G45","v":0},{"$f":"-H22-H45","v":0},{"$f":"-I22-I45","v":0},{"$f":"-J22-J45","v":0},{"$f":"-K22-K45","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"SUM(E8:E11)","v":636.80516968781069},820.56037644116623,837.45780049343625,849.08330293775214,882.33776383370423,875.92931171398868,898.85124629058396,956.43953535855849,1122.5887981493986,1348.3735604014064,1564.3727980199976,1677.9909217513937,1755.3778103664133,1758.0923876982336,1755.9552086956983,1767.7752355532011,1750.3112556275516]
[]
[null,null,"Average RAV",null,{"$f":"(E8+E12)/2","v":648.14404724914289},728.6827730644884,829.00908846730124,843.27055171559414,865.71053338572824,879.13353777384646,887.39027900228632,927.64539082457122,1060.4306722761085,1244.4797935583874,1456.3731792107019,1621.1818598856958,1750.945179085762,1760.5919899322389,1757.0237981969658,1761.8652221244497,1759.0432455903765]
[]
[]
[]
[]
["£m 09/10","Pre-vesting calculations",null,null,"Pre-vesting asset life",null,null,null,null,{"$f":"Input!F393","v":20}]
[null,"Cost","Opening balance bf",null,{"$f":"Input!E503","v":995.74120313612093},{"$f":"E23+Input!F648","v":995.74120313612093},{"$f":"F23","v":995.74120313612093},{"$f":"G23+Input!F692","v":995.74120313612093},{"$f":"H23","v":995.74120313612093},{"$f":"I23","v":995.74120313612093},{"$f":"J23","v":0},{"$f":"K23","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"IF($J$19<>E$2+Input!$F$397+1,0,E20)","v":0},{"$f":"IF($J$19<>F$2+Input!$F$397+1,0,F20)","v":0},{"$f":"IF($J$19<>G$2+Input!$F$397+1,0,G20)","v":0},{"$f":"IF($J$19<>H$2+Input!$F$397+1,0,H20)","v":0},{"$f":"IF($J$19<>I$2+Input!$F$397+1,0,I20)","v":0},{"$f":"IF($J$19<>J$2+Input!$F$397+1,0,J20)+IF(UserInterface!$B$51=4,J20,0)","v":995.74120313612093},{"$f":"IF($J$19<>K$2+Input!$F$397+1,0,K20)","v":0},{"$f":"IF($J$19<>L$2+Input!$F$397+1,0,L20)","v":0},{"$f":"IF($J$19<>M$2+Input!$F$397+1,0,M20)","v":0},{"$f":"IF($J$19<>N$2+Input!$F$397+1,0,N20)","v":0},{"$f":"IF($J$19<>O$2+Input!$F$397+1,0,O20)","v":0},{"$f":"IF($J$19<>P$2+Input!$F$397+1,0,P20)","v":0},{"$f":"IF($J$19<>Q$2+Input!$F$397+1,0,Q20)","v":0},{"$f":"IF($J$19<>R$2+Input!$F$397+1,0,R20)","v":0},{"$f":"IF($J$19<>S$2+Input!$F$397+1,0,S20)","v":0},{"$f":"IF($J$19<>T$2+Input!$F$397+1,0,T20)","v":0},{"$f":"IF($J$19<>U$2+Input!$F$397+1,0,U20)","v":0}]
[null,null,"Disposals",null,{"$f":"-Input!E653","v":0},{"$f":"-Input!F653","v":0},{"$f":"-Input!G653","v":0},{"$f":"-Input!H653","v":0},{"$f":"-Input!I653","v":0},{"$f":"-Input!J653","v":0},{"$f":"-Input!K653","v":0},{"$f":"-Input!L653","v":0},{"$f":"-Input!M653","v":0},{"$f":"-Input!N653","v":0},{"$f":"-Input!O653","v":0},{"$f":"-Input!P653","v":0},{"$f":"-Input!Q653","v":0},{"$f":"-Input!R653","v":0},{"$f":"-Input!S653","v":0},{"$f":"-Input!T653","v":0},{"$f":"-Input!U653","v":0}]
[null,null,"Balance cf",null,{"$f":"E20-E21-E22","v":995.74120313612093},{"$f":"F20-F21-F22","v":995.74120313612093},995.74120313612093,995.74120313612093,995.74120313612093,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"Input!E504","v":697.01884219528517},{"$f":"E29+Input!F649","v":746.80590235209127},{"$f":"F29","v":796.59296250889736},846.38002266570345,896.16708282250954,945.95414297931563,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Regulatory depreciation",null,{"$f":"IF(UserInterface!$I$2=\"E\",E20/$J$19,E20*MAX($J$19-Input!$F$397-E$2,0)/$J$19/($J$19+1)*2)","v":49.787060156806049},{"$f":"IF(UserInterface!$I$2=\"E\",F20/$J$19,F20*MAX($J$19-Input!$F$397-F$2,0)/$J$19/($J$19+1)*2)","v":49.787060156806049},{"$f":"IF(UserInterface!$I$2=\"E\",G20/$J$19,G20*MAX($J$19-Input!$F$397-G$2,0)/$J$19/($J$19+1)*2)","v":49.787060156806049},{"$f":"IF(UserInterface!$I$2=\"E\",H20/$J$19,H20*MAX($J$19-Input!$F$397-H$2,0)/$J$19/($J$19+1)*2)","v":49.787060156806049},{"$f":"IF(UserInterface!$I$2=\"E\",I20/$J$19,I20*MAX($J$19-Input!$F$397-I$2,0)/$J$19/($J$19+1)*2)","v":49.787060156806049},{"$f":"IF(UserInterface!$I$2=\"E\",J20/$J$19,J20*MAX($J$19-Input!$F$397-J$2,0)/$J$19/($J$19+1)*2)","v":49.787060156806049},{"$f":"IF(UserInterface!$I$2=\"E\",K20/$J$19,K20*MAX($J$19-Input!$F$397-K$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",L20/$J$19,L20*MAX($J$19-Input!$F$397-L$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",M20/$J$19,M20*MAX($J$19-Input!$F$397-M$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",N20/$J$19,N20*MAX($J$19-Input!$F$397-N$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",O20/$J$19,O20*MAX($J$19-Input!$F$397-O$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",P20/$J$19,P20*MAX($J$19-Input!$F$397-P$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",Q20/$J$19,Q20*MAX($J$19-Input!$F$397-Q$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",R20/$J$19,R20*MAX($J$19-Input!$F$397-R$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",S20/$J$19,S20*MAX($J$19-Input!$F$397-S$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",T20/$J$19,T20*MAX($J$19-Input!$F$397-T$2,0)/$J$19/($J$19+1)*2)","v":0},{"$f":"IF(UserInterface!$I$2=\"E\",U20/$J$19,U20*MAX($J$19-Input!$F$397-U$2,0)/$J$19/($J$19+1)*2)","v":0}]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E21","v":0},0,0,0,0,995.74120313612093,{"$f":"K21","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Closing value cf",null,{"$f":"E25+E26-E27","v":746.80590235209127},{"$f":"F25+F26-F27","v":796.59296250889736},846.38002266570345,896.16708282250954,945.95414297931563,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net value after regulatory depreciation",{"$f":"E20-E25","v":298.72236094083576},{"$f":"E23-E29","v":248.93530078402966},199.14824062722357,149.36118047041748,99.574120313611388,49.787060156805296,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["£m 09/10","Post-vesting calculations",null,null,"Post-vesting asset life",null,null,null,null,{"$f":"Input!$F394","v":40}]
[]
[null,"Net capex additions (post-vesting)"]
[null,null,"Net capex additions",null,{"$f":"Input!E507","v":37.756586411551062},{"$f":"Input!F507+Input!F644+Input!F645","v":51.834458322260595},{"$f":"Input!G507+Input!G644+Input!G645","v":86.385656044596033},{"$f":"Input!H507+Input!H644+Input!H645","v":83.273375837756944},{"$f":"Input!I507+Input!I644+Input!I645","v":106.98416868533707},{"$f":"Input!J507+Input!J644+Input!J645","v":69.995859886802833},{"$f":"Input!K507+Input!K644+Input!K645","v":87.492782296467681},{"$f":"Input!L507+Input!L644+Input!L645","v":125.67620748796361},{"$f":"IF(UserInterface!$I$2=\"GD\",+Input!M644+Input!M645+Input!M881+Input!M882,IF(UserInterface!$I$2=\"E\",IQI!M271-SUM(IQI!M252:'IQI'!M254),IF(UserInterface!$B$51=5,IQI!M271-SUM(IQI!M225:M226)-SUM(IQI!M260:M263),IF(UserInterface!$B$51=6,IQI!M271-SUM(IQI!M225:M226),0))))","v":113.65172495181169},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!N271-SUM(IQI!N252:N254))","v":291.07281309866414},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!O271-SUM(IQI!O252:O254))","v":310.12777845927576},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!P271-SUM(IQI!P252:P254))","v":218.7668685392681},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!Q271-SUM(IQI!Q252:Q254))","v":125.09513255330231},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!R271-SUM(IQI!R252:R254))","v":114.78680389393755},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!S271-SUM(IQI!S252:S254))","v":119.52577024647908},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!T271-SUM(IQI!T252:T254))","v":134.23596754633357},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!U271-SUM(IQI!U252:U254))","v":106.91799134057381}]
[null,null,"Adjustments",null,{"$f":"Input!E521","v":0},{"$f":"Input!F521+Input!F664+Input!F677+Input!F866","v":0},{"$f":"Input!G521+Input!G664+Input!G677+Input!G866","v":0},{"$f":"Input!H521+Input!H664+Input!H866","v":0},{"$f":"Input!I521+Input!I664+Input!I866","v":0},{"$f":"Input!J521+Input!J664+Input!J866","v":0},{"$f":"Input!K521+Input!K664+Input!K866","v":0},{"$f":"Input!L521+Input!L664+Input!L866+Input!L867+SUM(Input!H548:L548)+SUM(Input!H522:L522)","v":0},{"$f":"Input!M521+Input!M866","v":0},{"$f":"Input!N521+Input!N866","v":0},{"$f":"Input!O521+Input!O866","v":0},{"$f":"Input!P521+Input!P866","v":0},{"$f":"Input!Q521+Input!Q866","v":0},{"$f":"Input!R521+Input!R866","v":0},{"$f":"Input!S521+Input!S866","v":0},{"$f":"Input!T521+Input!T866","v":0},{"$f":"Input!U521+Input!U866","v":0}]
[null,null,"Capitalised pension deficits",null,{"$f":"IQI!E406","v":0},{"$f":"IQI!F406","v":0},{"$f":"IQI!G406","v":0},{"$f":"IQI!H406","v":0},{"$f":"IQI!I406","v":0},{"$f":"IQI!J406","v":0},{"$f":"IQI!K406","v":0},{"$f":"IQI!L406","v":0},{"$f":"IQI!M406","v":0},{"$f":"IQI!N406","v":0},{"$f":"IQI!O406","v":0},{"$f":"IQI!P406","v":0},{"$f":"IQI!Q406","v":0},{"$f":"IQI!R406","v":0},{"$f":"IQI!S406","v":0},{"$f":"IQI!T406","v":0},{"$f":"IQI!U406","v":0}]
[]
[null,"Post-vesting Asset balance"]
[null,"Cost","Opening balance bf",null,{"$f":"Input!E511","v":425.89125509638399},{"$f":"E46+Input!F656+Input!F663+Input!F676","v":463.64784150793503},{"$f":"F46","v":515.48229983019564},{"$f":"G46-Input!F692","v":601.86795587479173},685.14133171254866,792.12550039788573,862.12136028468854,949.61414258115622,1075.2903500691198,1188.9420750209315,1480.0148881195955,1790.1426665788713,2008.9095351181395,2134.0046676714419,2248.7914715653797,2368.3172418118588,2502.5532093581924]
[null,null,"Net capex additions",null,{"$f":"E37+E38+E39","v":37.756586411551062},{"$f":"F37+F38+F39","v":51.834458322260595},{"$f":"G37+G38+G39+IF(UserInterface!$B$51=4,Input!H511,0)","v":86.385656044596033},{"$f":"H37+H38+H39","v":83.273375837756944},106.98416868533707,69.995859886802833,87.492782296467681,125.67620748796361,113.65172495181169,291.07281309866414,310.12777845927576,218.7668685392681,125.09513255330231,114.78680389393755,119.52577024647908,134.23596754633357,106.91799134057381]
[null,null,"Removals from RAV (items fully depreciated)",null,null,null,null,null,null,{"$f":"IF($J$34>J$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,J$2+Input!$F$397+1-$J$34)*CommonInputs!J6/INDEX(Input!$E$400:$X$400,J$2+Input!$F$397+1-$J$34))","v":0},{"$f":"IF($J$34>K$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,K$2+Input!$F$397+1-$J$34)*CommonInputs!K6/INDEX(Input!$E$400:$X$400,K$2+Input!$F$397+1-$J$34))","v":0},{"$f":"IF($J$34>L$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,L$2+Input!$F$397+1-$J$34)*CommonInputs!L6/INDEX(Input!$E$400:$X$400,L$2+Input!$F$397+1-$J$34))","v":0},{"$f":"IF($J$34>M$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,M$2+Input!$F$397+1-$J$34)*CommonInputs!M6/INDEX(Input!$E$400:$X$400,M$2+Input!$F$397+1-$J$34))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,IF($J$34>M$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,M$2+Input!$F$397+1-$J$34)*CommonInputs!M6/INDEX(Input!$E$400:$X$400,M$2+Input!$F$397+1-$J$34))),IF($J$34>M$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,M$2+Input!$F$397+1-$J$34)*CommonInputs!M6/INDEX(Input!$E$400:$X$400,M$2+Input!$F$397+1-$J$34)))+IF(UserInterface!$B$51=4,G43,0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,IF($J$34>N$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,N$2+Input!$F$397+1-$J$34)*CommonInputs!N6/INDEX(Input!$E$400:$X$400,N$2+Input!$F$397+1-$J$34))),IF($J$34>N$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,N$2+Input!$F$397+1-$J$34)*CommonInputs!N6/INDEX(Input!$E$400:$X$400,N$2+Input!$F$397+1-$J$34)))+IF(UserInterface!$B$51=4,SUM(H37:H39),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,IF($J$34>O$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,O$2+Input!$F$397+1-$J$34)*CommonInputs!O6/INDEX(Input!$E$400:$X$400,O$2+Input!$F$397+1-$J$34))),IF($J$34>O$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,O$2+Input!$F$397+1-$J$34)*CommonInputs!O6/INDEX(Input!$E$400:$X$400,O$2+Input!$F$397+1-$J$34)))+IF(UserInterface!$B$51=4,SUM(I37:I39),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,IF($J$34>P$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,P$2+Input!$F$397+1-$J$34)*CommonInputs!P6/INDEX(Input!$E$400:$X$400,P$2+Input!$F$397+1-$J$34))),IF($J$34>P$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,P$2+Input!$F$397+1-$J$34)*CommonInputs!P6/INDEX(Input!$E$400:$X$400,P$2+Input!$F$397+1-$J$34)))+IF(UserInterface!$B$51=4,SUM(J37:J39),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,IF($J$34>Q$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,Q$2+Input!$F$397+1-$J$34)*CommonInputs!Q6/INDEX(Input!$E$400:$X$400,Q$2+Input!$F$397+1-$J$34))),IF($J$34>Q$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,Q$2+Input!$F$397+1-$J$34)*CommonInputs!Q6/INDEX(Input!$E$400:$X$400,Q$2+Input!$F$397+1-$J$34)))+IF(UserInterface!$B$51=4,SUM(K37:K39),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,IF($J$34>R$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,R$2+Input!$F$397+1-$J$34)*CommonInputs!R6/INDEX(Input!$E$400:$X$400,R$2+Input!$F$397+1-$J$34))),IF($J$34>R$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,R$2+Input!$F$397+1-$J$34)*CommonInputs!R6/INDEX(Input!$E$400:$X$400,R$2+Input!$F$397+1-$J$34)))+IF(UserInterface!$B$51=4,SUM(L37:L39),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,IF($J$34>S$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,S$2+Input!$F$397+1-$J$34)*CommonInputs!S6/INDEX(Input!$E$400:$X$400,S$2+Input!$F$397+1-$J$34))),IF($J$34>S$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,S$2+Input!$F$397+1-$J$34)*CommonInputs!S6/INDEX(Input!$E$400:$X$400,S$2+Input!$F$397+1-$J$34)))+IF(UserInterface!$B$51=4,SUM(M37:M39),0)","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,IF($J$34>T$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,T$2+Input!$F$397+1-$J$34)*CommonInputs!T6/INDEX(Input!$E$400:$X$400,T$2+Input!$F$397+1-$J$34))),IF($J$34>T$2+Input!$F$397,0,INDEX(Input!$E$401:$X$401,T$2+Input!$F$397+1-$J$34)*CommonInputs!T6/INDEX(Input!$E$400:$X$400,T$2+Input!$F$397+1-$J$34)))+IF(UserInterface!$B$51=4,SUM(N37:N39),0)","v":0}]
[null,null,"Disposals",null,{"$f":"-Input!E579-Input!E660","v":0},{"$f":"-Input!F579-Input!F660","v":0},{"$f":"-Input!G579-Input!G660","v":0},{"$f":"-Input!H579-Input!H660","v":0},{"$f":"-Input!I579-Input!I660","v":0},{"$f":"-Input!J579-Input!J660","v":0},{"$f":"-Input!K579-Input!K660","v":0},{"$f":"-Input!L579-Input!L660","v":0},{"$f":"-Input!M579-Input!M660","v":0},{"$f":"-Input!N579-Input!N660","v":0},{"$f":"-Input!O579-Input!O660","v":0},{"$f":"-Input!P579-Input!P660","v":0},{"$f":"-Input!Q579-Input!Q660","v":0},{"$f":"-Input!R579-Input!R660","v":0},{"$f":"-Input!S579-Input!S660","v":0},{"$f":"-Input!T579-Input!T660","v":0},{"$f":"-Input!U579-Input!U660","v":0}]
[null,null,"Balance cf",null,{"$f":"E42+E43-E44-E45","v":463.64784150793503},515.48229983019564,601.86795587479173,685.14133171254866,792.12550039788573,862.12136028468854,{"$f":"K42+K43-K44-K45","v":949.61414258115622},1075.2903500691198,1188.9420750209315,1480.0148881195955,1790.1426665788713,2008.9095351181395,2134.0046676714419,2248.7914715653797,2368.3172418118588,2502.5532093581924,2609.4712006987661]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"Input!E512","v":65.130691226744545},{"$f":"E52+Input!F657-Input!F668-Input!F680","v":75.777972604154144},{"$f":"F52","v":87.369168641852525},100.25622613760741,115.30292503447721,132.43145832729093,152.23459583723806,173.78762984435528,197.52798340888418,224.41024216061217,254.13379403613547,291.13416623912536,335.88773290359717,386.11047128155064,439.46058797333671,495.68037476247122,554.88830580776767]
[null,null,"Regulatory depreciation",null,{"$f":"E42/$J$34","v":10.6472813774096},11.591196037698376,12.887057495754892,15.046698896869794,17.128533292813717,19.803137509947142,21.553034007117212,23.740353564528906,{"$f":"M42/$J$34+IF(UserInterface!$B$51=4,L38,0)+IF(UserInterface!$B$51=6,L38,0)","v":26.882258751727996},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,#REF!,N42/$J$34),N42/$J$34)","v":29.723551875523288},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,#REF!,O42/$J$34),O42/$J$34)","v":37.000372202989887},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,#REF!,P42/$J$34),P42/$J$34)","v":44.753566664471784},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,#REF!,Q42/$J$34),Q42/$J$34)","v":50.22273837795349},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,#REF!,R42/$J$34),R42/$J$34)","v":53.350116691786049},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,#REF!,S42/$J$34),S42/$J$34)","v":56.219786789134488},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,#REF!,T42/$J$34),T42/$J$34)","v":59.207931045296469},{"$f":"IF(UserInterface!$I$2=\"GD\",IF(UserInterface!$B$91>1,#REF!,U42/$J$34),U42/$J$34)","v":62.56383023395481}]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E44","v":0},{"$f":"F44","v":0},{"$f":"G44","v":0},{"$f":"H44","v":0},{"$f":"I44","v":0},{"$f":"J44","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Closing value cf",null,{"$f":"E48+E49-E50-E51","v":75.777972604154144},87.369168641852525,100.25622613760741,115.30292503447721,132.43145832729093,152.23459583723806,{"$f":"K48+K49-K50-K51","v":173.78762984435528},197.52798340888418,224.41024216061217,254.13379403613547,291.13416623912536,335.88773290359717,386.11047128155064,439.46058797333671,495.68037476247122,554.88830580776767,617.4521360417225]
[]
[null,null,"Net value after regulatory depreciation",{"$f":"E42-E48","v":360.76056386963944},{"$f":"E46-E52","v":387.86986890378091},428.11313118834312,501.61172973718431,569.83840667807146,659.69404207059483,709.88676444745045,775.82651273680096,877.76236666023556,964.53183286031935,1225.8810940834601,1499.008500339746,1673.0218022145423,1747.8941963898912,1809.3308835920429,1872.6368670493875,1947.6649035504247,1992.0190646570436]
[]
[]
["£m 09/10","Accelerated Post-vesting calculations"]
[]
[null,"Accelerated post-vesting asset life",null,null,null,null,null,null,null,{"$f":"Input!$F392","v":20}]
[]
["Capex additions (90/91 - 03/04)",null,null,null,"90/91","91/92","92/93","93/94","94/95","95/96","96/97","97/98","98/99","99/00","00/01","01/02","02/03","03/04"]
[null,"Net capex additions",null,null,{"$f":"Input!E516","v":17.151368294133562},{"$f":"Input!F516","v":51.916821652925869},{"$f":"Input!G516","v":31.726946565676926},{"$f":"Input!H516","v":34.873420605248192},{"$f":"Input!I516","v":15.883751863318423},{"$f":"Input!J516","v":18.687319564734619},{"$f":"Input!K516","v":16.143895033615262},{"$f":"Input!L516","v":26.902896725440797},{"$f":"Input!M516","v":46.630891330891316},{"$f":"Input!N516","v":24.792089369802618},{"$f":"Input!O516","v":28.378933986437598},{"$f":"Input!P516","v":17.714968897535783},{"$f":"Input!Q516","v":41.760860372262371},{"$f":"Input!R516","v":53.32709083436086}]
[null,"Accumulated accelerated depreciation to 04/05",null,null,{"$f":"E62*(Input!$F$397-10-E$2-1)/$J$59","v":11.148389391186814},{"$f":"F62*(Input!$F$397-10-F$2-1)/$J$59","v":31.150092991755521},{"$f":"G62*(Input!$F$397-10-G$2-1)/$J$59","v":17.449820611122309},{"$f":"H62*(Input!$F$397-10-H$2-1)/$J$59","v":17.436710302624096},{"$f":"I62*(Input!$F$397-10-I$2-1)/$J$59","v":7.1476883384932908},{"$f":"J62*(Input!$F$397-10-J$2-1)/$J$59","v":7.4749278258938476},{"$f":"K62*(Input!$F$397-10-K$2-1)/$J$59","v":5.6503632617653414},{"$f":"L62*(Input!$F$397-10-L$2-1)/$J$59","v":8.0708690176322389},{"$f":"M62*(Input!$F$397-10-M$2-1)/$J$59","v":11.657722832722829},{"$f":"N62*(Input!$F$397-10-N$2-1)/$J$59","v":4.9584178739605234},{"$f":"O62*(Input!$F$397-10-O$2-1)/$J$59","v":4.2568400979656396},{"$f":"P62*(Input!$F$397-10-P$2-1)/$J$59","v":1.7714968897535783},{"$f":"Q62*(Input!$F$397-10-Q$2-1)/$J$59","v":2.0880430186131185},{"$f":"R62*(Input!$F$397-10-R$2-1)/$J$59","v":0}]
[]
["Net capex additions (post-vesting)"]
[null,"Net capex additions",null,null,{"$f":"E37","v":37.756586411551062},{"$f":"F37","v":51.834458322260595},86.385656044596033,83.273375837756944,106.98416868533707,69.995859886802833,87.492782296467681,125.67620748796361,113.65172495181169,291.07281309866414,310.12777845927576,218.7668685392681,125.09513255330231,114.78680389393755,119.52577024647908,134.23596754633357,106.91799134057381]
[null,"Adjustments",null,null,{"$f":"E38+E39-E45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Accelerated RAV differential",null,null,{"$f":"IF(AND(E$2+Input!$F$397>=Input!$F$393,E$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(E$2+Input!$F$397=Input!$F$393,(D54-D87)/Input!$F$391,D68),0)","v":0},{"$f":"IF(AND(F$2+Input!$F$397>=Input!$F$393,F$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(F$2+Input!$F$397=Input!$F$393,(E54-E87)/Input!$F$391,E68),0)","v":0},{"$f":"IF(AND(G$2+Input!$F$397>=Input!$F$393,G$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(G$2+Input!$F$397=Input!$F$393,(F54-F87)/Input!$F$391,F68),0)","v":0},{"$f":"IF(AND(H$2+Input!$F$397>=Input!$F$393,H$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(H$2+Input!$F$397=Input!$F$393,(G54-G87)/Input!$F$391,G68),0)","v":0},{"$f":"IF(AND(I$2+Input!$F$397>=Input!$F$393,I$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(I$2+Input!$F$397=Input!$F$393,(H54-H87)/Input!$F$391,H68),0)","v":0},{"$f":"IF(AND(J$2+Input!$F$397>=Input!$F$393,J$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(J$2+Input!$F$397=Input!$F$393,(I54-I87)/Input!$F$391,I68),0)","v":0},{"$f":"IF(AND(K$2+Input!$F$397>=Input!$F$393,K$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(K$2+Input!$F$397=Input!$F$393,(J54-J87)/Input!$F$391,J68),0)","v":10.148973055815873},{"$f":"IF(AND(L$2+Input!$F$397>=Input!$F$393,L$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(L$2+Input!$F$397=Input!$F$393,(K54-K87)/Input!$F$391,K68),0)","v":10.148973055815873},{"$f":"IF(AND(M$2+Input!$F$397>=Input!$F$393,M$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(M$2+Input!$F$397=Input!$F$393,(L54-L87)/Input!$F$391,L68),0)","v":10.148973055815873},{"$f":"IF(AND(N$2+Input!$F$397>=Input!$F$393,N$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(N$2+Input!$F$397=Input!$F$393,(M54-M87)/Input!$F$391,M68),0)","v":10.148973055815873},{"$f":"IF(AND(O$2+Input!$F$397>=Input!$F$393,O$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(O$2+Input!$F$397=Input!$F$393,(N54-N87)/Input!$F$391,N68),0)","v":10.148973055815873},{"$f":"IF(AND(P$2+Input!$F$397>=Input!$F$393,P$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(P$2+Input!$F$397=Input!$F$393,(O54-O87)/Input!$F$391,O68),0)","v":10.148973055815873},{"$f":"IF(AND(Q$2+Input!$F$397>=Input!$F$393,Q$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(Q$2+Input!$F$397=Input!$F$393,(P54-P87)/Input!$F$391,P68),0)","v":10.148973055815873},{"$f":"IF(AND(R$2+Input!$F$397>=Input!$F$393,R$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(R$2+Input!$F$397=Input!$F$393,(Q54-Q87)/Input!$F$391,Q68),0)","v":10.148973055815873},{"$f":"IF(AND(S$2+Input!$F$397>=Input!$F$393,S$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(S$2+Input!$F$397=Input!$F$393,(R54-R87)/Input!$F$391,R68),0)","v":10.148973055815873},{"$f":"IF(AND(T$2+Input!$F$397>=Input!$F$393,T$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(T$2+Input!$F$397=Input!$F$393,(S54-S87)/Input!$F$391,S68),0)","v":10.148973055815873},{"$f":"IF(AND(U$2+Input!$F$397>=Input!$F$393,U$2+Input!$F$397<Input!$F$393+Input!$F$391),IF(U$2+Input!$F$397=Input!$F$393,(T54-T87)/Input!$F$391,T68),0)","v":10.148973055815873}]
[]
["Post-vesting Asset balance"]
["Cost"]
[null,"Opening balance bf",null,null,{"$f":"SUM(E62:R62)-Input!F442","v":425.89125509638416},{"$f":"E77","v":463.6478415079352},{"$f":"F77","v":515.48229983019576},601.86795587479173,685.14133171254866,792.12550039788573,862.12136028468854,932.46277428702263,1006.2221601220604,1088.1469385081953,1344.3463310016114,1638.5903575975688,1838.669906572102,1947.6211440917891,2035.5050512602861,2108.399930175874,2217.8438083524052]
[null,"Net capex additions",null,null,{"$f":"E43","v":37.756586411551062},{"$f":"F43","v":51.834458322260595},86.385656044596033,83.273375837756944,106.98416868533707,69.995859886802833,87.492782296467681,125.67620748796361,113.65172495181169,291.07281309866414,310.12777845927576,218.7668685392681,125.09513255330231,114.78680389393755,119.52577024647908,134.23596754633357,106.91799134057381]
[null,"Removals from RAV (90/91 -03/04 capex)",null,null,{"$f":"IF(OR($J$59>E$2+Input!$F$397,E$2+5>=$J$59),0,INDEX($E$62:$R$62,1,E$2+Input!$F$397-$J$59+1))","v":0},{"$f":"IF(OR($J$59>F$2+Input!$F$397,F$2+5>=$J$59),0,INDEX($E$62:$R$62,1,F$2+Input!$F$397-$J$59+1))","v":0},{"$f":"IF(OR($J$59>G$2+Input!$F$397,G$2+5>=$J$59),0,INDEX($E$62:$R$62,1,G$2+Input!$F$397-$J$59+1))","v":0},{"$f":"IF(OR($J$59>H$2+Input!$F$397,H$2+5>=$J$59),0,INDEX($E$62:$R$62,1,H$2+Input!$F$397-$J$59+1))","v":0},{"$f":"IF(OR($J$59>I$2+Input!$F$397,I$2+5>=$J$59),0,INDEX($E$62:$R$62,1,I$2+Input!$F$397-$J$59+1))","v":0},{"$f":"IF(OR($J$59>J$2+Input!$F$397,J$2+5>=$J$59),0,INDEX($E$62:$R$62,1,J$2+Input!$F$397-$J$59+1))","v":0},{"$f":"IF(OR($J$59>K$2+Input!$F$397,K$2+5>=$J$59),0,INDEX($E$62:$R$62,1,K$2+Input!$F$397-$J$59+1))","v":17.151368294133562},{"$f":"IF(OR($J$59>L$2+Input!$F$397,L$2+5>=$J$59),0,INDEX($E$62:$R$62,1,L$2+Input!$F$397-$J$59+1))","v":51.916821652925869},{"$f":"IF(OR($J$59>M$2+Input!$F$397,M$2+5>=$J$59),0,INDEX($E$62:$R$62,1,M$2+Input!$F$397-$J$59+1))","v":31.726946565676926},{"$f":"IF(UserInterface!$B$84=1,IF(OR($J$59>N$2+Input!$F$397,N$2+5>=$J$59),0,INDEX($E$62:$R$62,1,N$2+Input!$F$397-$J$59+1)),'non-project ET longer'!AB135)","v":34.873420605248192},{"$f":"IF(UserInterface!$B$84=1,IF(OR($J$59>O$2+Input!$F$397,O$2+5>=$J$59),0,INDEX($E$62:$R$62,1,O$2+Input!$F$397-$J$59+1)),'non-project ET longer'!AC135)","v":15.883751863318423},{"$f":"IF(UserInterface!$B$84=1,IF(OR($J$59>P$2+Input!$F$397,P$2+5>=$J$59),0,INDEX($E$62:$R$62,1,P$2+Input!$F$397-$J$59+1)),'non-project ET longer'!AD135)","v":18.687319564734619},{"$f":"IF(UserInterface!$B$84=1,IF(OR($J$59>Q$2+Input!$F$397,Q$2+5>=$J$59),0,INDEX($E$62:$R$62,1,Q$2+Input!$F$397-$J$59+1)),'non-project ET longer'!AE135)","v":16.143895033615262},{"$f":"IF(UserInterface!$B$84=1,IF(OR($J$59>R$2+Input!$F$397,R$2+5>=$J$59),0,INDEX($E$62:$R$62,1,R$2+Input!$F$397-$J$59+1)),'non-project ET longer'!AF135)","v":26.902896725440797},{"$f":"IF(UserInterface!$B$84=1,IF(OR($J$59>S$2+Input!$F$397,S$2+5>=$J$59),0,INDEX($E$62:$R$62,1,S$2+Input!$F$397-$J$59+1)),'non-project ET longer'!AG135)","v":46.630891330891316},{"$f":"IF(UserInterface!$B$84=1,IF(OR($J$59>T$2+Input!$F$397,T$2+5>=$J$59),0,INDEX($E$62:$R$62,1,T$2+Input!$F$397-$J$59+1)),'non-project ET longer'!AH135)","v":24.792089369802618},{"$f":"IF(UserInterface!$B$84=1,IF(OR($J$59>U$2+Input!$F$397,U$2+5>=$J$59),0,INDEX($E$62:$R$62,1,U$2+Input!$F$397-$J$59+1)),'non-project ET longer'!AI135)","v":28.378933986437598}]
[null,"Removals from RAV (post 03/04 capex)",null,null,{"$f":"IF($J$59>E$2+5,0,INDEX($E$66:$AP$66,1,E$2+5-$J$59+1)+INDEX($E$67:$AP$67,1,E$2+5-$J$59+1))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(UserInterface!$B$84=1,IF($J$59>N$2+5,0,INDEX($E$66:$AP$66,1,N$2+5-$J$59+1)+INDEX($E$67:$AP$67,1,N$2+5-$J$59+1)),0)","v":0},{"$f":"IF(UserInterface!$B$84=1,IF($J$59>O$2+5,0,INDEX($E$66:$AP$66,1,O$2+5-$J$59+1)+INDEX($E$67:$AP$67,1,O$2+5-$J$59+1)),0)","v":0},{"$f":"IF(UserInterface!$B$84=1,IF($J$59>P$2+5,0,INDEX($E$66:$AP$66,1,P$2+5-$J$59+1)+INDEX($E$67:$AP$67,1,P$2+5-$J$59+1)),0)","v":0},{"$f":"IF(UserInterface!$B$84=1,IF($J$59>Q$2+5,0,INDEX($E$66:$AP$66,1,Q$2+5-$J$59+1)+INDEX($E$67:$AP$67,1,Q$2+5-$J$59+1)),0)","v":0},{"$f":"IF(UserInterface!$B$84=1,IF($J$59>R$2+5,0,INDEX($E$66:$AP$66,1,R$2+5-$J$59+1)+INDEX($E$67:$AP$67,1,R$2+5-$J$59+1)),0)","v":0},{"$f":"IF(UserInterface!$B$84=1,IF($J$59>S$2+5,0,INDEX($E$66:$AP$66,1,S$2+5-$J$59+1)+INDEX($E$67:$AP$67,1,S$2+5-$J$59+1)),0)","v":0},{"$f":"IF(UserInterface!$B$84=1,IF($J$59>T$2+5,0,INDEX($E$66:$AP$66,1,T$2+5-$J$59+1)+INDEX($E$67:$AP$67,1,T$2+5-$J$59+1)),0)","v":0},{"$f":"IF(UserInterface!$B$84=1,IF($J$59>U$2+5,0,INDEX($E$66:$AP$66,1,U$2+5-$J$59+1)+INDEX($E$67:$AP$67,1,U$2+5-$J$59+1)),0)","v":0}]
[null,"Disposals from RAV (including transfers)",null,null,{"$f":"-Input!E579","v":0},{"$f":"-Input!F579","v":0},{"$f":"-Input!G579","v":0},{"$f":"-Input!H579","v":0},{"$f":"-Input!I579","v":0},{"$f":"-Input!J579","v":0},{"$f":"-Input!K579","v":0},{"$f":"-Input!L579","v":0}]
[null,"Balance cf",null,null,{"$f":"E72+E73-E74-E75-E76","v":463.6478415079352},515.48229983019576,601.86795587479173,685.14133171254866,792.12550039788573,862.12136028468854,{"$f":"K72+K73-K74-K75-K76","v":932.46277428702263},1006.2221601220604,1088.1469385081953,1344.3463310016114,1638.5903575975688,1838.669906572102,1947.6211440917891,2035.5050512602861,2108.399930175874,2217.8438083524052,2296.3828657065415]
[]
["Accumulated depreciation"]
[null,"Opening balance bf",null,null,{"$f":"SUM(E63:R63)-Input!F443","v":130.26138245348915},{"$f":"E85","v":151.55594520830834},{"$f":"F85","v":174.73833728370511},200.51245227521488,230.60585006895448,264.86291665458191,304.46919167447618,330.42389139457703,325.13020845600226,343.71436989642837,363.24829621658989,412.61515270673942,470.19864546266024,536.83857953024722,595.76139815596798,636.83316306330471,700.49672137154641]
[null,"Regulatory depreciation",null,null,{"$f":"E72/$J$59","v":21.294562754819207},23.182392075396759,25.774114991509787,30.093397793739587,34.257066585627435,39.606275019894284,{"$f":"K72/$J$59","v":43.106068014234424},{"$f":"L72/$J$59","v":46.623138714351128},{"$f":"M72/$J$59","v":50.311108006103019},{"$f":"IF(UserInterface!$B$84=1,N72/$J$59,'non-project ET longer'!AB140)","v":54.407346925409762},{"$f":"IF(UserInterface!$B$84=1,O72/$J$59,'non-project ET longer'!AC140)","v":65.250608353467953},{"$f":"IF(UserInterface!$B$84=1,P72/$J$59,'non-project ET longer'!AD140)","v":76.270812320655409},{"$f":"IF(UserInterface!$B$84=1,Q72/$J$59,'non-project ET longer'!AE140)","v":82.783829101202272},{"$f":"IF(UserInterface!$B$84=1,R72/$J$59,'non-project ET longer'!AF140)","v":85.825715351161563},{"$f":"IF(UserInterface!$B$84=1,S72/$J$59,'non-project ET longer'!AG140)","v":87.70265623822813},{"$f":"IF(UserInterface!$B$84=1,T72/$J$59,'non-project ET longer'!AH140)","v":88.455647678044315},{"$f":"IF(UserInterface!$B$84=1,U72/$J$59,'non-project ET longer'!AI140)","v":90.421678255436774}]
[null,"Removals from RAV (90/91 -03/04 capex)",null,null,{"$f":"E74","v":0},0,0,0,0,{"$f":"J74","v":0},17.151368294133562,51.916821652925869,31.726946565676926,34.873420605248192,15.883751863318423,18.687319564734619,16.143895033615262,26.902896725440797,46.630891330891316,24.792089369802618,28.378933986437598]
[null,"Removals from RAV (post 03/04 capex)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing value cf",null,null,{"$f":"E80+E81-E82-E83-E84","v":151.55594520830834},174.73833728370511,200.51245227521488,230.60585006895448,264.86291665458191,304.46919167447618,{"$f":"K80+K81-K82-K83-K84","v":330.42389139457703},325.13020845600226,343.71436989642837,363.24829621658989,412.61515270673942,470.19864546266024,536.83857953024722,595.76139815596798,636.83316306330471,700.49672137154641,762.53946564054559]
[]
[null,"Net value after regulatory depreciation",null,null,{"$f":"E77-E85","v":312.09189629962685},{"$f":"F77-F85","v":340.74396254649065},{"$f":"G77-G85","v":401.35550359957688},{"$f":"H77-H85","v":454.53548164359415},{"$f":"I77-I85","v":527.26258374330382},{"$f":"J77-J85","v":557.65216861021236},602.0388828924456,681.09195166605809,744.4325686117669,981.09803478502147,1225.9752048908294,1368.4712611094419,1410.7825645615419,1439.7436531043181,1471.5667671125693,1517.3470869808589,1533.8434000659959]
[]
[]
["£m 09/10","England-Scotland Interconnector",null,null,"Interconnector asset life (as of 2005/06)",null,null,null,null,{"$f":"Input!F395","v":29},null,null,null,null,null,17.5]
[null,"Cost","Opening balance bf",null,{"$f":"D94","v":0},{"$f":"E94","v":0},{"$f":"F94","v":124.99902560014171},{"$f":"G94","v":124.99902560014171},{"$f":"H94","v":124.99902560014171},{"$f":"I94","v":124.99902560014171},124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171]
[null,null,"Net additions",null,{"$f":"Input!E529","v":0},{"$f":"Input!F529","v":124.99902560014171},{"$f":"Input!G529","v":0},{"$f":"Input!H529","v":0},{"$f":"Input!I529","v":0},{"$f":"Input!J529","v":0},{"$f":"Input!K529","v":0},{"$f":"Input!L529","v":0},{"$f":"Input!M529","v":0},{"$f":"Input!N529","v":0},{"$f":"Input!O529","v":0},{"$f":"Input!P529","v":0},{"$f":"Input!Q529","v":0},{"$f":"Input!R529","v":0},{"$f":"Input!S529","v":0},{"$f":"Input!T529","v":0},{"$f":"Input!U529","v":0}]
[null,null,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E91+E92-E93","v":0},124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,{"$f":"K91+K92-K93","v":124.99902560014171},124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171,124.99902560014171]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D99","v":0},0,4.3103112275910931,8.6206224551821862,12.930933682773279,17.241244910364372,{"$f":"J99","v":21.551556137955465},28.694357600820705,35.837159063685945,42.979960526551189,50.122761989416432,57.265563452281675,64.408364915146919,71.551166378012155,78.693967840877391,85.836769303742628,92.979570766607864]
[null,null,"Regulatory depreciation",null,{"$f":"(E91+E92)/$J90","v":0},4.3103112275910931,4.3103112275910931,4.3103112275910931,4.3103112275910931,4.3103112275910931,{"$f":"IF(UserInterface!$B$51=1,(J91+J92)/$J90,MIN(K91/$P90,J100))","v":7.1428014628652408},{"$f":"IF(UserInterface!$B$51=1,(K91+K92)/$J90,MIN(L91/$P90,K100))","v":7.1428014628652408},{"$f":"MIN(M91/$P90,L100)","v":7.1428014628652408},{"$f":"MIN(N91/$P90,M100)","v":7.1428014628652408},7.1428014628652408,7.1428014628652408,7.1428014628652408,7.1428014628652408,7.1428014628652408,7.1428014628652408,7.1428014628652408]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E93","v":0},0,0,0,0,0,{"$f":"K93","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E96+E97-E98","v":0},4.3103112275910931,8.6206224551821862,12.930933682773279,17.241244910364372,21.551556137955465,{"$f":"K96+K97-K98","v":28.694357600820705},35.837159063685945,42.979960526551189,50.122761989416432,57.265563452281675,64.408364915146919,71.551166378012155,78.693967840877391,85.836769303742628,92.979570766607864,100.1223722294731]
[null,null,"Net value after regulatory depreciation",{"$f":"E91-E96","v":0},{"$f":"E94-E99","v":0},120.68871437255061,116.37840314495952,112.06809191736843,107.75778068977733,103.44746946218623,96.304667999320998,89.161866536455761,82.019065073590525,74.876263610725275,67.733462147860024,60.590660684994788,53.447859222129551,46.305057759264315,39.162256296399079,32.019454833533842,24.876653370668606]
[]
[]
["£m 09/10","Pre-BETTA connections (PLUGS)",null,null,"Connection asset life",null,null,null,null,{"$f":"Input!F396","v":30},null,null,null,null,null,18]
[null,"Cost","Opening balance bf",null,{"$f":"D107","v":0},0,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,{"$f":"J107","v":75.114093365222757},75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757]
[null,null,"Net additions",null,{"$f":"Input!E534","v":0},{"$f":"Input!F534","v":75.114093365222757},{"$f":"Input!G534","v":0},{"$f":"Input!H534","v":0},{"$f":"Input!I534","v":0},{"$f":"Input!J534","v":0},{"$f":"Input!K534","v":0},{"$f":"Input!L534","v":0},{"$f":"Input!M534","v":0},{"$f":"Input!N534","v":0},{"$f":"Input!O534","v":0},{"$f":"Input!P534","v":0},{"$f":"Input!Q534","v":0},{"$f":"Input!R534","v":0},{"$f":"Input!S534","v":0},{"$f":"Input!T534","v":0},{"$f":"Input!U534","v":0}]
[null,null,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E104+E105-E106","v":0},75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,{"$f":"K104+K105-K106","v":75.114093365222757},75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757,75.114093365222757]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D112","v":0},0,2.5038031121740918,5.0076062243481836,7.5114093365222754,10.015212448696367,{"$f":"J112","v":12.519015560870459},16.692020747827279,20.8650259347841,25.038031121740921,29.211036308697743,33.384041495654564,37.557046682611386,41.730051869568207,45.903057056525029,50.07606224348185,54.249067430438672]
[null,null,"Regulatory depreciation",null,{"$f":"(E104+E105)/$J103","v":0},2.5038031121740918,2.5038031121740918,2.5038031121740918,2.5038031121740918,2.5038031121740918,{"$f":"IF(UserInterface!$B$51=2,MIN(K104/$P103,J113),(K104+K105)/$J103)","v":4.1730051869568197},{"$f":"IF(UserInterface!$B$51=2,MIN(L104/$P103,K113),(L104+L105)/$J103)","v":4.1730051869568197},{"$f":"MIN(M104/$P103,L113)","v":4.1730051869568197},{"$f":"MIN(N104/$P103,M113)","v":4.1730051869568197},4.1730051869568197,4.1730051869568197,4.1730051869568197,4.1730051869568197,4.1730051869568197,4.1730051869568197,4.1730051869568197]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E106","v":0},0,0,0,0,0,{"$f":"K106","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E109+E110-E111","v":0},2.5038031121740918,5.0076062243481836,7.5114093365222754,10.015212448696367,12.519015560870459,{"$f":"K109+K110-K111","v":16.692020747827279},20.8650259347841,25.038031121740921,29.211036308697743,33.384041495654564,37.557046682611386,41.730051869568207,45.903057056525029,50.07606224348185,54.249067430438672,58.422072617395493]
[null,null,"Net value after regulatory depreciation",{"$f":"E104-E109","v":0},{"$f":"E107-E112","v":0},72.61029025304866,70.106487140874577,67.60268402870048,65.098880916526383,62.5950778043523,{"$f":"K107-K112","v":58.422072617395479},54.249067430438657,50.076062243481836,45.903057056525014,41.730051869568193,37.557046682611372,33.38404149565455,29.211036308697729,25.038031121740907,20.865025934784086,16.692020747827264]
[]
[]
["£m 09/10","TOI",null,null,"Asset life",null,null,null,null,20,null,null,null,null,null,20]
[null,"Cost","Opening balance bf",null,{"$f":"D120","v":0},0,0,0,0,0,0,4.9830748123750634,36.53129873534013,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012]
[null,null,"Net additions",null,{"$f":"Input!E606","v":0},{"$f":"Input!F606","v":0},{"$f":"Input!G606","v":0},{"$f":"Input!H606","v":0},{"$f":"Input!I606","v":0},{"$f":"Input!J606","v":0},{"$f":"Input!K606","v":4.9830748123750634},{"$f":"Input!L606","v":31.548223922965065},{"$f":"IQI!M254","v":84.6},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!N254)","v":0},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!O254)","v":0},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!P254)","v":0},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!Q254)","v":0},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!R254)","v":0},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!S254)","v":0},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!T254)","v":0},{"$f":"+IF(AND(UserInterface!$B$84=6,UserInterface!$I$2=\"E\"),0,IQI!U254)","v":0}]
[null,null,"Removals from RAV (items fully depreciated)",null,null,null,null,null,null,null,null,null,{"$f":"'TOI ET'!M110","v":0},{"$f":"'TOI ET'!N110","v":0},{"$f":"'TOI ET'!O110","v":0},{"$f":"'TOI ET'!P110","v":0},{"$f":"'TOI ET'!Q110","v":0},{"$f":"'TOI ET'!R110","v":0},{"$f":"'TOI ET'!S110","v":0},{"$f":"'TOI ET'!T110","v":0},{"$f":"'TOI ET'!U110","v":0}]
[null,null,"Balance cf",null,{"$f":"E117+E118-E119","v":0},0,0,0,0,0,4.9830748123750634,36.53129873534013,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D125","v":0},0,0,0,0,0,0,0,0.5416864940421211,2.3682514308091278,8.4248163675761347,14.481381304343142,20.537946241110149,26.594511177877155,32.651076114644162,38.707641051411166,44.764205988178169]
[null,null,"Regulatory depreciation",null,{"$f":"Input!E538","v":0},{"$f":"Input!F538","v":0},{"$f":"Input!G538","v":0},{"$f":"Input!H538","v":0},{"$f":"Input!I538","v":0},{"$f":"Input!J538","v":0},{"$f":"Input!K538","v":0},{"$f":"Input!L538","v":0.5416864940421211},{"$f":"MIN(M117/$P116,L126)","v":1.8265649367670065},{"$f":"'TOI ET'!N109","v":6.056564936767006},{"$f":"'TOI ET'!O109","v":6.056564936767006},{"$f":"'TOI ET'!P109","v":6.056564936767006},{"$f":"'TOI ET'!Q109","v":6.056564936767006},{"$f":"'TOI ET'!R109","v":6.056564936767006},{"$f":"'TOI ET'!S109","v":6.056564936767006},{"$f":"'TOI ET'!T109","v":6.056564936767006},{"$f":"'TOI ET'!U109","v":6.056564936767006}]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E122+E123-E124","v":0},0,0,0,0,0,0,0.5416864940421211,2.3682514308091278,8.4248163675761347,14.481381304343142,20.537946241110149,26.594511177877155,32.651076114644162,38.707641051411166,44.764205988178169,50.820770924945172]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E120-E125","v":0},0,0,0,0,0,{"$f":"K120-K125","v":4.9830748123750634},35.989612241298012,118.763047304531,112.70648236776398,106.64991743099698,100.59335249422998,94.536787557462972,88.480222620695969,82.423657683928951,76.367092747161962,70.310527810394944]
[]
[]
["£m 09/10","TIRG",null,null,"Asset life",null,null,null,null,20,null,null,null,null,null,20]
[null,"Cost","Opening balance bf",null,{"$f":"D133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Year of commissioning","Net additions",null,{"$f":"Input!E617","v":0},{"$f":"Input!F617","v":0},{"$f":"Input!G617","v":0},{"$f":"Input!H617","v":0},{"$f":"Input!I617","v":0},{"$f":"Input!J617","v":0},{"$f":"Input!K617","v":0},{"$f":"Input!L617","v":0},{"$f":"Input!M617","v":0},{"$f":"Input!N617","v":0},{"$f":"Input!O617","v":0},{"$f":"Input!P617","v":0},{"$f":"Input!Q617","v":0},{"$f":"Input!R617","v":0},{"$f":"Input!S617","v":0},{"$f":"Input!T617","v":0},{"$f":"Input!U617","v":0}]
[null,2010,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E130+E131-E132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Regulatory depreciation",null,{"$f":"Input!E631","v":0},{"$f":"Input!F631","v":0},{"$f":"Input!G631","v":0},{"$f":"Input!H631","v":0},{"$f":"IF(Input!I631>0,Input!I631,I130/$J129)","v":0},{"$f":"IF(Input!J631>0,Input!J631,J130/$J129)","v":0},{"$f":"MIN($J139/$P129,J139)","v":0},{"$f":"MIN($J139/$P129,K139)","v":0},{"$f":"MIN($J139/$P129,L139)","v":0},{"$f":"MIN($J139/$P129,M139)","v":0},{"$f":"MIN($J139/$P129,N139)","v":0},{"$f":"MIN($J139/$P129,O139)","v":0},0,0,0,0,0]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E135+E136-E137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E133-E138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["£m 09/10","TIRG",null,null,"Asset life",null,null,null,null,20,null,null,null,null,null,20]
[null,"Cost","Opening balance bf",null,{"$f":"D145","v":0},0,0,9.5864381396122766,39.997720149919488,71.943308727555845,95.043308727555853,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292]
[null,"Year of commissioning","Net additions",null,{"$f":"Input!E618","v":0},{"$f":"Input!F618","v":0},{"$f":"Input!G618","v":9.5864381396122766},{"$f":"Input!H618","v":30.411282010307207},{"$f":"Input!I618","v":31.945588577636361},{"$f":"Input!J618","v":23.1},{"$f":"Input!K618","v":6.3808593440670665},{"$f":"Input!L618","v":0},{"$f":"Input!M618","v":0},{"$f":"Input!N618","v":0},{"$f":"Input!O618","v":0},{"$f":"Input!P618","v":0},{"$f":"Input!Q618","v":0},{"$f":"Input!R618","v":0},{"$f":"Input!S618","v":0},{"$f":"Input!T618","v":0},{"$f":"Input!U618","v":0}]
[null,2011,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E142+E143-E144","v":0},0,9.5864381396122766,39.997720149919488,71.943308727555845,95.043308727555853,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292,101.42416807162292]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D150","v":0},0,0,0,0.53200000000000003,2.68,5.79,10.062000000000001,14.630108403581147,19.198216807162293,23.766325210743439,28.334433614324585,32.902542017905731,37.47065042148688,42.03875882506803,46.606867228649179,51.174975632230328]
[null,null,"Regulatory depreciation",null,{"$f":"Input!E632","v":0},{"$f":"Input!F632","v":0},{"$f":"Input!G632","v":0},{"$f":"Input!H632","v":0.53200000000000003},{"$f":"IF(Input!I632>0,Input!I632,I142/$J141)","v":2.1480000000000001},{"$f":"IF(Input!J632>0,Input!J632,J142/$J141)","v":3.11},{"$f":"IF(Input!K632>0,Input!K632,K142/$J141)","v":4.2720000000000002},{"$f":"MIN($K151/$P141,K151)","v":4.5681084035811459},{"$f":"MIN($K151/$P141,L151)","v":4.5681084035811459},{"$f":"MIN($K151/$P141,M151)","v":4.5681084035811459},{"$f":"MIN($K151/$P141,N151)","v":4.5681084035811459},{"$f":"MIN($K151/$P141,O151)","v":4.5681084035811459},{"$f":"MIN($K151/$P141,P151)","v":4.5681084035811459},4.5681084035811459,4.5681084035811459,4.5681084035811459,4.5681084035811459]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E147+E148-E149","v":0},0,0,0.53200000000000003,2.68,5.79,10.062000000000001,14.630108403581147,19.198216807162293,23.766325210743439,28.334433614324585,32.902542017905731,37.47065042148688,42.03875882506803,46.606867228649179,51.174975632230328,55.743084035811478]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E145-E150","v":0},0,9.5864381396122766,39.465720149919491,69.263308727555838,89.253308727555847,91.362168071622918,86.794059668041768,82.225951264460619,77.65784286087947,73.089734457298334,68.521626053717185,63.953517650136035,59.385409246554886,54.817300842973737,50.249192439392587,45.681084035811438]
[]
["£m 09/10","TIRG",null,null,"Asset life",null,null,null,null,20,null,null,null,null,null,20]
[null,"Cost","Opening balance bf",null,{"$f":"D157","v":0},0,0,0,1.3447165514761692,4.0570778458037857,7.2570778458037859,10.782132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279]
[null,"Year of commissioning","Net additions",null,{"$f":"Input!E619","v":0},{"$f":"Input!F619","v":0},{"$f":"Input!G619","v":0},{"$f":"Input!H619","v":1.3447165514761692},{"$f":"Input!I619","v":2.7123612943276161},{"$f":"Input!J619","v":3.2},{"$f":"Input!K619","v":3.5250542738344923},{"$f":"Input!L619","v":0.5},{"$f":"Input!M619","v":0},{"$f":"Input!N619","v":0},{"$f":"Input!O619","v":0},{"$f":"Input!P619","v":0},{"$f":"Input!Q619","v":0},{"$f":"Input!R619","v":0},{"$f":"Input!S619","v":0},{"$f":"Input!T619","v":0},{"$f":"Input!U619","v":0}]
[null,2012,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E154+E155-E156","v":0},0,0,1.3447165514761692,4.0570778458037857,7.2570778458037859,10.782132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279,11.282132119638279]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D162","v":0},0,0,0,0,6.7235827573808457E-2,0.27008971986399777,0.44808971986399776,0.99708971986399786,1.5113418398527119,2.0255939598414257,2.5398460798301397,3.0540981998188537,3.5683503198075677,4.0826024397962817,4.5968545597849957,5.1111066797737097]
[null,null,"Regulatory depreciation",null,{"$f":"Input!E633","v":0},{"$f":"Input!F633","v":0},{"$f":"Input!G633","v":0},{"$f":"Input!H633","v":0},{"$f":"IF(Input!I633>0,Input!I633,I154/$J153)","v":6.7235827573808457E-2},{"$f":"IF(Input!J633>0,Input!J633,J154/$J153)","v":0.2028538922901893},{"$f":"IF(Input!K633>0,Input!K633,K154/$J153)","v":0.17799999999999999},{"$f":"IF(Input!L633>0,Input!L633,L154/$J153)","v":0.54900000000000004},{"$f":"MIN($L163/$P153,L163)","v":0.51425211998871401},{"$f":"MIN($L163/$P153,M163)","v":0.51425211998871401},{"$f":"MIN($L163/$P153,N163)","v":0.51425211998871401},{"$f":"MIN($L163/$P153,O163)","v":0.51425211998871401},{"$f":"MIN($L163/$P153,P163)","v":0.51425211998871401},{"$f":"MIN($L163/$P153,Q163)","v":0.51425211998871401},0.51425211998871401,0.51425211998871401,0.51425211998871401]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E159+E160-E161","v":0},0,0,0,6.7235827573808457E-2,0.27008971986399777,0.44808971986399776,0.99708971986399786,1.5113418398527119,2.0255939598414257,2.5398460798301397,3.0540981998188537,3.5683503198075677,4.0826024397962817,4.5968545597849957,5.1111066797737097,5.6253587997624237]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E157-E162","v":0},0,0,1.3447165514761692,3.9898420182299774,6.9869881259397886,10.334042399774281,10.28504239977428,9.770790279785567,9.2565381597968539,8.742286039808139,8.2280339198194241,7.713781799830711,7.199529679841997,6.685277559853283,6.171025439864569,5.656773319875855]
[]
["£m 09/10","TIRG",null,null,"Asset life",null,null,null,null,20,null,null,null,null,null,20]
[null,"Cost","Opening balance bf",null,{"$f":"D169","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Year of commissioning","Net additions",null,{"$f":"Input!E620","v":0},{"$f":"Input!F620","v":0},{"$f":"Input!G620","v":0},{"$f":"Input!H620","v":0},{"$f":"Input!I620","v":0},{"$f":"Input!J620","v":0},{"$f":"Input!K620","v":0},{"$f":"Input!L620","v":0},{"$f":"Input!M620","v":0},{"$f":"Input!N620","v":0},{"$f":"Input!O620","v":0},{"$f":"Input!P620","v":0},{"$f":"Input!Q620","v":0},{"$f":"Input!R620","v":0},{"$f":"Input!S620","v":0},{"$f":"Input!T620","v":0},{"$f":"Input!U620","v":0}]
[null,2013,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E166+E167-E168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Regulatory depreciation",null,{"$f":"Input!E634","v":0},{"$f":"Input!F634","v":0},{"$f":"Input!G634","v":0},{"$f":"Input!H634","v":0},{"$f":"IF(Input!I634>0,Input!I634,I166/$J165)","v":0},{"$f":"IF(Input!J634>0,Input!J634,J166/$J165)","v":0},{"$f":"IF(Input!K634>0,Input!K634,K166/$J165)","v":0},{"$f":"IF(Input!L634>0,Input!L634,L166/$J165)","v":0},{"$f":"IF(Input!M634>0,Input!M634,M166/$J165)","v":0},{"$f":"MIN($M175/$P165,M175)","v":0},{"$f":"MIN($M175/$P165,N175)","v":0},{"$f":"MIN($M175/$P165,O175)","v":0},{"$f":"MIN($M175/$P165,P175)","v":0},{"$f":"MIN($M175/$P165,Q175)","v":0},{"$f":"MIN($M175/$P165,R175)","v":0},0,0]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E171+E172-E173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E169-E174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["£m 09/10","TIRG",null,null,"Asset life",null,null,null,null,20,null,null,null,null,null,20]
[null,"Cost","Opening balance bf",null,{"$f":"D177","v":0},{"$f":"E181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Year of commissioning","Net additions",null,{"$f":"Input!E621","v":0},{"$f":"Input!F621","v":0},{"$f":"Input!G621","v":0},{"$f":"Input!H621","v":0},{"$f":"Input!I621","v":0},{"$f":"Input!J621","v":0},{"$f":"Input!K621","v":0},{"$f":"Input!L621","v":0},{"$f":"Input!M621","v":0},{"$f":"Input!N621","v":0},{"$f":"Input!O621","v":0},{"$f":"Input!P621","v":0},{"$f":"Input!Q621","v":0},{"$f":"Input!R621","v":0},{"$f":"Input!S621","v":0},{"$f":"Input!T621","v":0},{"$f":"Input!U621","v":0}]
[null,2014,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E178+E179-E180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Regulatory depreciation",null,{"$f":"Input!E635","v":0},{"$f":"Input!F635","v":0},{"$f":"Input!G635","v":0},{"$f":"Input!H635","v":0},{"$f":"IF(Input!I635>0,Input!I635,I178/$J177)","v":0},{"$f":"IF(Input!J635>0,Input!J635,J178/$J177)","v":0},{"$f":"IF(Input!K635>0,Input!K635,K178/$J177)","v":0},{"$f":"IF(Input!L635>0,Input!L635,L178/$J177)","v":0},{"$f":"IF(Input!M635>0,Input!M635,M178/$J177)","v":0},{"$f":"IF(Input!N635>0,Input!N635,N178/$J177)","v":0},{"$f":"MIN($N187/$P177,N187)","v":0},{"$f":"MIN($N187/$P177,O187)","v":0},{"$f":"MIN($N187/$P177,P187)","v":0},{"$f":"MIN($N187/$P177,Q187)","v":0},{"$f":"MIN($N187/$P177,R187)","v":0},{"$f":"MIN($N187/$P177,S187)","v":0},0]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E183+E184-E185","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E181-E186","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["£m 09/10","TIRG",null,null,"Asset life",null,null,null,null,20,null,null,null,null,null,20]
[null,"Cost","Opening balance bf",null,{"$f":"D189","v":0},{"$f":"E193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Year of commissioning","Net additions",null,{"$f":"Input!E622","v":0},{"$f":"Input!F622","v":0},{"$f":"Input!G622","v":0},{"$f":"Input!H622","v":0},{"$f":"Input!I622","v":0},{"$f":"Input!J622","v":0},{"$f":"Input!K622","v":0},{"$f":"Input!L622","v":0},{"$f":"Input!M622","v":0},{"$f":"Input!N622","v":0},{"$f":"Input!O622","v":0},{"$f":"Input!P622","v":0},{"$f":"Input!Q622","v":0},{"$f":"Input!R622","v":0},{"$f":"Input!S622","v":0},{"$f":"Input!T622","v":0},{"$f":"Input!U622","v":0}]
[null,2015,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E190+E191-E192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Regulatory depreciation",null,{"$f":"Input!E636","v":0},{"$f":"Input!F636","v":0},{"$f":"Input!G636","v":0},{"$f":"Input!H636","v":0},{"$f":"IF(Input!I636>0,Input!I636,I190/$J189)","v":0},{"$f":"IF(Input!J636>0,Input!J636,J190/$J189)","v":0},{"$f":"IF(Input!K636>0,Input!K636,K190/$J189)","v":0},{"$f":"IF(Input!L636>0,Input!L636,L190/$J189)","v":0},{"$f":"IF(Input!M636>0,Input!M636,M190/$J189)","v":0},{"$f":"IF(Input!N636>0,Input!N636,N190/$J189)","v":0},{"$f":"IF(Input!O636>0,Input!O636,O190/$J189)","v":0},{"$f":"MIN($O199/$P189,O199)","v":0},{"$f":"MIN($O199/$P189,P199)","v":0},{"$f":"MIN($O199/$P189,Q199)","v":0},{"$f":"MIN($O199/$P189,R199)","v":0},{"$f":"MIN($O199/$P189,S199)","v":0},{"$f":"MIN($O199/$P189,T199)","v":0}]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E195+E196-E197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E193-E198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["£m 09/10","TIRG",null,null,"Asset life",null,null,null,null,20,null,null,null,null,null,20]
[null,"Cost","Opening balance bf",null,{"$f":"D201","v":0},{"$f":"E205","v":0},0,0.32313836425659365,1.2540959768170183,1.4550116282486936,2.0550116282486934,2.7123866144502609,3.1678719415393024,7.9720626914911312,23.736594116596425,36.975101555359913,40.401434380237781,40.401434380237781,40.401434380237781,40.401434380237781,40.401434380237781]
[null,"Year of commissioning","Net additions",null,{"$f":"Input!E623","v":0},{"$f":"Input!F623","v":0},{"$f":"Input!G623","v":0.32313836425659365},{"$f":"Input!H623","v":0.93095761256042475},{"$f":"Input!I623","v":0.20091565143167525},{"$f":"Input!J623","v":0.6},{"$f":"Input!K623","v":0.65737498620156731},{"$f":"Input!L623","v":0.45548532708904133},{"$f":"Input!M623","v":4.8041907499518288},{"$f":"Input!N623","v":15.764531425105293},{"$f":"Input!O623","v":13.238507438763484},{"$f":"Input!P623","v":3.4263328248778677},{"$f":"Input!Q623","v":0},{"$f":"Input!R623","v":0},{"$f":"Input!S623","v":0},{"$f":"Input!T623","v":0},{"$f":"Input!U623","v":0}]
[null,2016,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E202+E203-E204","v":0},0,0.32313836425659365,1.2540959768170183,1.4550116282486936,2.0550116282486934,2.7123866144502609,3.1678719415393024,7.9720626914911312,23.736594116596425,36.975101555359913,40.401434380237781,40.401434380237781,40.401434380237781,40.401434380237781,40.401434380237781,40.401434380237781]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D210","v":0},0,0,0,0,6.2704798840850923E-2,0.1354553802532856,0.23820596166572028,0.37382529238823331,0.38482529238823332,1.7038252923882333,3.7648252923882333,5.8258252923882328,7.5546057467807106,9.2833862011731885,11.012166655565666,12.740947109958144]
[null,null,"Regulatory depreciation",null,{"$f":"Input!E637","v":0},{"$f":"Input!F637","v":0},{"$f":"Input!G637","v":0},{"$f":"Input!H637","v":0},{"$f":"IF(Input!I637>0,Input!I637,I202/$J201)","v":6.2704798840850923E-2},{"$f":"IF(Input!J637>0,Input!J637,J202/$J201)","v":7.2750581412434678E-2},{"$f":"IF(Input!K637>0,Input!K637,K202/$J201)","v":0.10275058141243468},{"$f":"IF(Input!L637>0,Input!L637,L202/$J201)","v":0.13561933072251303},{"$f":"IF(Input!M637>0,Input!M637,M202/$J201)","v":1.0999999999999999E-2},{"$f":"IF(Input!N637>0,Input!N637,N202/$J201)","v":1.319},{"$f":"IF(Input!O637>0,Input!O637,O202/$J201)","v":2.0609999999999999},{"$f":"IF(Input!P637>0,Input!P637,P202/$J201)","v":2.0609999999999999},{"$f":"MIN($P211/$P201,P211)","v":1.7287804543924774},{"$f":"MIN($P211/$P201,Q211)","v":1.7287804543924774},{"$f":"MIN($P211/$P201,R211)","v":1.7287804543924774},{"$f":"MIN($P211/$P201,S211)","v":1.7287804543924774},{"$f":"MIN($P211/$P201,T211)","v":1.7287804543924774}]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E207+E208-E209","v":0},0,0,0,6.2704798840850923E-2,0.1354553802532856,0.23820596166572028,0.37382529238823331,0.38482529238823332,1.7038252923882333,3.7648252923882333,5.8258252923882328,7.5546057467807106,9.2833862011731885,11.012166655565666,12.740947109958144,14.469727564350622]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E205-E210","v":0},0,0.32313836425659365,1.2540959768170183,1.3923068294078427,1.9195562479954078,2.4741806527845407,2.7940466491510692,7.5872373991028983,22.03276882420819,33.210276262971682,34.57560908784955,32.846828633457072,31.118048179064594,29.389267724672116,27.660487270279638,25.931706815887161]
[]
["£m 09/10","TIRG",null,null,"Asset life",null,null,null,null,20,null,null,null,null,null,20]
[null,"Cost","Opening balance bf",null,{"$f":"D213","v":0},{"$f":"E217","v":0},0,0.32313836425659365,0.32313836425659365,0.42359618997243126,2.1235961899724316,4.2576831016992589,12.457683101699258,53.556792538005766,81.702362732139292,105.63093762626239,126.14046829932303,130.20112551053344,130.20112551053344,130.20112551053344,130.20112551053344]
[null,"Year of commissioning","Net additions",null,{"$f":"Input!E624","v":0},{"$f":"Input!F624","v":0},{"$f":"Input!G624","v":0.32313836425659365},{"$f":"Input!H624","v":0},{"$f":"Input!I624","v":0.10045782571583763},{"$f":"Input!J624","v":1.7000000000000002},{"$f":"Input!K624","v":2.1340869117268273},{"$f":"Input!L624","v":8.1999999999999993},{"$f":"Input!M624","v":41.099109436306506},{"$f":"Input!N624","v":28.145570194133523},{"$f":"Input!O624","v":23.928574894123098},{"$f":"Input!P624","v":20.509530673060645},{"$f":"Input!Q624","v":4.0606572112104029},{"$f":"Input!R624","v":0},{"$f":"Input!S624","v":0},{"$f":"Input!T624","v":0},{"$f":"Input!U624","v":0}]
[null,2017,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E214+E215-E216","v":0},0,0.32313836425659365,0.32313836425659365,0.42359618997243126,2.1235961899724316,4.2576831016992589,12.457683101699258,53.556792538005766,81.702362732139292,105.63093762626239,126.14046829932303,130.20112551053344,130.20112551053344,130.20112551053344,130.20112551053344,130.20112551053344]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D222","v":0},0,0,0,0,0,0,0.10617980949862157,1.1561798094986215,3.3751798094986212,6.2301798094986207,8.9041798094986202,11.57817980949862,14.252179809498619,20.04962709455036,25.847074379602102,31.644521664653844]
[null,null,"Regulatory depreciation",null,{"$f":"Input!E638","v":0},{"$f":"Input!F638","v":0},{"$f":"Input!G638","v":0},{"$f":"Input!H638","v":0},{"$f":"Input!I638","v":0},{"$f":"Input!J638","v":0},{"$f":"IF(Input!K638>0,Input!K638,J223/$P213)","v":0.10617980949862157},{"$f":"IF(Input!L638>0,Input!L638,K223/$P213)","v":1.05},{"$f":"IF(Input!M638>0,Input!M638,L223/$P213)","v":2.2189999999999999},{"$f":"IF(Input!N638>0,Input!N638,M223/$P213)","v":2.855},{"$f":"IF(Input!O638>0,Input!O638,N223/$P213)","v":2.6739999999999999},{"$f":"IF(Input!P638>0,Input!P638,O223/$P213)","v":2.6739999999999999},{"$f":"IF(Input!Q638>0,Input!Q638,P223/$P213)","v":2.6739999999999999},{"$f":"MIN($Q223/$P213,Q223)","v":5.7974472850517413},{"$f":"MIN($Q223/$P213,R223)","v":5.7974472850517413},{"$f":"MIN($Q223/$P213,S223)","v":5.7974472850517413},{"$f":"MIN($Q223/$P213,T223)","v":5.7974472850517413}]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E219+E220-E221","v":0},0,0,0,0,0,0.10617980949862157,1.1561798094986215,3.3751798094986212,6.2301798094986207,8.9041798094986202,11.57817980949862,14.252179809498619,20.04962709455036,25.847074379602102,31.644521664653844,37.441968949705583]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E217-E222","v":0},0,0.32313836425659365,0.32313836425659365,0.42359618997243126,2.1235961899724316,4.151503292200637,11.301503292200637,50.181612728507147,75.47218292264067,96.726757816763779,114.56228848982441,115.94894570103483,110.15149841598308,104.35405113093134,98.556603845879607,92.759156560827861]
[]
["£m 09/10","Logged up items",null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",20,45)","v":20}]
[null,"Cost","Opening balance bf",null,{"$f":"D229","v":0},{"$f":"E229","v":0},0,1.077127880855312,5.1112775352838193,7.723181003895597,8.0231810038955977,10.776230730164913,16.771345761762976,{"$f":"M229","v":20.471345761762976},20.471345761762976,20.471345761762976,20.471345761762976,20.471345761762976,20.471345761762976,20.471345761762976,20.471345761762976]
[null,null,"Net additions",null,{"$f":"Input!E576","v":0},{"$f":"Input!F576","v":0},{"$f":"Input!G576","v":1.077127880855312},{"$f":"Input!H576","v":4.0341496544285071},{"$f":"Input!I576","v":2.6119034686117781},{"$f":"Input!J576","v":0.3},{"$f":"Input!K576","v":2.7530497262693157},{"$f":"Input!L576","v":5.9951150315980621},{"$f":"IF(UserInterface!$I$2=\"e\",IF(UserInterface!$B$123=1,Input!M252,Input!M329),IF(UserInterface!$I$2=\"gt\",IF(UserInterface!$B$123=1,Input!M264,Input!M341),0))+Input!M576","v":3.7}]
[null,null,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E226+E227-E228","v":0},0,1.077127880855312,5.1112775352838193,7.723181003895597,8.0231810038955977,10.776230730164913,16.771345761762976,{"$f":"M226+M227-M228","v":20.471345761762976},20.471345761762976,20.471345761762976,20.471345761762976,20.471345761762976,20.471345761762976,20.471345761762976,20.471345761762976,20.471345761762976]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D234","v":0},0,0,0,5.3856394042765598E-2,0.30942027080695655,0.69557932100173647,1.0967383711965164,1.6355499077047622,2.4741171957929109,3.4976844838810597,4.521251771969208,5.5448190600573568,6.5683863481455056,7.5919536362336544,8.6155209243218032,9.639088212409952]
[null,null,"Regulatory depreciation",null,{"$f":"E226/$J225","v":0},{"$f":"F226/$J225","v":0},0,5.3856394042765598E-2,0.25556387676419096,0.38615905019477986,0.40115905019477988,0.53881153650824565,{"$f":"M226/$J225","v":0.83856728808814884},1.0235672880881488,1.0235672880881488,1.0235672880881488,1.0235672880881488,1.0235672880881488,1.0235672880881488,1.0235672880881488,1.0235672880881488]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E228","v":0},0,0,0,0,0,0,0,{"$f":"M228","v":0},0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E231+E232-E233","v":0},0,0,5.3856394042765598E-2,0.30942027080695655,0.69557932100173647,1.0967383711965164,1.6355499077047622,{"$f":"M231+M232-M233","v":2.4741171957929109},3.4976844838810597,4.521251771969208,5.5448190600573568,6.5683863481455056,7.5919536362336544,8.6155209243218032,9.639088212409952,10.662655500498101]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E229-E234","v":0},0,1.077127880855312,5.0574211412410541,7.4137607330886404,7.327601682893861,9.6794923589683961,15.135795854058214,{"$f":"M229-M234","v":17.997228565970065},16.973661277881916,15.950093989793768,14.926526701705619,13.90295941361747,12.879392125529321,11.855824837441173,10.832257549353024,9.808690261264875]
[]
["£m 09/10","Security costs ",null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"E\",20,45)","v":20}]
[null,"Cost","Opening balance bf",null,{"$f":"D241","v":0},0,0,0,0,3.4155660743384786,6.3155660743384789,6.6091144814674827,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105]
[null,null,"Net additions",null,{"$f":"Input!E577","v":0},{"$f":"Input!F577","v":0},{"$f":"Input!G577","v":0},{"$f":"Input!H577","v":0},{"$f":"Input!I577","v":3.4155660743384786},{"$f":"Input!J577","v":2.9000000000000004},{"$f":"Input!K577","v":0.29354840712900376},{"$f":"Input!L577","v":5.1296653001427772E-2}]
[null,null,"Removals from RAV (items fully depreciated)"]
[null,null,"Balance cf",null,{"$f":"E238+E239-E240","v":0},0,0,0,3.4155660743384786,6.3155660743384789,6.6091144814674827,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105,6.6604111344689105]
[]
[null,"Accumulated depreciation","Opening balance bf",null,{"$f":"D246","v":0},0,0,0,0,0,0.17077830371692393,0.48655660743384788,0.81701233150722197,1.1500328882306676,1.4830534449541131,1.8160740016775585,2.1490945584010039,2.4821151151244494,2.8151356718478948,3.1481562285713403,3.4811767852947857]
[null,null,"Regulatory depreciation",null,{"$f":"E238/$J237","v":0},{"$f":"F238/$J237","v":0},0,0,0,0.17077830371692393,0.31577830371692395,0.33045572407337415,0.33302055672344555,0.33302055672344555,0.33302055672344555,0.33302055672344555,0.33302055672344555,0.33302055672344555,0.33302055672344555,0.33302055672344555,0.33302055672344555]
[null,null,"Removals from RAV (items fully depreciated)",null,{"$f":"E240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing value cf",null,{"$f":"E243+E244-E245","v":0},0,0,0,0,0.17077830371692393,0.48655660743384788,0.81701233150722197,1.1500328882306676,1.4830534449541131,1.8160740016775585,2.1490945584010039,2.4821151151244494,2.8151356718478948,3.1481562285713403,3.4811767852947857,3.8141973420182311]
[null,null,"Net value after regulatory depreciation",null,{"$f":"E241-E246","v":0},0,0,0,3.4155660743384786,6.144787770621555,6.1225578740336353,5.8433988029616888,5.5103782462382433,5.1773576895147979,4.8443371327913525,4.511316576067907,4.1782960193444616,3.8452754626210157,3.5122549058975703,3.1792343491741248,2.8462137924506794]

{"sheet":"non-project ET longer","index":14,"n_rows":145,"n_cols":64,"rows_kept":145,"cut":false,"hidden":false,"merged":[[2,27,2,34]]}
[null,{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"1991-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"1992-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"1993-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"1994-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"1995-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"1996-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"1997-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"1998-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"1999-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2000-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2001-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2002-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2003-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2004-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,V2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,W2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,X2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Y2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Z2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AA2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AB2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AC2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AD2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AE2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AF2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AG2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AH2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AI2*12)","v":"2021-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AJ2*12)","v":"2022-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AK2*12)","v":"2023-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AL2*12)","v":"2024-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AM2*12)","v":"2025-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AN2*12)","v":"2026-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AO2*12)","v":"2027-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AP2*12)","v":"2028-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AQ2*12)","v":"2029-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AR2*12)","v":"2030-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AS2*12)","v":"2031-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AT2*12)","v":"2032-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AU2*12)","v":"2033-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AV2*12)","v":"2034-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AW2*12)","v":"2035-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AX2*12)","v":"2036-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AY2*12)","v":"2037-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AZ2*12)","v":"2038-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BA2*12)","v":"2039-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BB2*12)","v":"2040-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BC2*12)","v":"2041-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BD2*12)","v":"2042-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BE2*12)","v":"2043-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BF2*12)","v":"2044-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BG2*12)","v":"2045-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BH2*12)","v":"2046-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BI2*12)","v":"2047-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BJ2*12)","v":"2048-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BK2*12)","v":"2049-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,BL2*12)","v":"2050-03-31"}]
[null,null,"Formula year",null,{"$f":"F2-1","v":-19},{"$f":"G2-1","v":-18},{"$f":"H2-1","v":-17},{"$f":"I2-1","v":-16},{"$f":"J2-1","v":-15},{"$f":"K2-1","v":-14},-13,-12,-11,-10,-9,-8,-7,-6,-5,-4,-3,-2,-1,0,{"$f":"X2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,{"$f":"AX2+1","v":27},28,29,30,31,32,33,34,35,36,37,38,39,40]
["£m 09/10","Accelerated Post-vesting calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
[null,"Accelerated post-vesting asset life new assets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CommonInputs!N79","v":23.125},{"$f":"CommonInputs!O79","v":26.25},{"$f":"CommonInputs!P79","v":29.375},{"$f":"CommonInputs!Q79","v":32.5},{"$f":"CommonInputs!R79","v":35.625},{"$f":"CommonInputs!S79","v":38.75},{"$f":"CommonInputs!T79","v":41.875},{"$f":"CommonInputs!U79","v":45},{"$f":"CommonInputs!V79","v":45},{"$f":"CommonInputs!W79","v":45},{"$f":"CommonInputs!X79","v":45},{"$f":"CommonInputs!Y79","v":45},{"$f":"CommonInputs!Z79","v":45},{"$f":"CommonInputs!AA79","v":45},{"$f":"CommonInputs!AB79","v":45},{"$f":"CommonInputs!AC79","v":45},{"$f":"CommonInputs!AD79","v":45},{"$f":"CommonInputs!AE79","v":45},{"$f":"CommonInputs!AF79","v":45},{"$f":"CommonInputs!AG79","v":45},{"$f":"CommonInputs!AH79","v":45},{"$f":"CommonInputs!AI79","v":45},{"$f":"CommonInputs!AJ79","v":45},{"$f":"CommonInputs!AK79","v":45},{"$f":"CommonInputs!AL79","v":45},{"$f":"CommonInputs!AM79","v":45},{"$f":"CommonInputs!AN79","v":45},{"$f":"CommonInputs!AO79","v":45},{"$f":"CommonInputs!AP79","v":45},{"$f":"CommonInputs!AQ79","v":45},{"$f":"CommonInputs!AR79","v":45},{"$f":"CommonInputs!AS79","v":45},{"$f":"CommonInputs!AT79","v":45},{"$f":"CommonInputs!AU79","v":45},{"$f":"CommonInputs!AV79","v":45},{"$f":"CommonInputs!AW79","v":45},{"$f":"CommonInputs!AX79","v":45}]
[null,"Accelerated post-vesting asset life existing assets",null,null,null,null,null,null,null,{"$f":"Input!$F392","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20},{"$f":"IF(UserInterface!$B$84=2,45,$J$5)","v":20}]
[]
[]
[]
["Net capex additions (post-vesting)"]
[null,"Net capex additions",null,null,{"$f":"Input!E516","v":17.151368294133562},{"$f":"Input!F516","v":51.916821652925869},{"$f":"Input!G516","v":31.726946565676926},{"$f":"Input!H516","v":34.873420605248192},{"$f":"Input!I516","v":15.883751863318423},{"$f":"Input!J516","v":18.687319564734619},{"$f":"Input!K516","v":16.143895033615262},{"$f":"Input!L516","v":26.902896725440797},{"$f":"Input!M516","v":46.630891330891316},{"$f":"Input!N516","v":24.792089369802618},{"$f":"Input!O516","v":28.378933986437598},{"$f":"Input!P516","v":17.714968897535783},{"$f":"Input!Q516","v":41.760860372262371},{"$f":"Input!R516","v":53.32709083436086},{"$f":"RealRAV!E37+RealRAV!E38+RealRAV!E39","v":37.756586411551062},{"$f":"RealRAV!F37+RealRAV!F38+RealRAV!F39","v":51.834458322260595},{"$f":"RealRAV!G37+RealRAV!G38+RealRAV!G39","v":86.385656044596033},{"$f":"RealRAV!H37+RealRAV!H38+RealRAV!H39","v":83.273375837756944},{"$f":"RealRAV!I37+RealRAV!I38+RealRAV!I39","v":106.98416868533707},{"$f":"RealRAV!J37+RealRAV!J38+RealRAV!J39","v":69.995859886802833},{"$f":"RealRAV!K37+RealRAV!K38+RealRAV!K39","v":87.492782296467681},{"$f":"RealRAV!L37+RealRAV!L38+RealRAV!L39","v":125.67620748796361},{"$f":"RealRAV!M37+RealRAV!M38+RealRAV!M39","v":113.65172495181169},{"$f":"RealRAV!N37+RealRAV!N38+RealRAV!N39","v":291.07281309866414},{"$f":"RealRAV!O37+RealRAV!O38+RealRAV!O39","v":310.12777845927576},{"$f":"RealRAV!P37+RealRAV!P38+RealRAV!P39","v":218.7668685392681},{"$f":"RealRAV!Q37+RealRAV!Q38+RealRAV!Q39","v":125.09513255330231},{"$f":"RealRAV!R37+RealRAV!R38+RealRAV!R39","v":114.78680389393755},{"$f":"RealRAV!S37+RealRAV!S38+RealRAV!S39","v":119.52577024647908},{"$f":"RealRAV!T37+RealRAV!T38+RealRAV!T39","v":134.23596754633357},{"$f":"RealRAV!U37+RealRAV!U38+RealRAV!U39","v":106.91799134057381},{"$f":"RealRAV!V37+RealRAV!V38+RealRAV!V39","v":0},{"$f":"RealRAV!W37+RealRAV!W38+RealRAV!W39","v":0},{"$f":"RealRAV!X37+RealRAV!X38+RealRAV!X39","v":0},{"$f":"RealRAV!Y37+RealRAV!Y38+RealRAV!Y39","v":0},{"$f":"RealRAV!Z37+RealRAV!Z38+RealRAV!Z39","v":0},{"$f":"RealRAV!AA37+RealRAV!AA38+RealRAV!AA39","v":0},{"$f":"RealRAV!AB37+RealRAV!AB38+RealRAV!AB39","v":0},{"$f":"RealRAV!AC37+RealRAV!AC38+RealRAV!AC39","v":0},{"$f":"RealRAV!AD37+RealRAV!AD38+RealRAV!AD39","v":0},{"$f":"RealRAV!AE37+RealRAV!AE38+RealRAV!AE39","v":0},{"$f":"RealRAV!AF37+RealRAV!AF38+RealRAV!AF39","v":0},{"$f":"RealRAV!AG37+RealRAV!AG38+RealRAV!AG39","v":0},{"$f":"RealRAV!AH37+RealRAV!AH38+RealRAV!AH39","v":0},{"$f":"RealRAV!AI37+RealRAV!AI38+RealRAV!AI39","v":0},{"$f":"RealRAV!AJ37+RealRAV!AJ38+RealRAV!AJ39","v":0},{"$f":"RealRAV!AK37+RealRAV!AK38+RealRAV!AK39","v":0},{"$f":"RealRAV!AL37+RealRAV!AL38+RealRAV!AL39","v":0},{"$f":"RealRAV!AM37+RealRAV!AM38+RealRAV!AM39","v":0},{"$f":"RealRAV!AN37+RealRAV!AN38+RealRAV!AN39","v":0},{"$f":"RealRAV!AO37+RealRAV!AO38+RealRAV!AO39","v":0},{"$f":"RealRAV!AP37+RealRAV!AP38+RealRAV!AP39","v":0},{"$f":"RealRAV!AQ37+RealRAV!AQ38+RealRAV!AQ39","v":0},{"$f":"RealRAV!AR37+RealRAV!AR38+RealRAV!AR39","v":0},{"$f":"RealRAV!AS37+RealRAV!AS38+RealRAV!AS39","v":0},{"$f":"RealRAV!AT37+RealRAV!AT38+RealRAV!AT39","v":0},{"$f":"RealRAV!AU37+RealRAV!AU38+RealRAV!AU39","v":0},{"$f":"RealRAV!AV37+RealRAV!AV38+RealRAV!AV39","v":0},{"$f":"RealRAV!AW37+RealRAV!AW38+RealRAV!AW39","v":0},{"$f":"RealRAV!AX37+RealRAV!AX38+RealRAV!AX39","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D11*12)","v":"1991-03-31"},{"$f":"D12-1","v":-19},{"$f":"E10","v":17.151368294133562},{"$f":"$E11/$J$5","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:F11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:G11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:H11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:I11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:J11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:K11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:L11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:M11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:N11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:O11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:P11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:Q11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:R11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:S11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:T11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:U11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:V11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:W11))","v":0.85756841470667811},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:X11))","v":0.85756841470667311},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:Y11))","v":0},{"$f":"MIN($E11/$J$5,$E11-SUM($F11:Z11))","v":0},{"$f":"MIN($E11/AB$5,$E11-SUM($F11:AA11))","v":0},{"$f":"MIN($E11/AC$5,$E11-SUM($F11:AB11))","v":0},{"$f":"MIN($E11/AD$5,$E11-SUM($F11:AC11))","v":0},{"$f":"MIN($E11/AE$5,$E11-SUM($F11:AD11))","v":0},{"$f":"MIN($E11/AF$5,$E11-SUM($F11:AE11))","v":0},{"$f":"MIN($E11/AG$5,$E11-SUM($F11:AF11))","v":0},{"$f":"MIN($E11/AH$5,$E11-SUM($F11:AG11))","v":0},{"$f":"MIN($E11/AI$5,$E11-SUM($F11:AH11))","v":0},{"$f":"MIN($E11/AJ$5,$E11-SUM($F11:AI11))","v":0},{"$f":"MIN($E11/AK$5,$E11-SUM($F11:AJ11))","v":0},{"$f":"MIN($E11/AL$5,$E11-SUM($F11:AK11))","v":0},{"$f":"MIN($E11/AM$5,$E11-SUM($F11:AL11))","v":0},{"$f":"MIN($E11/AN$5,$E11-SUM($F11:AM11))","v":0},{"$f":"MIN($E11/AO$5,$E11-SUM($F11:AN11))","v":0},{"$f":"MIN($E11/AP$5,$E11-SUM($F11:AO11))","v":0},{"$f":"MIN($E11/AQ$5,$E11-SUM($F11:AP11))","v":0},{"$f":"MIN($E11/AR$5,$E11-SUM($F11:AQ11))","v":0},{"$f":"MIN($E11/AS$5,$E11-SUM($F11:AR11))","v":0},{"$f":"MIN($E11/AT$5,$E11-SUM($F11:AS11))","v":0},{"$f":"MIN($E11/AU$5,$E11-SUM($F11:AT11))","v":0},{"$f":"MIN($E11/AV$5,$E11-SUM($F11:AU11))","v":0},{"$f":"MIN($E11/AW$5,$E11-SUM($F11:AV11))","v":0},{"$f":"MIN($E11/AX$5,$E11-SUM($F11:AW11))","v":0},{"$f":"MIN($E11/AY$5,$E11-SUM($F11:AX11))","v":0},{"$f":"MIN($E11/AZ$5,$E11-SUM($F11:AY11))","v":0},{"$f":"MIN($E11/BA$5,$E11-SUM($F11:AZ11))","v":0},{"$f":"MIN($E11/BB$5,$E11-SUM($F11:BA11))","v":0},{"$f":"MIN($E11/BC$5,$E11-SUM($F11:BB11))","v":0},{"$f":"MIN($E11/BD$5,$E11-SUM($F11:BC11))","v":0},{"$f":"MIN($E11/BE$5,$E11-SUM($F11:BD11))","v":0},{"$f":"MIN($E11/BF$5,$E11-SUM($F11:BE11))","v":0},{"$f":"MIN($E11/BG$5,$E11-SUM($F11:BF11))","v":0},{"$f":"MIN($E11/BH$5,$E11-SUM($F11:BG11))","v":0},{"$f":"MIN($E11/BI$5,$E11-SUM($F11:BH11))","v":0},{"$f":"MIN($E11/BJ$5,$E11-SUM($F11:BI11))","v":0},{"$f":"MIN($E11/BK$5,$E11-SUM($F11:BJ11))","v":0},{"$f":"MIN($E11/BL$5,$E11-SUM($F11:BK11))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D12*12)","v":"1992-03-31"},-18,{"$f":"F$10","v":51.916821652925869},null,{"$f":"$E12/$J$5","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:G12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:H12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:I12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:J12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:K12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:L12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:M12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:N12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:O12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:P12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:Q12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:R12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:S12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:T12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:U12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:V12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:W12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:X12))","v":2.5958410826462934},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:Y12))","v":2.5958410826462739},{"$f":"MIN($E12/$J$5,$E12-SUM($F12:Z12))","v":0},{"$f":"MIN($E12/AB$5,$E12-SUM($F12:AA12))","v":0},{"$f":"MIN($E12/AC$5,$E12-SUM($F12:AB12))","v":0},{"$f":"MIN($E12/AD$5,$E12-SUM($F12:AC12))","v":0},{"$f":"MIN($E12/AE$5,$E12-SUM($F12:AD12))","v":0},{"$f":"MIN($E12/AF$5,$E12-SUM($F12:AE12))","v":0},{"$f":"MIN($E12/AG$5,$E12-SUM($F12:AF12))","v":0},{"$f":"MIN($E12/AH$5,$E12-SUM($F12:AG12))","v":0},{"$f":"MIN($E12/AI$5,$E12-SUM($F12:AH12))","v":0},{"$f":"MIN($E12/AJ$5,$E12-SUM($F12:AI12))","v":0},{"$f":"MIN($E12/AK$5,$E12-SUM($F12:AJ12))","v":0},{"$f":"MIN($E12/AL$5,$E12-SUM($F12:AK12))","v":0},{"$f":"MIN($E12/AM$5,$E12-SUM($F12:AL12))","v":0},{"$f":"MIN($E12/AN$5,$E12-SUM($F12:AM12))","v":0},{"$f":"MIN($E12/AO$5,$E12-SUM($F12:AN12))","v":0},{"$f":"MIN($E12/AP$5,$E12-SUM($F12:AO12))","v":0},{"$f":"MIN($E12/AQ$5,$E12-SUM($F12:AP12))","v":0},{"$f":"MIN($E12/AR$5,$E12-SUM($F12:AQ12))","v":0},{"$f":"MIN($E12/AS$5,$E12-SUM($F12:AR12))","v":0},{"$f":"MIN($E12/AT$5,$E12-SUM($F12:AS12))","v":0},{"$f":"MIN($E12/AU$5,$E12-SUM($F12:AT12))","v":0},{"$f":"MIN($E12/AV$5,$E12-SUM($F12:AU12))","v":0},{"$f":"MIN($E12/AW$5,$E12-SUM($F12:AV12))","v":0},{"$f":"MIN($E12/AX$5,$E12-SUM($F12:AW12))","v":0},{"$f":"MIN($E12/AY$5,$E12-SUM($F12:AX12))","v":0},{"$f":"MIN($E12/AZ$5,$E12-SUM($F12:AY12))","v":0},{"$f":"MIN($E12/BA$5,$E12-SUM($F12:AZ12))","v":0},{"$f":"MIN($E12/BB$5,$E12-SUM($F12:BA12))","v":0},{"$f":"MIN($E12/BC$5,$E12-SUM($F12:BB12))","v":0},{"$f":"MIN($E12/BD$5,$E12-SUM($F12:BC12))","v":0},{"$f":"MIN($E12/BE$5,$E12-SUM($F12:BD12))","v":0},{"$f":"MIN($E12/BF$5,$E12-SUM($F12:BE12))","v":0},{"$f":"MIN($E12/BG$5,$E12-SUM($F12:BF12))","v":0},{"$f":"MIN($E12/BH$5,$E12-SUM($F12:BG12))","v":0},{"$f":"MIN($E12/BI$5,$E12-SUM($F12:BH12))","v":0},{"$f":"MIN($E12/BJ$5,$E12-SUM($F12:BI12))","v":0},{"$f":"MIN($E12/BK$5,$E12-SUM($F12:BJ12))","v":0},{"$f":"MIN($E12/BL$5,$E12-SUM($F12:BK12))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D13*12)","v":"1993-03-31"},-17,{"$f":"G$10","v":31.726946565676926},null,null,{"$f":"$E13/$J$5","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:H13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:I13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:J13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:K13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:L13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:M13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:N13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:O13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:P13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:Q13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:R13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:S13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:T13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:U13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:V13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:W13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:X13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:Y13))","v":1.5863473282838463},{"$f":"MIN($E13/$J$5,$E13-SUM($F13:Z13))","v":1.5863473282838463},{"$f":"MIN($E13/AB$5,$E13-SUM($F13:AA13))","v":0},{"$f":"MIN($E13/AC$5,$E13-SUM($F13:AB13))","v":0},{"$f":"MIN($E13/AD$5,$E13-SUM($F13:AC13))","v":0},{"$f":"MIN($E13/AE$5,$E13-SUM($F13:AD13))","v":0},{"$f":"MIN($E13/AF$5,$E13-SUM($F13:AE13))","v":0},{"$f":"MIN($E13/AG$5,$E13-SUM($F13:AF13))","v":0},{"$f":"MIN($E13/AH$5,$E13-SUM($F13:AG13))","v":0},{"$f":"MIN($E13/AI$5,$E13-SUM($F13:AH13))","v":0},{"$f":"MIN($E13/AJ$5,$E13-SUM($F13:AI13))","v":0},{"$f":"MIN($E13/AK$5,$E13-SUM($F13:AJ13))","v":0},{"$f":"MIN($E13/AL$5,$E13-SUM($F13:AK13))","v":0},{"$f":"MIN($E13/AM$5,$E13-SUM($F13:AL13))","v":0},{"$f":"MIN($E13/AN$5,$E13-SUM($F13:AM13))","v":0},{"$f":"MIN($E13/AO$5,$E13-SUM($F13:AN13))","v":0},{"$f":"MIN($E13/AP$5,$E13-SUM($F13:AO13))","v":0},{"$f":"MIN($E13/AQ$5,$E13-SUM($F13:AP13))","v":0},{"$f":"MIN($E13/AR$5,$E13-SUM($F13:AQ13))","v":0},{"$f":"MIN($E13/AS$5,$E13-SUM($F13:AR13))","v":0},{"$f":"MIN($E13/AT$5,$E13-SUM($F13:AS13))","v":0},{"$f":"MIN($E13/AU$5,$E13-SUM($F13:AT13))","v":0},{"$f":"MIN($E13/AV$5,$E13-SUM($F13:AU13))","v":0},{"$f":"MIN($E13/AW$5,$E13-SUM($F13:AV13))","v":0},{"$f":"MIN($E13/AX$5,$E13-SUM($F13:AW13))","v":0},{"$f":"MIN($E13/AY$5,$E13-SUM($F13:AX13))","v":0},{"$f":"MIN($E13/AZ$5,$E13-SUM($F13:AY13))","v":0},{"$f":"MIN($E13/BA$5,$E13-SUM($F13:AZ13))","v":0},{"$f":"MIN($E13/BB$5,$E13-SUM($F13:BA13))","v":0},{"$f":"MIN($E13/BC$5,$E13-SUM($F13:BB13))","v":0},{"$f":"MIN($E13/BD$5,$E13-SUM($F13:BC13))","v":0},{"$f":"MIN($E13/BE$5,$E13-SUM($F13:BD13))","v":0},{"$f":"MIN($E13/BF$5,$E13-SUM($F13:BE13))","v":0},{"$f":"MIN($E13/BG$5,$E13-SUM($F13:BF13))","v":0},{"$f":"MIN($E13/BH$5,$E13-SUM($F13:BG13))","v":0},{"$f":"MIN($E13/BI$5,$E13-SUM($F13:BH13))","v":0},{"$f":"MIN($E13/BJ$5,$E13-SUM($F13:BI13))","v":0},{"$f":"MIN($E13/BK$5,$E13-SUM($F13:BJ13))","v":0},{"$f":"MIN($E13/BL$5,$E13-SUM($F13:BK13))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D14*12)","v":"1994-03-31"},-16,{"$f":"H$10","v":34.873420605248192},null,null,null,{"$f":"$E14/$J$5","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:I14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:J14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:K14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:L14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:M14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:N14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:O14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:P14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:Q14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:R14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:S14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:T14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:U14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:V14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:W14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:X14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:Y14))","v":1.7436710302624097},{"$f":"MIN($E14/$J$5,$E14-SUM($F14:Z14))","v":1.7436710302624097},{"$f":"MIN($E14/AB$5,$E14-SUM($F14:AA14))","v":1.7436710302624097},{"$f":"MIN($E14/AC$5,$E14-SUM($F14:AB14))","v":0},{"$f":"MIN($E14/AD$5,$E14-SUM($F14:AC14))","v":0},{"$f":"MIN($E14/AE$5,$E14-SUM($F14:AD14))","v":0},{"$f":"MIN($E14/AF$5,$E14-SUM($F14:AE14))","v":0},{"$f":"MIN($E14/AG$5,$E14-SUM($F14:AF14))","v":0},{"$f":"MIN($E14/AH$5,$E14-SUM($F14:AG14))","v":0},{"$f":"MIN($E14/AI$5,$E14-SUM($F14:AH14))","v":0},{"$f":"MIN($E14/AJ$5,$E14-SUM($F14:AI14))","v":0},{"$f":"MIN($E14/AK$5,$E14-SUM($F14:AJ14))","v":0},{"$f":"MIN($E14/AL$5,$E14-SUM($F14:AK14))","v":0},{"$f":"MIN($E14/AM$5,$E14-SUM($F14:AL14))","v":0},{"$f":"MIN($E14/AN$5,$E14-SUM($F14:AM14))","v":0},{"$f":"MIN($E14/AO$5,$E14-SUM($F14:AN14))","v":0},{"$f":"MIN($E14/AP$5,$E14-SUM($F14:AO14))","v":0},{"$f":"MIN($E14/AQ$5,$E14-SUM($F14:AP14))","v":0},{"$f":"MIN($E14/AR$5,$E14-SUM($F14:AQ14))","v":0},{"$f":"MIN($E14/AS$5,$E14-SUM($F14:AR14))","v":0},{"$f":"MIN($E14/AT$5,$E14-SUM($F14:AS14))","v":0},{"$f":"MIN($E14/AU$5,$E14-SUM($F14:AT14))","v":0},{"$f":"MIN($E14/AV$5,$E14-SUM($F14:AU14))","v":0},{"$f":"MIN($E14/AW$5,$E14-SUM($F14:AV14))","v":0},{"$f":"MIN($E14/AX$5,$E14-SUM($F14:AW14))","v":0},{"$f":"MIN($E14/AY$5,$E14-SUM($F14:AX14))","v":0},{"$f":"MIN($E14/AZ$5,$E14-SUM($F14:AY14))","v":0},{"$f":"MIN($E14/BA$5,$E14-SUM($F14:AZ14))","v":0},{"$f":"MIN($E14/BB$5,$E14-SUM($F14:BA14))","v":0},{"$f":"MIN($E14/BC$5,$E14-SUM($F14:BB14))","v":0},{"$f":"MIN($E14/BD$5,$E14-SUM($F14:BC14))","v":0},{"$f":"MIN($E14/BE$5,$E14-SUM($F14:BD14))","v":0},{"$f":"MIN($E14/BF$5,$E14-SUM($F14:BE14))","v":0},{"$f":"MIN($E14/BG$5,$E14-SUM($F14:BF14))","v":0},{"$f":"MIN($E14/BH$5,$E14-SUM($F14:BG14))","v":0},{"$f":"MIN($E14/BI$5,$E14-SUM($F14:BH14))","v":0},{"$f":"MIN($E14/BJ$5,$E14-SUM($F14:BI14))","v":0},{"$f":"MIN($E14/BK$5,$E14-SUM($F14:BJ14))","v":0},{"$f":"MIN($E14/BL$5,$E14-SUM($F14:BK14))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D15*12)","v":"1995-03-31"},-15,{"$f":"I$10","v":15.883751863318423},null,null,null,null,{"$f":"$E15/$J$5","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:J15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:K15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:L15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:M15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:N15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:O15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:P15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:Q15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:R15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:S15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:T15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:U15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:V15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:W15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:X15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:Y15))","v":0.79418759316592114},{"$f":"MIN($E15/$J$5,$E15-SUM($F15:Z15))","v":0.79418759316592114},{"$f":"MIN($E15/AB$5,$E15-SUM($F15:AA15))","v":0.79418759316592114},{"$f":"MIN($E15/AC$5,$E15-SUM($F15:AB15))","v":0.79418759316592114},{"$f":"MIN($E15/AD$5,$E15-SUM($F15:AC15))","v":5.3290705182007514E-15},{"$f":"MIN($E15/AE$5,$E15-SUM($F15:AD15))","v":0},{"$f":"MIN($E15/AF$5,$E15-SUM($F15:AE15))","v":0},{"$f":"MIN($E15/AG$5,$E15-SUM($F15:AF15))","v":0},{"$f":"MIN($E15/AH$5,$E15-SUM($F15:AG15))","v":0},{"$f":"MIN($E15/AI$5,$E15-SUM($F15:AH15))","v":0},{"$f":"MIN($E15/AJ$5,$E15-SUM($F15:AI15))","v":0},{"$f":"MIN($E15/AK$5,$E15-SUM($F15:AJ15))","v":0},{"$f":"MIN($E15/AL$5,$E15-SUM($F15:AK15))","v":0},{"$f":"MIN($E15/AM$5,$E15-SUM($F15:AL15))","v":0},{"$f":"MIN($E15/AN$5,$E15-SUM($F15:AM15))","v":0},{"$f":"MIN($E15/AO$5,$E15-SUM($F15:AN15))","v":0},{"$f":"MIN($E15/AP$5,$E15-SUM($F15:AO15))","v":0},{"$f":"MIN($E15/AQ$5,$E15-SUM($F15:AP15))","v":0},{"$f":"MIN($E15/AR$5,$E15-SUM($F15:AQ15))","v":0},{"$f":"MIN($E15/AS$5,$E15-SUM($F15:AR15))","v":0},{"$f":"MIN($E15/AT$5,$E15-SUM($F15:AS15))","v":0},{"$f":"MIN($E15/AU$5,$E15-SUM($F15:AT15))","v":0},{"$f":"MIN($E15/AV$5,$E15-SUM($F15:AU15))","v":0},{"$f":"MIN($E15/AW$5,$E15-SUM($F15:AV15))","v":0},{"$f":"MIN($E15/AX$5,$E15-SUM($F15:AW15))","v":0},{"$f":"MIN($E15/AY$5,$E15-SUM($F15:AX15))","v":0},{"$f":"MIN($E15/AZ$5,$E15-SUM($F15:AY15))","v":0},{"$f":"MIN($E15/BA$5,$E15-SUM($F15:AZ15))","v":0},{"$f":"MIN($E15/BB$5,$E15-SUM($F15:BA15))","v":0},{"$f":"MIN($E15/BC$5,$E15-SUM($F15:BB15))","v":0},{"$f":"MIN($E15/BD$5,$E15-SUM($F15:BC15))","v":0},{"$f":"MIN($E15/BE$5,$E15-SUM($F15:BD15))","v":0},{"$f":"MIN($E15/BF$5,$E15-SUM($F15:BE15))","v":0},{"$f":"MIN($E15/BG$5,$E15-SUM($F15:BF15))","v":0},{"$f":"MIN($E15/BH$5,$E15-SUM($F15:BG15))","v":0},{"$f":"MIN($E15/BI$5,$E15-SUM($F15:BH15))","v":0},{"$f":"MIN($E15/BJ$5,$E15-SUM($F15:BI15))","v":0},{"$f":"MIN($E15/BK$5,$E15-SUM($F15:BJ15))","v":0},{"$f":"MIN($E15/BL$5,$E15-SUM($F15:BK15))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D16*12)","v":"1996-03-31"},-14,{"$f":"J$10","v":18.687319564734619},null,null,null,null,null,{"$f":"$E16/$J$5","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:K16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:L16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:M16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:N16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:O16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:P16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:Q16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:R16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:S16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:T16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:U16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:V16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:W16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:X16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:Y16))","v":0.93436597823673095},{"$f":"MIN($E16/$J$5,$E16-SUM($F16:Z16))","v":0.93436597823673095},{"$f":"MIN($E16/AB$5,$E16-SUM($F16:AA16))","v":0.93436597823673095},{"$f":"MIN($E16/AC$5,$E16-SUM($F16:AB16))","v":0.93436597823673095},{"$f":"MIN($E16/AD$5,$E16-SUM($F16:AC16))","v":0.93436597823673095},{"$f":"MIN($E16/AE$5,$E16-SUM($F16:AD16))","v":3.5527136788005009E-15},{"$f":"MIN($E16/AF$5,$E16-SUM($F16:AE16))","v":0},{"$f":"MIN($E16/AG$5,$E16-SUM($F16:AF16))","v":0},{"$f":"MIN($E16/AH$5,$E16-SUM($F16:AG16))","v":0},{"$f":"MIN($E16/AI$5,$E16-SUM($F16:AH16))","v":0},{"$f":"MIN($E16/AJ$5,$E16-SUM($F16:AI16))","v":0},{"$f":"MIN($E16/AK$5,$E16-SUM($F16:AJ16))","v":0},{"$f":"MIN($E16/AL$5,$E16-SUM($F16:AK16))","v":0},{"$f":"MIN($E16/AM$5,$E16-SUM($F16:AL16))","v":0},{"$f":"MIN($E16/AN$5,$E16-SUM($F16:AM16))","v":0},{"$f":"MIN($E16/AO$5,$E16-SUM($F16:AN16))","v":0},{"$f":"MIN($E16/AP$5,$E16-SUM($F16:AO16))","v":0},{"$f":"MIN($E16/AQ$5,$E16-SUM($F16:AP16))","v":0},{"$f":"MIN($E16/AR$5,$E16-SUM($F16:AQ16))","v":0},{"$f":"MIN($E16/AS$5,$E16-SUM($F16:AR16))","v":0},{"$f":"MIN($E16/AT$5,$E16-SUM($F16:AS16))","v":0},{"$f":"MIN($E16/AU$5,$E16-SUM($F16:AT16))","v":0},{"$f":"MIN($E16/AV$5,$E16-SUM($F16:AU16))","v":0},{"$f":"MIN($E16/AW$5,$E16-SUM($F16:AV16))","v":0},{"$f":"MIN($E16/AX$5,$E16-SUM($F16:AW16))","v":0},{"$f":"MIN($E16/AY$5,$E16-SUM($F16:AX16))","v":0},{"$f":"MIN($E16/AZ$5,$E16-SUM($F16:AY16))","v":0},{"$f":"MIN($E16/BA$5,$E16-SUM($F16:AZ16))","v":0},{"$f":"MIN($E16/BB$5,$E16-SUM($F16:BA16))","v":0},{"$f":"MIN($E16/BC$5,$E16-SUM($F16:BB16))","v":0},{"$f":"MIN($E16/BD$5,$E16-SUM($F16:BC16))","v":0},{"$f":"MIN($E16/BE$5,$E16-SUM($F16:BD16))","v":0},{"$f":"MIN($E16/BF$5,$E16-SUM($F16:BE16))","v":0},{"$f":"MIN($E16/BG$5,$E16-SUM($F16:BF16))","v":0},{"$f":"MIN($E16/BH$5,$E16-SUM($F16:BG16))","v":0},{"$f":"MIN($E16/BI$5,$E16-SUM($F16:BH16))","v":0},{"$f":"MIN($E16/BJ$5,$E16-SUM($F16:BI16))","v":0},{"$f":"MIN($E16/BK$5,$E16-SUM($F16:BJ16))","v":0},{"$f":"MIN($E16/BL$5,$E16-SUM($F16:BK16))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D17*12)","v":"1997-03-31"},-13,{"$f":"K$10","v":16.143895033615262},null,null,null,null,null,null,{"$f":"$E17/$J$5","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:L17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:M17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:N17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:O17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:P17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:Q17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:R17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:S17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:T17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:U17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:V17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:W17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:X17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:Y17))","v":0.80719475168076316},{"$f":"MIN($E17/$J$5,$E17-SUM($F17:Z17))","v":0.80719475168076316},{"$f":"MIN($E17/AB$5,$E17-SUM($F17:AA17))","v":0.80719475168076316},{"$f":"MIN($E17/AC$5,$E17-SUM($F17:AB17))","v":0.80719475168076316},{"$f":"MIN($E17/AD$5,$E17-SUM($F17:AC17))","v":0.80719475168076316},{"$f":"MIN($E17/AE$5,$E17-SUM($F17:AD17))","v":0.80719475168076316},{"$f":"MIN($E17/AF$5,$E17-SUM($F17:AE17))","v":0},{"$f":"MIN($E17/AG$5,$E17-SUM($F17:AF17))","v":0},{"$f":"MIN($E17/AH$5,$E17-SUM($F17:AG17))","v":0},{"$f":"MIN($E17/AI$5,$E17-SUM($F17:AH17))","v":0},{"$f":"MIN($E17/AJ$5,$E17-SUM($F17:AI17))","v":0},{"$f":"MIN($E17/AK$5,$E17-SUM($F17:AJ17))","v":0},{"$f":"MIN($E17/AL$5,$E17-SUM($F17:AK17))","v":0},{"$f":"MIN($E17/AM$5,$E17-SUM($F17:AL17))","v":0},{"$f":"MIN($E17/AN$5,$E17-SUM($F17:AM17))","v":0},{"$f":"MIN($E17/AO$5,$E17-SUM($F17:AN17))","v":0},{"$f":"MIN($E17/AP$5,$E17-SUM($F17:AO17))","v":0},{"$f":"MIN($E17/AQ$5,$E17-SUM($F17:AP17))","v":0},{"$f":"MIN($E17/AR$5,$E17-SUM($F17:AQ17))","v":0},{"$f":"MIN($E17/AS$5,$E17-SUM($F17:AR17))","v":0},{"$f":"MIN($E17/AT$5,$E17-SUM($F17:AS17))","v":0},{"$f":"MIN($E17/AU$5,$E17-SUM($F17:AT17))","v":0},{"$f":"MIN($E17/AV$5,$E17-SUM($F17:AU17))","v":0},{"$f":"MIN($E17/AW$5,$E17-SUM($F17:AV17))","v":0},{"$f":"MIN($E17/AX$5,$E17-SUM($F17:AW17))","v":0},{"$f":"MIN($E17/AY$5,$E17-SUM($F17:AX17))","v":0},{"$f":"MIN($E17/AZ$5,$E17-SUM($F17:AY17))","v":0},{"$f":"MIN($E17/BA$5,$E17-SUM($F17:AZ17))","v":0},{"$f":"MIN($E17/BB$5,$E17-SUM($F17:BA17))","v":0},{"$f":"MIN($E17/BC$5,$E17-SUM($F17:BB17))","v":0},{"$f":"MIN($E17/BD$5,$E17-SUM($F17:BC17))","v":0},{"$f":"MIN($E17/BE$5,$E17-SUM($F17:BD17))","v":0},{"$f":"MIN($E17/BF$5,$E17-SUM($F17:BE17))","v":0},{"$f":"MIN($E17/BG$5,$E17-SUM($F17:BF17))","v":0},{"$f":"MIN($E17/BH$5,$E17-SUM($F17:BG17))","v":0},{"$f":"MIN($E17/BI$5,$E17-SUM($F17:BH17))","v":0},{"$f":"MIN($E17/BJ$5,$E17-SUM($F17:BI17))","v":0},{"$f":"MIN($E17/BK$5,$E17-SUM($F17:BJ17))","v":0},{"$f":"MIN($E17/BL$5,$E17-SUM($F17:BK17))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D18*12)","v":"1998-03-31"},-12,{"$f":"L$10","v":26.902896725440797},null,null,null,null,null,null,null,{"$f":"$E18/$J$5","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:M18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:N18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:O18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:P18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:Q18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:R18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:S18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:T18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:U18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:V18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:W18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:X18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:Y18))","v":1.34514483627204},{"$f":"MIN($E18/$J$5,$E18-SUM($F18:Z18))","v":1.34514483627204},{"$f":"MIN($E18/AB$5,$E18-SUM($F18:AA18))","v":1.34514483627204},{"$f":"MIN($E18/AC$5,$E18-SUM($F18:AB18))","v":1.34514483627204},{"$f":"MIN($E18/AD$5,$E18-SUM($F18:AC18))","v":1.34514483627204},{"$f":"MIN($E18/AE$5,$E18-SUM($F18:AD18))","v":1.34514483627204},{"$f":"MIN($E18/AF$5,$E18-SUM($F18:AE18))","v":1.3451448362720306},{"$f":"MIN($E18/AG$5,$E18-SUM($F18:AF18))","v":0},{"$f":"MIN($E18/AH$5,$E18-SUM($F18:AG18))","v":0},{"$f":"MIN($E18/AI$5,$E18-SUM($F18:AH18))","v":0},{"$f":"MIN($E18/AJ$5,$E18-SUM($F18:AI18))","v":0},{"$f":"MIN($E18/AK$5,$E18-SUM($F18:AJ18))","v":0},{"$f":"MIN($E18/AL$5,$E18-SUM($F18:AK18))","v":0},{"$f":"MIN($E18/AM$5,$E18-SUM($F18:AL18))","v":0},{"$f":"MIN($E18/AN$5,$E18-SUM($F18:AM18))","v":0},{"$f":"MIN($E18/AO$5,$E18-SUM($F18:AN18))","v":0},{"$f":"MIN($E18/AP$5,$E18-SUM($F18:AO18))","v":0},{"$f":"MIN($E18/AQ$5,$E18-SUM($F18:AP18))","v":0},{"$f":"MIN($E18/AR$5,$E18-SUM($F18:AQ18))","v":0},{"$f":"MIN($E18/AS$5,$E18-SUM($F18:AR18))","v":0},{"$f":"MIN($E18/AT$5,$E18-SUM($F18:AS18))","v":0},{"$f":"MIN($E18/AU$5,$E18-SUM($F18:AT18))","v":0},{"$f":"MIN($E18/AV$5,$E18-SUM($F18:AU18))","v":0},{"$f":"MIN($E18/AW$5,$E18-SUM($F18:AV18))","v":0},{"$f":"MIN($E18/AX$5,$E18-SUM($F18:AW18))","v":0},{"$f":"MIN($E18/AY$5,$E18-SUM($F18:AX18))","v":0},{"$f":"MIN($E18/AZ$5,$E18-SUM($F18:AY18))","v":0},{"$f":"MIN($E18/BA$5,$E18-SUM($F18:AZ18))","v":0},{"$f":"MIN($E18/BB$5,$E18-SUM($F18:BA18))","v":0},{"$f":"MIN($E18/BC$5,$E18-SUM($F18:BB18))","v":0},{"$f":"MIN($E18/BD$5,$E18-SUM($F18:BC18))","v":0},{"$f":"MIN($E18/BE$5,$E18-SUM($F18:BD18))","v":0},{"$f":"MIN($E18/BF$5,$E18-SUM($F18:BE18))","v":0},{"$f":"MIN($E18/BG$5,$E18-SUM($F18:BF18))","v":0},{"$f":"MIN($E18/BH$5,$E18-SUM($F18:BG18))","v":0},{"$f":"MIN($E18/BI$5,$E18-SUM($F18:BH18))","v":0},{"$f":"MIN($E18/BJ$5,$E18-SUM($F18:BI18))","v":0},{"$f":"MIN($E18/BK$5,$E18-SUM($F18:BJ18))","v":0},{"$f":"MIN($E18/BL$5,$E18-SUM($F18:BK18))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D19*12)","v":"1999-03-31"},-11,{"$f":"M$10","v":46.630891330891316},null,null,null,null,null,null,null,null,{"$f":"$E19/$J$5","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:N19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:O19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:P19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:Q19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:R19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:S19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:T19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:U19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:V19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:W19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:X19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:Y19))","v":2.331544566544566},{"$f":"MIN($E19/$J$5,$E19-SUM($F19:Z19))","v":2.331544566544566},{"$f":"MIN($E19/AB$5,$E19-SUM($F19:AA19))","v":2.331544566544566},{"$f":"MIN($E19/AC$5,$E19-SUM($F19:AB19))","v":2.331544566544566},{"$f":"MIN($E19/AD$5,$E19-SUM($F19:AC19))","v":2.331544566544566},{"$f":"MIN($E19/AE$5,$E19-SUM($F19:AD19))","v":2.331544566544566},{"$f":"MIN($E19/AF$5,$E19-SUM($F19:AE19))","v":2.331544566544566},{"$f":"MIN($E19/AG$5,$E19-SUM($F19:AF19))","v":2.331544566544566},{"$f":"MIN($E19/AH$5,$E19-SUM($F19:AG19))","v":7.1054273576010019E-15},{"$f":"MIN($E19/AI$5,$E19-SUM($F19:AH19))","v":0},{"$f":"MIN($E19/AJ$5,$E19-SUM($F19:AI19))","v":0},{"$f":"MIN($E19/AK$5,$E19-SUM($F19:AJ19))","v":0},{"$f":"MIN($E19/AL$5,$E19-SUM($F19:AK19))","v":0},{"$f":"MIN($E19/AM$5,$E19-SUM($F19:AL19))","v":0},{"$f":"MIN($E19/AN$5,$E19-SUM($F19:AM19))","v":0},{"$f":"MIN($E19/AO$5,$E19-SUM($F19:AN19))","v":0},{"$f":"MIN($E19/AP$5,$E19-SUM($F19:AO19))","v":0},{"$f":"MIN($E19/AQ$5,$E19-SUM($F19:AP19))","v":0},{"$f":"MIN($E19/AR$5,$E19-SUM($F19:AQ19))","v":0},{"$f":"MIN($E19/AS$5,$E19-SUM($F19:AR19))","v":0},{"$f":"MIN($E19/AT$5,$E19-SUM($F19:AS19))","v":0},{"$f":"MIN($E19/AU$5,$E19-SUM($F19:AT19))","v":0},{"$f":"MIN($E19/AV$5,$E19-SUM($F19:AU19))","v":0},{"$f":"MIN($E19/AW$5,$E19-SUM($F19:AV19))","v":0},{"$f":"MIN($E19/AX$5,$E19-SUM($F19:AW19))","v":0},{"$f":"MIN($E19/AY$5,$E19-SUM($F19:AX19))","v":0},{"$f":"MIN($E19/AZ$5,$E19-SUM($F19:AY19))","v":0},{"$f":"MIN($E19/BA$5,$E19-SUM($F19:AZ19))","v":0},{"$f":"MIN($E19/BB$5,$E19-SUM($F19:BA19))","v":0},{"$f":"MIN($E19/BC$5,$E19-SUM($F19:BB19))","v":0},{"$f":"MIN($E19/BD$5,$E19-SUM($F19:BC19))","v":0},{"$f":"MIN($E19/BE$5,$E19-SUM($F19:BD19))","v":0},{"$f":"MIN($E19/BF$5,$E19-SUM($F19:BE19))","v":0},{"$f":"MIN($E19/BG$5,$E19-SUM($F19:BF19))","v":0},{"$f":"MIN($E19/BH$5,$E19-SUM($F19:BG19))","v":0},{"$f":"MIN($E19/BI$5,$E19-SUM($F19:BH19))","v":0},{"$f":"MIN($E19/BJ$5,$E19-SUM($F19:BI19))","v":0},{"$f":"MIN($E19/BK$5,$E19-SUM($F19:BJ19))","v":0},{"$f":"MIN($E19/BL$5,$E19-SUM($F19:BK19))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D20*12)","v":"2000-03-31"},-10,{"$f":"N$10","v":24.792089369802618},null,null,null,null,null,null,null,null,null,{"$f":"$E20/$J$5","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:O20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:P20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:Q20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:R20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:S20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:T20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:U20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:V20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:W20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:X20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:Y20))","v":1.2396044684901308},{"$f":"MIN($E20/$J$5,$E20-SUM($F20:Z20))","v":1.2396044684901308},{"$f":"MIN($E20/AB$5,$E20-SUM($F20:AA20))","v":1.2396044684901308},{"$f":"MIN($E20/AC$5,$E20-SUM($F20:AB20))","v":1.2396044684901308},{"$f":"MIN($E20/AD$5,$E20-SUM($F20:AC20))","v":1.2396044684901308},{"$f":"MIN($E20/AE$5,$E20-SUM($F20:AD20))","v":1.2396044684901308},{"$f":"MIN($E20/AF$5,$E20-SUM($F20:AE20))","v":1.2396044684901308},{"$f":"MIN($E20/AG$5,$E20-SUM($F20:AF20))","v":1.2396044684901308},{"$f":"MIN($E20/AH$5,$E20-SUM($F20:AG20))","v":1.2396044684901284},{"$f":"MIN($E20/AI$5,$E20-SUM($F20:AH20))","v":0},{"$f":"MIN($E20/AJ$5,$E20-SUM($F20:AI20))","v":0},{"$f":"MIN($E20/AK$5,$E20-SUM($F20:AJ20))","v":0},{"$f":"MIN($E20/AL$5,$E20-SUM($F20:AK20))","v":0},{"$f":"MIN($E20/AM$5,$E20-SUM($F20:AL20))","v":0},{"$f":"MIN($E20/AN$5,$E20-SUM($F20:AM20))","v":0},{"$f":"MIN($E20/AO$5,$E20-SUM($F20:AN20))","v":0},{"$f":"MIN($E20/AP$5,$E20-SUM($F20:AO20))","v":0},{"$f":"MIN($E20/AQ$5,$E20-SUM($F20:AP20))","v":0},{"$f":"MIN($E20/AR$5,$E20-SUM($F20:AQ20))","v":0},{"$f":"MIN($E20/AS$5,$E20-SUM($F20:AR20))","v":0},{"$f":"MIN($E20/AT$5,$E20-SUM($F20:AS20))","v":0},{"$f":"MIN($E20/AU$5,$E20-SUM($F20:AT20))","v":0},{"$f":"MIN($E20/AV$5,$E20-SUM($F20:AU20))","v":0},{"$f":"MIN($E20/AW$5,$E20-SUM($F20:AV20))","v":0},{"$f":"MIN($E20/AX$5,$E20-SUM($F20:AW20))","v":0},{"$f":"MIN($E20/AY$5,$E20-SUM($F20:AX20))","v":0},{"$f":"MIN($E20/AZ$5,$E20-SUM($F20:AY20))","v":0},{"$f":"MIN($E20/BA$5,$E20-SUM($F20:AZ20))","v":0},{"$f":"MIN($E20/BB$5,$E20-SUM($F20:BA20))","v":0},{"$f":"MIN($E20/BC$5,$E20-SUM($F20:BB20))","v":0},{"$f":"MIN($E20/BD$5,$E20-SUM($F20:BC20))","v":0},{"$f":"MIN($E20/BE$5,$E20-SUM($F20:BD20))","v":0},{"$f":"MIN($E20/BF$5,$E20-SUM($F20:BE20))","v":0},{"$f":"MIN($E20/BG$5,$E20-SUM($F20:BF20))","v":0},{"$f":"MIN($E20/BH$5,$E20-SUM($F20:BG20))","v":0},{"$f":"MIN($E20/BI$5,$E20-SUM($F20:BH20))","v":0},{"$f":"MIN($E20/BJ$5,$E20-SUM($F20:BI20))","v":0},{"$f":"MIN($E20/BK$5,$E20-SUM($F20:BJ20))","v":0},{"$f":"MIN($E20/BL$5,$E20-SUM($F20:BK20))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D21*12)","v":"2001-03-31"},-9,{"$f":"O$10","v":28.378933986437598},null,null,null,null,null,null,null,null,null,null,{"$f":"$E21/$J$5","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:P21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:Q21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:R21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:S21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:T21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:U21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:V21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:W21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:X21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:Y21))","v":1.41894669932188},{"$f":"MIN($E21/$J$5,$E21-SUM($F21:Z21))","v":1.41894669932188},{"$f":"MIN($E21/AB$5,$E21-SUM($F21:AA21))","v":1.41894669932188},{"$f":"MIN($E21/AC$5,$E21-SUM($F21:AB21))","v":1.41894669932188},{"$f":"MIN($E21/AD$5,$E21-SUM($F21:AC21))","v":1.41894669932188},{"$f":"MIN($E21/AE$5,$E21-SUM($F21:AD21))","v":1.41894669932188},{"$f":"MIN($E21/AF$5,$E21-SUM($F21:AE21))","v":1.41894669932188},{"$f":"MIN($E21/AG$5,$E21-SUM($F21:AF21))","v":1.41894669932188},{"$f":"MIN($E21/AH$5,$E21-SUM($F21:AG21))","v":1.41894669932188},{"$f":"MIN($E21/AI$5,$E21-SUM($F21:AH21))","v":1.41894669932188},{"$f":"MIN($E21/AJ$5,$E21-SUM($F21:AI21))","v":7.1054273576010019E-15},{"$f":"MIN($E21/AK$5,$E21-SUM($F21:AJ21))","v":0},{"$f":"MIN($E21/AL$5,$E21-SUM($F21:AK21))","v":0},{"$f":"MIN($E21/AM$5,$E21-SUM($F21:AL21))","v":0},{"$f":"MIN($E21/AN$5,$E21-SUM($F21:AM21))","v":0},{"$f":"MIN($E21/AO$5,$E21-SUM($F21:AN21))","v":0},{"$f":"MIN($E21/AP$5,$E21-SUM($F21:AO21))","v":0},{"$f":"MIN($E21/AQ$5,$E21-SUM($F21:AP21))","v":0},{"$f":"MIN($E21/AR$5,$E21-SUM($F21:AQ21))","v":0},{"$f":"MIN($E21/AS$5,$E21-SUM($F21:AR21))","v":0},{"$f":"MIN($E21/AT$5,$E21-SUM($F21:AS21))","v":0},{"$f":"MIN($E21/AU$5,$E21-SUM($F21:AT21))","v":0},{"$f":"MIN($E21/AV$5,$E21-SUM($F21:AU21))","v":0},{"$f":"MIN($E21/AW$5,$E21-SUM($F21:AV21))","v":0},{"$f":"MIN($E21/AX$5,$E21-SUM($F21:AW21))","v":0},{"$f":"MIN($E21/AY$5,$E21-SUM($F21:AX21))","v":0},{"$f":"MIN($E21/AZ$5,$E21-SUM($F21:AY21))","v":0},{"$f":"MIN($E21/BA$5,$E21-SUM($F21:AZ21))","v":0},{"$f":"MIN($E21/BB$5,$E21-SUM($F21:BA21))","v":0},{"$f":"MIN($E21/BC$5,$E21-SUM($F21:BB21))","v":0},{"$f":"MIN($E21/BD$5,$E21-SUM($F21:BC21))","v":0},{"$f":"MIN($E21/BE$5,$E21-SUM($F21:BD21))","v":0},{"$f":"MIN($E21/BF$5,$E21-SUM($F21:BE21))","v":0},{"$f":"MIN($E21/BG$5,$E21-SUM($F21:BF21))","v":0},{"$f":"MIN($E21/BH$5,$E21-SUM($F21:BG21))","v":0},{"$f":"MIN($E21/BI$5,$E21-SUM($F21:BH21))","v":0},{"$f":"MIN($E21/BJ$5,$E21-SUM($F21:BI21))","v":0},{"$f":"MIN($E21/BK$5,$E21-SUM($F21:BJ21))","v":0},{"$f":"MIN($E21/BL$5,$E21-SUM($F21:BK21))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D22*12)","v":"2002-03-31"},-8,{"$f":"P$10","v":17.714968897535783},null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E22/$J$5","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:Q22))","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:R22))","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:S22))","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:T22))","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:U22))","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:V22))","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:W22))","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:X22))","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:Y22))","v":0.88574844487678916},{"$f":"MIN($E22/$J$5,$E22-SUM($F22:Z22))","v":0.88574844487678916},{"$f":"MIN($E22/AB$5,$E22-SUM($F22:AA22))","v":0.88574844487678916},{"$f":"MIN($E22/AC$5,$E22-SUM($F22:AB22))","v":0.88574844487678916},{"$f":"MIN($E22/AD$5,$E22-SUM($F22:AC22))","v":0.88574844487678916},{"$f":"MIN($E22/AE$5,$E22-SUM($F22:AD22))","v":0.88574844487678916},{"$f":"MIN($E22/AF$5,$E22-SUM($F22:AE22))","v":0.88574844487678916},{"$f":"MIN($E22/AG$5,$E22-SUM($F22:AF22))","v":0.88574844487678916},{"$f":"MIN($E22/AH$5,$E22-SUM($F22:AG22))","v":0.88574844487678916},{"$f":"MIN($E22/AI$5,$E22-SUM($F22:AH22))","v":0.88574844487678916},{"$f":"MIN($E22/AJ$5,$E22-SUM($F22:AI22))","v":0.88574844487678916},{"$f":"MIN($E22/AK$5,$E22-SUM($F22:AJ22))","v":0},{"$f":"MIN($E22/AL$5,$E22-SUM($F22:AK22))","v":0},{"$f":"MIN($E22/AM$5,$E22-SUM($F22:AL22))","v":0},{"$f":"MIN($E22/AN$5,$E22-SUM($F22:AM22))","v":0},{"$f":"MIN($E22/AO$5,$E22-SUM($F22:AN22))","v":0},{"$f":"MIN($E22/AP$5,$E22-SUM($F22:AO22))","v":0},{"$f":"MIN($E22/AQ$5,$E22-SUM($F22:AP22))","v":0},{"$f":"MIN($E22/AR$5,$E22-SUM($F22:AQ22))","v":0},{"$f":"MIN($E22/AS$5,$E22-SUM($F22:AR22))","v":0},{"$f":"MIN($E22/AT$5,$E22-SUM($F22:AS22))","v":0},{"$f":"MIN($E22/AU$5,$E22-SUM($F22:AT22))","v":0},{"$f":"MIN($E22/AV$5,$E22-SUM($F22:AU22))","v":0},{"$f":"MIN($E22/AW$5,$E22-SUM($F22:AV22))","v":0},{"$f":"MIN($E22/AX$5,$E22-SUM($F22:AW22))","v":0},{"$f":"MIN($E22/AY$5,$E22-SUM($F22:AX22))","v":0},{"$f":"MIN($E22/AZ$5,$E22-SUM($F22:AY22))","v":0},{"$f":"MIN($E22/BA$5,$E22-SUM($F22:AZ22))","v":0},{"$f":"MIN($E22/BB$5,$E22-SUM($F22:BA22))","v":0},{"$f":"MIN($E22/BC$5,$E22-SUM($F22:BB22))","v":0},{"$f":"MIN($E22/BD$5,$E22-SUM($F22:BC22))","v":0},{"$f":"MIN($E22/BE$5,$E22-SUM($F22:BD22))","v":0},{"$f":"MIN($E22/BF$5,$E22-SUM($F22:BE22))","v":0},{"$f":"MIN($E22/BG$5,$E22-SUM($F22:BF22))","v":0},{"$f":"MIN($E22/BH$5,$E22-SUM($F22:BG22))","v":0},{"$f":"MIN($E22/BI$5,$E22-SUM($F22:BH22))","v":0},{"$f":"MIN($E22/BJ$5,$E22-SUM($F22:BI22))","v":0},{"$f":"MIN($E22/BK$5,$E22-SUM($F22:BJ22))","v":0},{"$f":"MIN($E22/BL$5,$E22-SUM($F22:BK22))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D23*12)","v":"2003-03-31"},-7,{"$f":"Q$10","v":41.760860372262371},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E23/$J$5","v":2.0880430186131185},{"$f":"MIN($E23/$J$5,$E23-SUM($F23:R23))","v":2.0880430186131185},{"$f":"MIN($E23/$J$5,$E23-SUM($F23:S23))","v":2.0880430186131185},{"$f":"MIN($E23/$J$5,$E23-SUM($F23:T23))","v":2.0880430186131185},{"$f":"MIN($E23/$J$5,$E23-SUM($F23:U23))","v":2.0880430186131185},{"$f":"MIN($E23/$J$5,$E23-SUM($F23:V23))","v":2.0880430186131185},{"$f":"MIN($E23/$J$5,$E23-SUM($F23:W23))","v":2.0880430186131185},{"$f":"MIN($E23/$J$5,$E23-SUM($F23:X23))","v":2.0880430186131185},{"$f":"MIN($E23/$J$5,$E23-SUM($F23:Y23))","v":2.0880430186131185},{"$f":"MIN($E23/$J$5,$E23-SUM($F23:Z23))","v":2.0880430186131185},{"$f":"MIN($E23/AB$5,$E23-SUM($F23:AA23))","v":2.0880430186131185},{"$f":"MIN($E23/AC$5,$E23-SUM($F23:AB23))","v":2.0880430186131185},{"$f":"MIN($E23/AD$5,$E23-SUM($F23:AC23))","v":2.0880430186131185},{"$f":"MIN($E23/AE$5,$E23-SUM($F23:AD23))","v":2.0880430186131185},{"$f":"MIN($E23/AF$5,$E23-SUM($F23:AE23))","v":2.0880430186131185},{"$f":"MIN($E23/AG$5,$E23-SUM($F23:AF23))","v":2.0880430186131185},{"$f":"MIN($E23/AH$5,$E23-SUM($F23:AG23))","v":2.0880430186131185},{"$f":"MIN($E23/AI$5,$E23-SUM($F23:AH23))","v":2.0880430186131185},{"$f":"MIN($E23/AJ$5,$E23-SUM($F23:AI23))","v":2.0880430186131185},{"$f":"MIN($E23/AK$5,$E23-SUM($F23:AJ23))","v":2.0880430186131185},{"$f":"MIN($E23/AL$5,$E23-SUM($F23:AK23))","v":0},{"$f":"MIN($E23/AM$5,$E23-SUM($F23:AL23))","v":0},{"$f":"MIN($E23/AN$5,$E23-SUM($F23:AM23))","v":0},{"$f":"MIN($E23/AO$5,$E23-SUM($F23:AN23))","v":0},{"$f":"MIN($E23/AP$5,$E23-SUM($F23:AO23))","v":0},{"$f":"MIN($E23/AQ$5,$E23-SUM($F23:AP23))","v":0},{"$f":"MIN($E23/AR$5,$E23-SUM($F23:AQ23))","v":0},{"$f":"MIN($E23/AS$5,$E23-SUM($F23:AR23))","v":0},{"$f":"MIN($E23/AT$5,$E23-SUM($F23:AS23))","v":0},{"$f":"MIN($E23/AU$5,$E23-SUM($F23:AT23))","v":0},{"$f":"MIN($E23/AV$5,$E23-SUM($F23:AU23))","v":0},{"$f":"MIN($E23/AW$5,$E23-SUM($F23:AV23))","v":0},{"$f":"MIN($E23/AX$5,$E23-SUM($F23:AW23))","v":0},{"$f":"MIN($E23/AY$5,$E23-SUM($F23:AX23))","v":0},{"$f":"MIN($E23/AZ$5,$E23-SUM($F23:AY23))","v":0},{"$f":"MIN($E23/BA$5,$E23-SUM($F23:AZ23))","v":0},{"$f":"MIN($E23/BB$5,$E23-SUM($F23:BA23))","v":0},{"$f":"MIN($E23/BC$5,$E23-SUM($F23:BB23))","v":0},{"$f":"MIN($E23/BD$5,$E23-SUM($F23:BC23))","v":0},{"$f":"MIN($E23/BE$5,$E23-SUM($F23:BD23))","v":0},{"$f":"MIN($E23/BF$5,$E23-SUM($F23:BE23))","v":0},{"$f":"MIN($E23/BG$5,$E23-SUM($F23:BF23))","v":0},{"$f":"MIN($E23/BH$5,$E23-SUM($F23:BG23))","v":0},{"$f":"MIN($E23/BI$5,$E23-SUM($F23:BH23))","v":0},{"$f":"MIN($E23/BJ$5,$E23-SUM($F23:BI23))","v":0},{"$f":"MIN($E23/BK$5,$E23-SUM($F23:BJ23))","v":0},{"$f":"MIN($E23/BL$5,$E23-SUM($F23:BK23))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D24*12)","v":"2004-03-31"},-6,{"$f":"R$10","v":53.32709083436086},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E24/$J$5","v":2.666354541718043},{"$f":"MIN($E24/$J$5,$E24-SUM($F24:S24))","v":2.666354541718043},{"$f":"MIN($E24/$J$5,$E24-SUM($F24:T24))","v":2.666354541718043},{"$f":"MIN($E24/$J$5,$E24-SUM($F24:U24))","v":2.666354541718043},{"$f":"MIN($E24/$J$5,$E24-SUM($F24:V24))","v":2.666354541718043},{"$f":"MIN($E24/$J$5,$E24-SUM($F24:W24))","v":2.666354541718043},{"$f":"MIN($E24/$J$5,$E24-SUM($F24:X24))","v":2.666354541718043},{"$f":"MIN($E24/$J$5,$E24-SUM($F24:Y24))","v":2.666354541718043},{"$f":"MIN($E24/$J$5,$E24-SUM($F24:Z24))","v":2.666354541718043},{"$f":"MIN($E24/AB$5,$E24-SUM($F24:AA24))","v":2.666354541718043},{"$f":"MIN($E24/AC$5,$E24-SUM($F24:AB24))","v":2.666354541718043},{"$f":"MIN($E24/AD$5,$E24-SUM($F24:AC24))","v":2.666354541718043},{"$f":"MIN($E24/AE$5,$E24-SUM($F24:AD24))","v":2.666354541718043},{"$f":"MIN($E24/AF$5,$E24-SUM($F24:AE24))","v":2.666354541718043},{"$f":"MIN($E24/AG$5,$E24-SUM($F24:AF24))","v":2.666354541718043},{"$f":"MIN($E24/AH$5,$E24-SUM($F24:AG24))","v":2.666354541718043},{"$f":"MIN($E24/AI$5,$E24-SUM($F24:AH24))","v":2.666354541718043},{"$f":"MIN($E24/AJ$5,$E24-SUM($F24:AI24))","v":2.666354541718043},{"$f":"MIN($E24/AK$5,$E24-SUM($F24:AJ24))","v":2.666354541718043},{"$f":"MIN($E24/AL$5,$E24-SUM($F24:AK24))","v":2.666354541718043},{"$f":"MIN($E24/AM$5,$E24-SUM($F24:AL24))","v":0},{"$f":"MIN($E24/AN$5,$E24-SUM($F24:AM24))","v":0},{"$f":"MIN($E24/AO$5,$E24-SUM($F24:AN24))","v":0},{"$f":"MIN($E24/AP$5,$E24-SUM($F24:AO24))","v":0},{"$f":"MIN($E24/AQ$5,$E24-SUM($F24:AP24))","v":0},{"$f":"MIN($E24/AR$5,$E24-SUM($F24:AQ24))","v":0},{"$f":"MIN($E24/AS$5,$E24-SUM($F24:AR24))","v":0},{"$f":"MIN($E24/AT$5,$E24-SUM($F24:AS24))","v":0},{"$f":"MIN($E24/AU$5,$E24-SUM($F24:AT24))","v":0},{"$f":"MIN($E24/AV$5,$E24-SUM($F24:AU24))","v":0},{"$f":"MIN($E24/AW$5,$E24-SUM($F24:AV24))","v":0},{"$f":"MIN($E24/AX$5,$E24-SUM($F24:AW24))","v":0},{"$f":"MIN($E24/AY$5,$E24-SUM($F24:AX24))","v":0},{"$f":"MIN($E24/AZ$5,$E24-SUM($F24:AY24))","v":0},{"$f":"MIN($E24/BA$5,$E24-SUM($F24:AZ24))","v":0},{"$f":"MIN($E24/BB$5,$E24-SUM($F24:BA24))","v":0},{"$f":"MIN($E24/BC$5,$E24-SUM($F24:BB24))","v":0},{"$f":"MIN($E24/BD$5,$E24-SUM($F24:BC24))","v":0},{"$f":"MIN($E24/BE$5,$E24-SUM($F24:BD24))","v":0},{"$f":"MIN($E24/BF$5,$E24-SUM($F24:BE24))","v":0},{"$f":"MIN($E24/BG$5,$E24-SUM($F24:BF24))","v":0},{"$f":"MIN($E24/BH$5,$E24-SUM($F24:BG24))","v":0},{"$f":"MIN($E24/BI$5,$E24-SUM($F24:BH24))","v":0},{"$f":"MIN($E24/BJ$5,$E24-SUM($F24:BI24))","v":0},{"$f":"MIN($E24/BK$5,$E24-SUM($F24:BJ24))","v":0},{"$f":"MIN($E24/BL$5,$E24-SUM($F24:BK24))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D25*12)","v":"2005-03-31"},-5,{"$f":"S$10","v":37.756586411551062},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E25/$J$5","v":1.8878293205775531},{"$f":"MIN($E25/$J$5,$E25-SUM($F25:T25))","v":1.8878293205775531},{"$f":"MIN($E25/$J$5,$E25-SUM($F25:U25))","v":1.8878293205775531},{"$f":"MIN($E25/$J$5,$E25-SUM($F25:V25))","v":1.8878293205775531},{"$f":"MIN($E25/$J$5,$E25-SUM($F25:W25))","v":1.8878293205775531},{"$f":"MIN($E25/$J$5,$E25-SUM($F25:X25))","v":1.8878293205775531},{"$f":"MIN($E25/$J$5,$E25-SUM($F25:Y25))","v":1.8878293205775531},{"$f":"MIN($E25/$J$5,$E25-SUM($F25:Z25))","v":1.8878293205775531},{"$f":"MIN($E25/AB$5,$E25-SUM($F25:AA25))","v":1.8878293205775531},{"$f":"MIN($E25/AC$5,$E25-SUM($F25:AB25))","v":1.8878293205775531},{"$f":"MIN($E25/AD$5,$E25-SUM($F25:AC25))","v":1.8878293205775531},{"$f":"MIN($E25/AE$5,$E25-SUM($F25:AD25))","v":1.8878293205775531},{"$f":"MIN($E25/AF$5,$E25-SUM($F25:AE25))","v":1.8878293205775531},{"$f":"MIN($E25/AG$5,$E25-SUM($F25:AF25))","v":1.8878293205775531},{"$f":"MIN($E25/AH$5,$E25-SUM($F25:AG25))","v":1.8878293205775531},{"$f":"MIN($E25/AI$5,$E25-SUM($F25:AH25))","v":1.8878293205775531},{"$f":"MIN($E25/AJ$5,$E25-SUM($F25:AI25))","v":1.8878293205775531},{"$f":"MIN($E25/AK$5,$E25-SUM($F25:AJ25))","v":1.8878293205775531},{"$f":"MIN($E25/AL$5,$E25-SUM($F25:AK25))","v":1.8878293205775531},{"$f":"MIN($E25/AM$5,$E25-SUM($F25:AL25))","v":1.8878293205775531},{"$f":"MIN($E25/AN$5,$E25-SUM($F25:AM25))","v":7.1054273576010019E-15},{"$f":"MIN($E25/AO$5,$E25-SUM($F25:AN25))","v":0},{"$f":"MIN($E25/AP$5,$E25-SUM($F25:AO25))","v":0},{"$f":"MIN($E25/AQ$5,$E25-SUM($F25:AP25))","v":0},{"$f":"MIN($E25/AR$5,$E25-SUM($F25:AQ25))","v":0},{"$f":"MIN($E25/AS$5,$E25-SUM($F25:AR25))","v":0},{"$f":"MIN($E25/AT$5,$E25-SUM($F25:AS25))","v":0},{"$f":"MIN($E25/AU$5,$E25-SUM($F25:AT25))","v":0},{"$f":"MIN($E25/AV$5,$E25-SUM($F25:AU25))","v":0},{"$f":"MIN($E25/AW$5,$E25-SUM($F25:AV25))","v":0},{"$f":"MIN($E25/AX$5,$E25-SUM($F25:AW25))","v":0},{"$f":"MIN($E25/AY$5,$E25-SUM($F25:AX25))","v":0},{"$f":"MIN($E25/AZ$5,$E25-SUM($F25:AY25))","v":0},{"$f":"MIN($E25/BA$5,$E25-SUM($F25:AZ25))","v":0},{"$f":"MIN($E25/BB$5,$E25-SUM($F25:BA25))","v":0},{"$f":"MIN($E25/BC$5,$E25-SUM($F25:BB25))","v":0},{"$f":"MIN($E25/BD$5,$E25-SUM($F25:BC25))","v":0},{"$f":"MIN($E25/BE$5,$E25-SUM($F25:BD25))","v":0},{"$f":"MIN($E25/BF$5,$E25-SUM($F25:BE25))","v":0},{"$f":"MIN($E25/BG$5,$E25-SUM($F25:BF25))","v":0},{"$f":"MIN($E25/BH$5,$E25-SUM($F25:BG25))","v":0},{"$f":"MIN($E25/BI$5,$E25-SUM($F25:BH25))","v":0},{"$f":"MIN($E25/BJ$5,$E25-SUM($F25:BI25))","v":0},{"$f":"MIN($E25/BK$5,$E25-SUM($F25:BJ25))","v":0},{"$f":"MIN($E25/BL$5,$E25-SUM($F25:BK25))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D26*12)","v":"2006-03-31"},-4,{"$f":"T$10","v":51.834458322260595},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E26/$J$5","v":2.5917229161130297},{"$f":"MIN($E26/$J$5,$E26-SUM($F26:U26))","v":2.5917229161130297},{"$f":"MIN($E26/$J$5,$E26-SUM($F26:V26))","v":2.5917229161130297},{"$f":"MIN($E26/$J$5,$E26-SUM($F26:W26))","v":2.5917229161130297},{"$f":"MIN($E26/$J$5,$E26-SUM($F26:X26))","v":2.5917229161130297},{"$f":"MIN($E26/$J$5,$E26-SUM($F26:Y26))","v":2.5917229161130297},{"$f":"MIN($E26/$J$5,$E26-SUM($F26:Z26))","v":2.5917229161130297},{"$f":"MIN($E26/AB$5,$E26-SUM($F26:AA26))","v":2.5917229161130297},{"$f":"MIN($E26/AC$5,$E26-SUM($F26:AB26))","v":2.5917229161130297},{"$f":"MIN($E26/AD$5,$E26-SUM($F26:AC26))","v":2.5917229161130297},{"$f":"MIN($E26/AE$5,$E26-SUM($F26:AD26))","v":2.5917229161130297},{"$f":"MIN($E26/AF$5,$E26-SUM($F26:AE26))","v":2.5917229161130297},{"$f":"MIN($E26/AG$5,$E26-SUM($F26:AF26))","v":2.5917229161130297},{"$f":"MIN($E26/AH$5,$E26-SUM($F26:AG26))","v":2.5917229161130297},{"$f":"MIN($E26/AI$5,$E26-SUM($F26:AH26))","v":2.5917229161130297},{"$f":"MIN($E26/AJ$5,$E26-SUM($F26:AI26))","v":2.5917229161130297},{"$f":"MIN($E26/AK$5,$E26-SUM($F26:AJ26))","v":2.5917229161130297},{"$f":"MIN($E26/AL$5,$E26-SUM($F26:AK26))","v":2.5917229161130297},{"$f":"MIN($E26/AM$5,$E26-SUM($F26:AL26))","v":2.5917229161130297},{"$f":"MIN($E26/AN$5,$E26-SUM($F26:AM26))","v":2.5917229161130297},{"$f":"MIN($E26/AO$5,$E26-SUM($F26:AN26))","v":2.1316282072803006E-14},{"$f":"MIN($E26/AP$5,$E26-SUM($F26:AO26))","v":0},{"$f":"MIN($E26/AQ$5,$E26-SUM($F26:AP26))","v":0},{"$f":"MIN($E26/AR$5,$E26-SUM($F26:AQ26))","v":0},{"$f":"MIN($E26/AS$5,$E26-SUM($F26:AR26))","v":0},{"$f":"MIN($E26/AT$5,$E26-SUM($F26:AS26))","v":0},{"$f":"MIN($E26/AU$5,$E26-SUM($F26:AT26))","v":0},{"$f":"MIN($E26/AV$5,$E26-SUM($F26:AU26))","v":0},{"$f":"MIN($E26/AW$5,$E26-SUM($F26:AV26))","v":0},{"$f":"MIN($E26/AX$5,$E26-SUM($F26:AW26))","v":0},{"$f":"MIN($E26/AY$5,$E26-SUM($F26:AX26))","v":0},{"$f":"MIN($E26/AZ$5,$E26-SUM($F26:AY26))","v":0},{"$f":"MIN($E26/BA$5,$E26-SUM($F26:AZ26))","v":0},{"$f":"MIN($E26/BB$5,$E26-SUM($F26:BA26))","v":0},{"$f":"MIN($E26/BC$5,$E26-SUM($F26:BB26))","v":0},{"$f":"MIN($E26/BD$5,$E26-SUM($F26:BC26))","v":0},{"$f":"MIN($E26/BE$5,$E26-SUM($F26:BD26))","v":0},{"$f":"MIN($E26/BF$5,$E26-SUM($F26:BE26))","v":0},{"$f":"MIN($E26/BG$5,$E26-SUM($F26:BF26))","v":0},{"$f":"MIN($E26/BH$5,$E26-SUM($F26:BG26))","v":0},{"$f":"MIN($E26/BI$5,$E26-SUM($F26:BH26))","v":0},{"$f":"MIN($E26/BJ$5,$E26-SUM($F26:BI26))","v":0},{"$f":"MIN($E26/BK$5,$E26-SUM($F26:BJ26))","v":0},{"$f":"MIN($E26/BL$5,$E26-SUM($F26:BK26))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D27*12)","v":"2007-03-31"},-3,{"$f":"U$10","v":86.385656044596033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E27/$J$5","v":4.319282802229802},{"$f":"MIN($E27/$J$5,$E27-SUM($F27:V27))","v":4.319282802229802},{"$f":"MIN($E27/$J$5,$E27-SUM($F27:W27))","v":4.319282802229802},{"$f":"MIN($E27/$J$5,$E27-SUM($F27:X27))","v":4.319282802229802},{"$f":"MIN($E27/$J$5,$E27-SUM($F27:Y27))","v":4.319282802229802},{"$f":"MIN($E27/$J$5,$E27-SUM($F27:Z27))","v":4.319282802229802},{"$f":"MIN($E27/AB$5,$E27-SUM($F27:AA27))","v":4.319282802229802},{"$f":"MIN($E27/AC$5,$E27-SUM($F27:AB27))","v":4.319282802229802},{"$f":"MIN($E27/AD$5,$E27-SUM($F27:AC27))","v":4.319282802229802},{"$f":"MIN($E27/AE$5,$E27-SUM($F27:AD27))","v":4.319282802229802},{"$f":"MIN($E27/AF$5,$E27-SUM($F27:AE27))","v":4.319282802229802},{"$f":"MIN($E27/AG$5,$E27-SUM($F27:AF27))","v":4.319282802229802},{"$f":"MIN($E27/AH$5,$E27-SUM($F27:AG27))","v":4.319282802229802},{"$f":"MIN($E27/AI$5,$E27-SUM($F27:AH27))","v":4.319282802229802},{"$f":"MIN($E27/AJ$5,$E27-SUM($F27:AI27))","v":4.319282802229802},{"$f":"MIN($E27/AK$5,$E27-SUM($F27:AJ27))","v":4.319282802229802},{"$f":"MIN($E27/AL$5,$E27-SUM($F27:AK27))","v":4.319282802229802},{"$f":"MIN($E27/AM$5,$E27-SUM($F27:AL27))","v":4.319282802229802},{"$f":"MIN($E27/AN$5,$E27-SUM($F27:AM27))","v":4.319282802229802},{"$f":"MIN($E27/AO$5,$E27-SUM($F27:AN27))","v":4.3192828022297931},{"$f":"MIN($E27/AP$5,$E27-SUM($F27:AO27))","v":0},{"$f":"MIN($E27/AQ$5,$E27-SUM($F27:AP27))","v":0},{"$f":"MIN($E27/AR$5,$E27-SUM($F27:AQ27))","v":0},{"$f":"MIN($E27/AS$5,$E27-SUM($F27:AR27))","v":0},{"$f":"MIN($E27/AT$5,$E27-SUM($F27:AS27))","v":0},{"$f":"MIN($E27/AU$5,$E27-SUM($F27:AT27))","v":0},{"$f":"MIN($E27/AV$5,$E27-SUM($F27:AU27))","v":0},{"$f":"MIN($E27/AW$5,$E27-SUM($F27:AV27))","v":0},{"$f":"MIN($E27/AX$5,$E27-SUM($F27:AW27))","v":0},{"$f":"MIN($E27/AY$5,$E27-SUM($F27:AX27))","v":0},{"$f":"MIN($E27/AZ$5,$E27-SUM($F27:AY27))","v":0},{"$f":"MIN($E27/BA$5,$E27-SUM($F27:AZ27))","v":0},{"$f":"MIN($E27/BB$5,$E27-SUM($F27:BA27))","v":0},{"$f":"MIN($E27/BC$5,$E27-SUM($F27:BB27))","v":0},{"$f":"MIN($E27/BD$5,$E27-SUM($F27:BC27))","v":0},{"$f":"MIN($E27/BE$5,$E27-SUM($F27:BD27))","v":0},{"$f":"MIN($E27/BF$5,$E27-SUM($F27:BE27))","v":0},{"$f":"MIN($E27/BG$5,$E27-SUM($F27:BF27))","v":0},{"$f":"MIN($E27/BH$5,$E27-SUM($F27:BG27))","v":0},{"$f":"MIN($E27/BI$5,$E27-SUM($F27:BH27))","v":0},{"$f":"MIN($E27/BJ$5,$E27-SUM($F27:BI27))","v":0},{"$f":"MIN($E27/BK$5,$E27-SUM($F27:BJ27))","v":0},{"$f":"MIN($E27/BL$5,$E27-SUM($F27:BK27))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D28*12)","v":"2008-03-31"},-2,{"$f":"V$10","v":83.273375837756944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E28/$J$5","v":4.1636687918878472},{"$f":"MIN($E28/$J$5,$E28-SUM($F28:W28))","v":4.1636687918878472},{"$f":"MIN($E28/$J$5,$E28-SUM($F28:X28))","v":4.1636687918878472},{"$f":"MIN($E28/$J$5,$E28-SUM($F28:Y28))","v":4.1636687918878472},{"$f":"MIN($E28/$J$5,$E28-SUM($F28:Z28))","v":4.1636687918878472},{"$f":"MIN($E28/AB$5,$E28-SUM($F28:AA28))","v":4.1636687918878472},{"$f":"MIN($E28/AC$5,$E28-SUM($F28:AB28))","v":4.1636687918878472},{"$f":"MIN($E28/AD$5,$E28-SUM($F28:AC28))","v":4.1636687918878472},{"$f":"MIN($E28/AE$5,$E28-SUM($F28:AD28))","v":4.1636687918878472},{"$f":"MIN($E28/AF$5,$E28-SUM($F28:AE28))","v":4.1636687918878472},{"$f":"MIN($E28/AG$5,$E28-SUM($F28:AF28))","v":4.1636687918878472},{"$f":"MIN($E28/AH$5,$E28-SUM($F28:AG28))","v":4.1636687918878472},{"$f":"MIN($E28/AI$5,$E28-SUM($F28:AH28))","v":4.1636687918878472},{"$f":"MIN($E28/AJ$5,$E28-SUM($F28:AI28))","v":4.1636687918878472},{"$f":"MIN($E28/AK$5,$E28-SUM($F28:AJ28))","v":4.1636687918878472},{"$f":"MIN($E28/AL$5,$E28-SUM($F28:AK28))","v":4.1636687918878472},{"$f":"MIN($E28/AM$5,$E28-SUM($F28:AL28))","v":4.1636687918878472},{"$f":"MIN($E28/AN$5,$E28-SUM($F28:AM28))","v":4.1636687918878472},{"$f":"MIN($E28/AO$5,$E28-SUM($F28:AN28))","v":4.1636687918878472},{"$f":"MIN($E28/AP$5,$E28-SUM($F28:AO28))","v":4.1636687918878472},{"$f":"MIN($E28/AQ$5,$E28-SUM($F28:AP28))","v":4.2632564145606011E-14},{"$f":"MIN($E28/AR$5,$E28-SUM($F28:AQ28))","v":0},{"$f":"MIN($E28/AS$5,$E28-SUM($F28:AR28))","v":0},{"$f":"MIN($E28/AT$5,$E28-SUM($F28:AS28))","v":0},{"$f":"MIN($E28/AU$5,$E28-SUM($F28:AT28))","v":0},{"$f":"MIN($E28/AV$5,$E28-SUM($F28:AU28))","v":0},{"$f":"MIN($E28/AW$5,$E28-SUM($F28:AV28))","v":0},{"$f":"MIN($E28/AX$5,$E28-SUM($F28:AW28))","v":0},{"$f":"MIN($E28/AY$5,$E28-SUM($F28:AX28))","v":0},{"$f":"MIN($E28/AZ$5,$E28-SUM($F28:AY28))","v":0},{"$f":"MIN($E28/BA$5,$E28-SUM($F28:AZ28))","v":0},{"$f":"MIN($E28/BB$5,$E28-SUM($F28:BA28))","v":0},{"$f":"MIN($E28/BC$5,$E28-SUM($F28:BB28))","v":0},{"$f":"MIN($E28/BD$5,$E28-SUM($F28:BC28))","v":0},{"$f":"MIN($E28/BE$5,$E28-SUM($F28:BD28))","v":0},{"$f":"MIN($E28/BF$5,$E28-SUM($F28:BE28))","v":0},{"$f":"MIN($E28/BG$5,$E28-SUM($F28:BF28))","v":0},{"$f":"MIN($E28/BH$5,$E28-SUM($F28:BG28))","v":0},{"$f":"MIN($E28/BI$5,$E28-SUM($F28:BH28))","v":0},{"$f":"MIN($E28/BJ$5,$E28-SUM($F28:BI28))","v":0},{"$f":"MIN($E28/BK$5,$E28-SUM($F28:BJ28))","v":0},{"$f":"MIN($E28/BL$5,$E28-SUM($F28:BK28))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D29*12)","v":"2009-03-31"},-1,{"$f":"W$10","v":106.98416868533707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E29/$J$5","v":5.3492084342668536},{"$f":"MIN($E29/$J$5,$E29-SUM($F29:X29))","v":5.3492084342668536},{"$f":"MIN($E29/$J$5,$E29-SUM($F29:Y29))","v":5.3492084342668536},{"$f":"MIN($E29/$J$5,$E29-SUM($F29:Z29))","v":5.3492084342668536},{"$f":"MIN($E29/AB$5,$E29-SUM($F29:AA29))","v":5.3492084342668536},{"$f":"MIN($E29/AC$5,$E29-SUM($F29:AB29))","v":5.3492084342668536},{"$f":"MIN($E29/AD$5,$E29-SUM($F29:AC29))","v":5.3492084342668536},{"$f":"MIN($E29/AE$5,$E29-SUM($F29:AD29))","v":5.3492084342668536},{"$f":"MIN($E29/AF$5,$E29-SUM($F29:AE29))","v":5.3492084342668536},{"$f":"MIN($E29/AG$5,$E29-SUM($F29:AF29))","v":5.3492084342668536},{"$f":"MIN($E29/AH$5,$E29-SUM($F29:AG29))","v":5.3492084342668536},{"$f":"MIN($E29/AI$5,$E29-SUM($F29:AH29))","v":5.3492084342668536},{"$f":"MIN($E29/AJ$5,$E29-SUM($F29:AI29))","v":5.3492084342668536},{"$f":"MIN($E29/AK$5,$E29-SUM($F29:AJ29))","v":5.3492084342668536},{"$f":"MIN($E29/AL$5,$E29-SUM($F29:AK29))","v":5.3492084342668536},{"$f":"MIN($E29/AM$5,$E29-SUM($F29:AL29))","v":5.3492084342668536},{"$f":"MIN($E29/AN$5,$E29-SUM($F29:AM29))","v":5.3492084342668536},{"$f":"MIN($E29/AO$5,$E29-SUM($F29:AN29))","v":5.3492084342668536},{"$f":"MIN($E29/AP$5,$E29-SUM($F29:AO29))","v":5.3492084342668536},{"$f":"MIN($E29/AQ$5,$E29-SUM($F29:AP29))","v":5.3492084342668136},{"$f":"MIN($E29/AR$5,$E29-SUM($F29:AQ29))","v":0},{"$f":"MIN($E29/AS$5,$E29-SUM($F29:AR29))","v":0},{"$f":"MIN($E29/AT$5,$E29-SUM($F29:AS29))","v":0},{"$f":"MIN($E29/AU$5,$E29-SUM($F29:AT29))","v":0},{"$f":"MIN($E29/AV$5,$E29-SUM($F29:AU29))","v":0},{"$f":"MIN($E29/AW$5,$E29-SUM($F29:AV29))","v":0},{"$f":"MIN($E29/AX$5,$E29-SUM($F29:AW29))","v":0},{"$f":"MIN($E29/AY$5,$E29-SUM($F29:AX29))","v":0},{"$f":"MIN($E29/AZ$5,$E29-SUM($F29:AY29))","v":0},{"$f":"MIN($E29/BA$5,$E29-SUM($F29:AZ29))","v":0},{"$f":"MIN($E29/BB$5,$E29-SUM($F29:BA29))","v":0},{"$f":"MIN($E29/BC$5,$E29-SUM($F29:BB29))","v":0},{"$f":"MIN($E29/BD$5,$E29-SUM($F29:BC29))","v":0},{"$f":"MIN($E29/BE$5,$E29-SUM($F29:BD29))","v":0},{"$f":"MIN($E29/BF$5,$E29-SUM($F29:BE29))","v":0},{"$f":"MIN($E29/BG$5,$E29-SUM($F29:BF29))","v":0},{"$f":"MIN($E29/BH$5,$E29-SUM($F29:BG29))","v":0},{"$f":"MIN($E29/BI$5,$E29-SUM($F29:BH29))","v":0},{"$f":"MIN($E29/BJ$5,$E29-SUM($F29:BI29))","v":0},{"$f":"MIN($E29/BK$5,$E29-SUM($F29:BJ29))","v":0},{"$f":"MIN($E29/BL$5,$E29-SUM($F29:BK29))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D30*12)","v":"2010-03-31"},0,{"$f":"X$10","v":69.995859886802833},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E30/$J$5","v":3.4997929943401416},{"$f":"MIN($E30/$J$5,$E30-SUM($F30:Y30))","v":3.4997929943401416},{"$f":"MIN($E30/$J$5,$E30-SUM($F30:Z30))","v":3.4997929943401416},{"$f":"MIN($E30/AB$5,$E30-SUM($F30:AA30))","v":3.4997929943401416},{"$f":"MIN($E30/AC$5,$E30-SUM($F30:AB30))","v":3.4997929943401416},{"$f":"MIN($E30/AD$5,$E30-SUM($F30:AC30))","v":3.4997929943401416},{"$f":"MIN($E30/AE$5,$E30-SUM($F30:AD30))","v":3.4997929943401416},{"$f":"MIN($E30/AF$5,$E30-SUM($F30:AE30))","v":3.4997929943401416},{"$f":"MIN($E30/AG$5,$E30-SUM($F30:AF30))","v":3.4997929943401416},{"$f":"MIN($E30/AH$5,$E30-SUM($F30:AG30))","v":3.4997929943401416},{"$f":"MIN($E30/AI$5,$E30-SUM($F30:AH30))","v":3.4997929943401416},{"$f":"MIN($E30/AJ$5,$E30-SUM($F30:AI30))","v":3.4997929943401416},{"$f":"MIN($E30/AK$5,$E30-SUM($F30:AJ30))","v":3.4997929943401416},{"$f":"MIN($E30/AL$5,$E30-SUM($F30:AK30))","v":3.4997929943401416},{"$f":"MIN($E30/AM$5,$E30-SUM($F30:AL30))","v":3.4997929943401416},{"$f":"MIN($E30/AN$5,$E30-SUM($F30:AM30))","v":3.4997929943401416},{"$f":"MIN($E30/AO$5,$E30-SUM($F30:AN30))","v":3.4997929943401416},{"$f":"MIN($E30/AP$5,$E30-SUM($F30:AO30))","v":3.4997929943401416},{"$f":"MIN($E30/AQ$5,$E30-SUM($F30:AP30))","v":3.4997929943401416},{"$f":"MIN($E30/AR$5,$E30-SUM($F30:AQ30))","v":3.4997929943401416},{"$f":"MIN($E30/AS$5,$E30-SUM($F30:AR30))","v":1.4210854715202004E-14},{"$f":"MIN($E30/AT$5,$E30-SUM($F30:AS30))","v":0},{"$f":"MIN($E30/AU$5,$E30-SUM($F30:AT30))","v":0},{"$f":"MIN($E30/AV$5,$E30-SUM($F30:AU30))","v":0},{"$f":"MIN($E30/AW$5,$E30-SUM($F30:AV30))","v":0},{"$f":"MIN($E30/AX$5,$E30-SUM($F30:AW30))","v":0},{"$f":"MIN($E30/AY$5,$E30-SUM($F30:AX30))","v":0},{"$f":"MIN($E30/AZ$5,$E30-SUM($F30:AY30))","v":0},{"$f":"MIN($E30/BA$5,$E30-SUM($F30:AZ30))","v":0},{"$f":"MIN($E30/BB$5,$E30-SUM($F30:BA30))","v":0},{"$f":"MIN($E30/BC$5,$E30-SUM($F30:BB30))","v":0},{"$f":"MIN($E30/BD$5,$E30-SUM($F30:BC30))","v":0},{"$f":"MIN($E30/BE$5,$E30-SUM($F30:BD30))","v":0},{"$f":"MIN($E30/BF$5,$E30-SUM($F30:BE30))","v":0},{"$f":"MIN($E30/BG$5,$E30-SUM($F30:BF30))","v":0},{"$f":"MIN($E30/BH$5,$E30-SUM($F30:BG30))","v":0},{"$f":"MIN($E30/BI$5,$E30-SUM($F30:BH30))","v":0},{"$f":"MIN($E30/BJ$5,$E30-SUM($F30:BI30))","v":0},{"$f":"MIN($E30/BK$5,$E30-SUM($F30:BJ30))","v":0},{"$f":"MIN($E30/BL$5,$E30-SUM($F30:BK30))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D31*12)","v":"2011-03-31"},{"$f":"D30+1","v":1},{"$f":"Y$10","v":87.492782296467681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E31/$J$5","v":4.3746391148233839},{"$f":"MIN($E31/$J$5,$E31-SUM($F31:Z31))","v":4.3746391148233839},{"$f":"MIN($E31/AB$5,$E31-SUM($F31:AA31))","v":4.3746391148233839},{"$f":"MIN($E31/AC$5,$E31-SUM($F31:AB31))","v":4.3746391148233839},{"$f":"MIN($E31/AD$5,$E31-SUM($F31:AC31))","v":4.3746391148233839},{"$f":"MIN($E31/AE$5,$E31-SUM($F31:AD31))","v":4.3746391148233839},{"$f":"MIN($E31/AF$5,$E31-SUM($F31:AE31))","v":4.3746391148233839},{"$f":"MIN($E31/AG$5,$E31-SUM($F31:AF31))","v":4.3746391148233839},{"$f":"MIN($E31/AH$5,$E31-SUM($F31:AG31))","v":4.3746391148233839},{"$f":"MIN($E31/AI$5,$E31-SUM($F31:AH31))","v":4.3746391148233839},{"$f":"MIN($E31/AJ$5,$E31-SUM($F31:AI31))","v":4.3746391148233839},{"$f":"MIN($E31/AK$5,$E31-SUM($F31:AJ31))","v":4.3746391148233839},{"$f":"MIN($E31/AL$5,$E31-SUM($F31:AK31))","v":4.3746391148233839},{"$f":"MIN($E31/AM$5,$E31-SUM($F31:AL31))","v":4.3746391148233839},{"$f":"MIN($E31/AN$5,$E31-SUM($F31:AM31))","v":4.3746391148233839},{"$f":"MIN($E31/AO$5,$E31-SUM($F31:AN31))","v":4.3746391148233839},{"$f":"MIN($E31/AP$5,$E31-SUM($F31:AO31))","v":4.3746391148233839},{"$f":"MIN($E31/AQ$5,$E31-SUM($F31:AP31))","v":4.3746391148233839},{"$f":"MIN($E31/AR$5,$E31-SUM($F31:AQ31))","v":4.3746391148233839},{"$f":"MIN($E31/AS$5,$E31-SUM($F31:AR31))","v":4.3746391148233839},{"$f":"MIN($E31/AT$5,$E31-SUM($F31:AS31))","v":2.8421709430404007E-14},{"$f":"MIN($E31/AU$5,$E31-SUM($F31:AT31))","v":0},{"$f":"MIN($E31/AV$5,$E31-SUM($F31:AU31))","v":0},{"$f":"MIN($E31/AW$5,$E31-SUM($F31:AV31))","v":0},{"$f":"MIN($E31/AX$5,$E31-SUM($F31:AW31))","v":0},{"$f":"MIN($E31/AY$5,$E31-SUM($F31:AX31))","v":0},{"$f":"MIN($E31/AZ$5,$E31-SUM($F31:AY31))","v":0},{"$f":"MIN($E31/BA$5,$E31-SUM($F31:AZ31))","v":0},{"$f":"MIN($E31/BB$5,$E31-SUM($F31:BA31))","v":0},{"$f":"MIN($E31/BC$5,$E31-SUM($F31:BB31))","v":0},{"$f":"MIN($E31/BD$5,$E31-SUM($F31:BC31))","v":0},{"$f":"MIN($E31/BE$5,$E31-SUM($F31:BD31))","v":0},{"$f":"MIN($E31/BF$5,$E31-SUM($F31:BE31))","v":0},{"$f":"MIN($E31/BG$5,$E31-SUM($F31:BF31))","v":0},{"$f":"MIN($E31/BH$5,$E31-SUM($F31:BG31))","v":0},{"$f":"MIN($E31/BI$5,$E31-SUM($F31:BH31))","v":0},{"$f":"MIN($E31/BJ$5,$E31-SUM($F31:BI31))","v":0},{"$f":"MIN($E31/BK$5,$E31-SUM($F31:BJ31))","v":0},{"$f":"MIN($E31/BL$5,$E31-SUM($F31:BK31))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D32*12)","v":"2012-03-31"},2,{"$f":"Z$10","v":125.67620748796361},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$E32/$J$5","v":6.2838103743981808},{"$f":"MIN($E32/AB$5,$E32-SUM($F32:AA32))","v":6.2838103743981808},{"$f":"MIN($E32/AC$5,$E32-SUM($F32:AB32))","v":6.2838103743981808},{"$f":"MIN($E32/AD$5,$E32-SUM($F32:AC32))","v":6.2838103743981808},{"$f":"MIN($E32/AE$5,$E32-SUM($F32:AD32))","v":6.2838103743981808},{"$f":"MIN($E32/AF$5,$E32-SUM($F32:AE32))","v":6.2838103743981808},{"$f":"MIN($E32/AG$5,$E32-SUM($F32:AF32))","v":6.2838103743981808},{"$f":"MIN($E32/AH$5,$E32-SUM($F32:AG32))","v":6.2838103743981808},{"$f":"MIN($E32/AI$5,$E32-SUM($F32:AH32))","v":6.2838103743981808},{"$f":"MIN($E32/AJ$5,$E32-SUM($F32:AI32))","v":6.2838103743981808},{"$f":"MIN($E32/AK$5,$E32-SUM($F32:AJ32))","v":6.2838103743981808},{"$f":"MIN($E32/AL$5,$E32-SUM($F32:AK32))","v":6.2838103743981808},{"$f":"MIN($E32/AM$5,$E32-SUM($F32:AL32))","v":6.2838103743981808},{"$f":"MIN($E32/AN$5,$E32-SUM($F32:AM32))","v":6.2838103743981808},{"$f":"MIN($E32/AO$5,$E32-SUM($F32:AN32))","v":6.2838103743981808},{"$f":"MIN($E32/AP$5,$E32-SUM($F32:AO32))","v":6.2838103743981808},{"$f":"MIN($E32/AQ$5,$E32-SUM($F32:AP32))","v":6.2838103743981808},{"$f":"MIN($E32/AR$5,$E32-SUM($F32:AQ32))","v":6.2838103743981808},{"$f":"MIN($E32/AS$5,$E32-SUM($F32:AR32))","v":6.2838103743981808},{"$f":"MIN($E32/AT$5,$E32-SUM($F32:AS32))","v":6.2838103743981435},{"$f":"MIN($E32/AU$5,$E32-SUM($F32:AT32))","v":0},{"$f":"MIN($E32/AV$5,$E32-SUM($F32:AU32))","v":0},{"$f":"MIN($E32/AW$5,$E32-SUM($F32:AV32))","v":0},{"$f":"MIN($E32/AX$5,$E32-SUM($F32:AW32))","v":0},{"$f":"MIN($E32/AY$5,$E32-SUM($F32:AX32))","v":0},{"$f":"MIN($E32/AZ$5,$E32-SUM($F32:AY32))","v":0},{"$f":"MIN($E32/BA$5,$E32-SUM($F32:AZ32))","v":0},{"$f":"MIN($E32/BB$5,$E32-SUM($F32:BA32))","v":0},{"$f":"MIN($E32/BC$5,$E32-SUM($F32:BB32))","v":0},{"$f":"MIN($E32/BD$5,$E32-SUM($F32:BC32))","v":0},{"$f":"MIN($E32/BE$5,$E32-SUM($F32:BD32))","v":0},{"$f":"MIN($E32/BF$5,$E32-SUM($F32:BE32))","v":0},{"$f":"MIN($E32/BG$5,$E32-SUM($F32:BF32))","v":0},{"$f":"MIN($E32/BH$5,$E32-SUM($F32:BG32))","v":0},{"$f":"MIN($E32/BI$5,$E32-SUM($F32:BH32))","v":0},{"$f":"MIN($E32/BJ$5,$E32-SUM($F32:BI32))","v":0},{"$f":"MIN($E32/BK$5,$E32-SUM($F32:BJ32))","v":0},{"$f":"MIN($E32/BL$5,$E32-SUM($F32:BK32))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D33*12)","v":"2013-03-31"},3,{"$f":"AA$10","v":113.65172495181169},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($E33/AB$5,$E33-SUM($F33:AA33))","v":5.6825862475905842},{"$f":"MIN($E33/AC$5,$E33-SUM($F33:AB33))","v":5.6825862475905842},{"$f":"MIN($E33/AD$5,$E33-SUM($F33:AC33))","v":5.6825862475905842},{"$f":"MIN($E33/AE$5,$E33-SUM($F33:AD33))","v":5.6825862475905842},{"$f":"MIN($E33/AF$5,$E33-SUM($F33:AE33))","v":5.6825862475905842},{"$f":"MIN($E33/AG$5,$E33-SUM($F33:AF33))","v":5.6825862475905842},{"$f":"MIN($E33/AH$5,$E33-SUM($F33:AG33))","v":5.6825862475905842},{"$f":"MIN($E33/AI$5,$E33-SUM($F33:AH33))","v":5.6825862475905842},{"$f":"MIN($E33/AJ$5,$E33-SUM($F33:AI33))","v":5.6825862475905842},{"$f":"MIN($E33/AK$5,$E33-SUM($F33:AJ33))","v":5.6825862475905842},{"$f":"MIN($E33/AL$5,$E33-SUM($F33:AK33))","v":5.6825862475905842},{"$f":"MIN($E33/AM$5,$E33-SUM($F33:AL33))","v":5.6825862475905842},{"$f":"MIN($E33/AN$5,$E33-SUM($F33:AM33))","v":5.6825862475905842},{"$f":"MIN($E33/AO$5,$E33-SUM($F33:AN33))","v":5.6825862475905842},{"$f":"MIN($E33/AP$5,$E33-SUM($F33:AO33))","v":5.6825862475905842},{"$f":"MIN($E33/AQ$5,$E33-SUM($F33:AP33))","v":5.6825862475905842},{"$f":"MIN($E33/AR$5,$E33-SUM($F33:AQ33))","v":5.6825862475905842},{"$f":"MIN($E33/AS$5,$E33-SUM($F33:AR33))","v":5.6825862475905842},{"$f":"MIN($E33/AT$5,$E33-SUM($F33:AS33))","v":5.6825862475905842},{"$f":"MIN($E33/AU$5,$E33-SUM($F33:AT33))","v":5.6825862475905842},{"$f":"MIN($E33/AV$5,$E33-SUM($F33:AU33))","v":5.6843418860808015E-14},{"$f":"MIN($E33/AW$5,$E33-SUM($F33:AV33))","v":0},{"$f":"MIN($E33/AX$5,$E33-SUM($F33:AW33))","v":0},{"$f":"MIN($E33/AY$5,$E33-SUM($F33:AX33))","v":0},{"$f":"MIN($E33/AZ$5,$E33-SUM($F33:AY33))","v":0},{"$f":"MIN($E33/BA$5,$E33-SUM($F33:AZ33))","v":0},{"$f":"MIN($E33/BB$5,$E33-SUM($F33:BA33))","v":0},{"$f":"MIN($E33/BC$5,$E33-SUM($F33:BB33))","v":0},{"$f":"MIN($E33/BD$5,$E33-SUM($F33:BC33))","v":0},{"$f":"MIN($E33/BE$5,$E33-SUM($F33:BD33))","v":0},{"$f":"MIN($E33/BF$5,$E33-SUM($F33:BE33))","v":0},{"$f":"MIN($E33/BG$5,$E33-SUM($F33:BF33))","v":0},{"$f":"MIN($E33/BH$5,$E33-SUM($F33:BG33))","v":0},{"$f":"MIN($E33/BI$5,$E33-SUM($F33:BH33))","v":0},{"$f":"MIN($E33/BJ$5,$E33-SUM($F33:BI33))","v":0},{"$f":"MIN($E33/BK$5,$E33-SUM($F33:BJ33))","v":0},{"$f":"MIN($E33/BL$5,$E33-SUM($F33:BK33))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D34*12)","v":"2014-03-31"},4,{"$f":"AB$10","v":291.07281309866414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AB$4)),$E34-SUM($F34:AB34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AC$4)),$E34-SUM($F34:AC34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AD$4)),$E34-SUM($F34:AD34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AE$4)),$E34-SUM($F34:AE34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AF$4)),$E34-SUM($F34:AF34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AG$4)),$E34-SUM($F34:AG34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AH$4)),$E34-SUM($F34:AH34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AI$4)),$E34-SUM($F34:AI34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AJ$4)),$E34-SUM($F34:AJ34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AK$4)),$E34-SUM($F34:AK34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AL$4)),$E34-SUM($F34:AL34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AM$4)),$E34-SUM($F34:AM34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AN$4)),$E34-SUM($F34:AN34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AO$4)),$E34-SUM($F34:AO34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AP$4)),$E34-SUM($F34:AP34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AQ$4)),$E34-SUM($F34:AQ34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AR$4)),$E34-SUM($F34:AR34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AS$4)),$E34-SUM($F34:AS34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AT$4)),$E34-SUM($F34:AT34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AU$4)),$E34-SUM($F34:AU34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AV$4)),$E34-SUM($F34:AV34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AW$4)),$E34-SUM($F34:AW34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AX$4)),$E34-SUM($F34:AX34))","v":12.586932458320611},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AY$4)),$E34-SUM($F34:AY34))","v":1.5733665572901145},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/AZ$4)),$E34-SUM($F34:AZ34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BA$4)),$E34-SUM($F34:BA34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BB$4)),$E34-SUM($F34:BB34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BC$4)),$E34-SUM($F34:BC34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BD$4)),$E34-SUM($F34:BD34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BE$4)),$E34-SUM($F34:BE34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BF$4)),$E34-SUM($F34:BF34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BG$4)),$E34-SUM($F34:BG34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BH$4)),$E34-SUM($F34:BH34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BI$4)),$E34-SUM($F34:BI34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BJ$4)),$E34-SUM($F34:BJ34))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E34/$AB$4,IF(UserInterface!$B$84=5,$E34/$AB$4,$E34/BK$4)),$E34-SUM($F34:BK34))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D35*12)","v":"2015-03-31"},5,{"$f":"AC$10","v":310.12777845927576},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AC$4)),$E35-SUM($F35:AC35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AD$4)),$E35-SUM($F35:AD35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AE$4)),$E35-SUM($F35:AE35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AF$4)),$E35-SUM($F35:AF35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AG$4)),$E35-SUM($F35:AG35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AH$4)),$E35-SUM($F35:AH35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AI$4)),$E35-SUM($F35:AI35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AJ$4)),$E35-SUM($F35:AJ35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AK$4)),$E35-SUM($F35:AK35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AL$4)),$E35-SUM($F35:AL35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AM$4)),$E35-SUM($F35:AM35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AN$4)),$E35-SUM($F35:AN35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AO$4)),$E35-SUM($F35:AO35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AP$4)),$E35-SUM($F35:AP35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AQ$4)),$E35-SUM($F35:AQ35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AR$4)),$E35-SUM($F35:AR35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AS$4)),$E35-SUM($F35:AS35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AT$4)),$E35-SUM($F35:AT35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AU$4)),$E35-SUM($F35:AU35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AV$4)),$E35-SUM($F35:AV35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AW$4)),$E35-SUM($F35:AW35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AX$4)),$E35-SUM($F35:AX35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AY$4)),$E35-SUM($F35:AY35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/AZ$4)),$E35-SUM($F35:AZ35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BA$4)),$E35-SUM($F35:BA35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BB$4)),$E35-SUM($F35:BB35))","v":11.814391560353362},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BC$4)),$E35-SUM($F35:BC35))","v":2.9535978900883038},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BD$4)),$E35-SUM($F35:BD35))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BE$4)),$E35-SUM($F35:BE35))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BF$4)),$E35-SUM($F35:BF35))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BG$4)),$E35-SUM($F35:BG35))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BH$4)),$E35-SUM($F35:BH35))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BI$4)),$E35-SUM($F35:BI35))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BJ$4)),$E35-SUM($F35:BJ35))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E35/$AC$4,IF(UserInterface!$B$84=5,$E35/$AC$4,$E35/BK$4)),$E35-SUM($F35:BK35))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D36*12)","v":"2016-03-31"},6,{"$f":"AD$10","v":218.7668685392681},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AD$4)),$E36-SUM($F36:AD36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AE$4)),$E36-SUM($F36:AE36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AF$4)),$E36-SUM($F36:AF36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AG$4)),$E36-SUM($F36:AG36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AH$4)),$E36-SUM($F36:AH36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AI$4)),$E36-SUM($F36:AI36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AJ$4)),$E36-SUM($F36:AJ36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AK$4)),$E36-SUM($F36:AK36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AL$4)),$E36-SUM($F36:AL36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AM$4)),$E36-SUM($F36:AM36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AN$4)),$E36-SUM($F36:AN36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AO$4)),$E36-SUM($F36:AO36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AP$4)),$E36-SUM($F36:AP36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AQ$4)),$E36-SUM($F36:AQ36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AR$4)),$E36-SUM($F36:AR36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AS$4)),$E36-SUM($F36:AS36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AT$4)),$E36-SUM($F36:AT36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AU$4)),$E36-SUM($F36:AU36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AV$4)),$E36-SUM($F36:AV36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AW$4)),$E36-SUM($F36:AW36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AX$4)),$E36-SUM($F36:AX36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AY$4)),$E36-SUM($F36:AY36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/AZ$4)),$E36-SUM($F36:AZ36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BA$4)),$E36-SUM($F36:BA36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BB$4)),$E36-SUM($F36:BB36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BC$4)),$E36-SUM($F36:BC36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BD$4)),$E36-SUM($F36:BD36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BE$4)),$E36-SUM($F36:BE36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BF$4)),$E36-SUM($F36:BF36))","v":7.4473827587835952},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BG$4)),$E36-SUM($F36:BG36))","v":2.7927685345439386},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BH$4)),$E36-SUM($F36:BH36))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BI$4)),$E36-SUM($F36:BI36))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BJ$4)),$E36-SUM($F36:BJ36))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E36/$AD$4,IF(UserInterface!$B$84=5,$E36/$AD$4,$E36/BK$4)),$E36-SUM($F36:BK36))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D37*12)","v":"2017-03-31"},7,{"$f":"AE$10","v":125.09513255330231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AE$4)),$E37-SUM($F37:AE37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AF$4)),$E37-SUM($F37:AF37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AG$4)),$E37-SUM($F37:AG37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AH$4)),$E37-SUM($F37:AH37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AI$4)),$E37-SUM($F37:AI37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AJ$4)),$E37-SUM($F37:AJ37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AK$4)),$E37-SUM($F37:AK37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AL$4)),$E37-SUM($F37:AL37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AM$4)),$E37-SUM($F37:AM37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AN$4)),$E37-SUM($F37:AN37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AO$4)),$E37-SUM($F37:AO37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AP$4)),$E37-SUM($F37:AP37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AQ$4)),$E37-SUM($F37:AQ37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AR$4)),$E37-SUM($F37:AR37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AS$4)),$E37-SUM($F37:AS37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AT$4)),$E37-SUM($F37:AT37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AU$4)),$E37-SUM($F37:AU37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AV$4)),$E37-SUM($F37:AV37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AW$4)),$E37-SUM($F37:AW37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AX$4)),$E37-SUM($F37:AX37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AY$4)),$E37-SUM($F37:AY37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/AZ$4)),$E37-SUM($F37:AZ37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BA$4)),$E37-SUM($F37:BA37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BB$4)),$E37-SUM($F37:BB37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BC$4)),$E37-SUM($F37:BC37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BD$4)),$E37-SUM($F37:BD37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BE$4)),$E37-SUM($F37:BE37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BF$4)),$E37-SUM($F37:BF37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BG$4)),$E37-SUM($F37:BG37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BH$4)),$E37-SUM($F37:BH37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BI$4)),$E37-SUM($F37:BI37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BJ$4)),$E37-SUM($F37:BJ37))","v":3.8490810016400712},{"$f":"MIN(IF(UserInterface!$B$84=4,$E37/$AE$4,IF(UserInterface!$B$84=5,$E37/$AE$4,$E37/BK$4)),$E37-SUM($F37:BK37))","v":1.9245405008199867}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D38*12)","v":"2018-03-31"},8,{"$f":"AF$10","v":114.78680389393755},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AF$4)),$E38-SUM($F38:AF38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AG$4)),$E38-SUM($F38:AG38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AH$4)),$E38-SUM($F38:AH38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AI$4)),$E38-SUM($F38:AI38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AJ$4)),$E38-SUM($F38:AJ38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AK$4)),$E38-SUM($F38:AK38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AL$4)),$E38-SUM($F38:AL38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AM$4)),$E38-SUM($F38:AM38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AN$4)),$E38-SUM($F38:AN38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AO$4)),$E38-SUM($F38:AO38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AP$4)),$E38-SUM($F38:AP38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AQ$4)),$E38-SUM($F38:AQ38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AR$4)),$E38-SUM($F38:AR38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AS$4)),$E38-SUM($F38:AS38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AT$4)),$E38-SUM($F38:AT38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AU$4)),$E38-SUM($F38:AU38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AV$4)),$E38-SUM($F38:AV38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AW$4)),$E38-SUM($F38:AW38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AX$4)),$E38-SUM($F38:AX38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AY$4)),$E38-SUM($F38:AY38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/AZ$4)),$E38-SUM($F38:AZ38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BA$4)),$E38-SUM($F38:BA38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BB$4)),$E38-SUM($F38:BB38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BC$4)),$E38-SUM($F38:BC38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BD$4)),$E38-SUM($F38:BD38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BE$4)),$E38-SUM($F38:BE38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BF$4)),$E38-SUM($F38:BF38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BG$4)),$E38-SUM($F38:BG38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BH$4)),$E38-SUM($F38:BH38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BI$4)),$E38-SUM($F38:BI38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BJ$4)),$E38-SUM($F38:BJ38))","v":3.2220857233385978},{"$f":"MIN(IF(UserInterface!$B$84=4,$E38/$AF$4,IF(UserInterface!$B$84=5,$E38/$AF$4,$E38/BK$4)),$E38-SUM($F38:BK38))","v":3.2220857233385978}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D39*12)","v":"2019-03-31"},9,{"$f":"AG$10","v":119.52577024647908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AG$4)),$E39-SUM($F39:AG39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AH$4)),$E39-SUM($F39:AH39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AI$4)),$E39-SUM($F39:AI39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AJ$4)),$E39-SUM($F39:AJ39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AK$4)),$E39-SUM($F39:AK39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AL$4)),$E39-SUM($F39:AL39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AM$4)),$E39-SUM($F39:AM39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AN$4)),$E39-SUM($F39:AN39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AO$4)),$E39-SUM($F39:AO39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AP$4)),$E39-SUM($F39:AP39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AQ$4)),$E39-SUM($F39:AQ39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AR$4)),$E39-SUM($F39:AR39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AS$4)),$E39-SUM($F39:AS39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AT$4)),$E39-SUM($F39:AT39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AU$4)),$E39-SUM($F39:AU39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AV$4)),$E39-SUM($F39:AV39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AW$4)),$E39-SUM($F39:AW39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AX$4)),$E39-SUM($F39:AX39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AY$4)),$E39-SUM($F39:AY39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/AZ$4)),$E39-SUM($F39:AZ39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BA$4)),$E39-SUM($F39:BA39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BB$4)),$E39-SUM($F39:BB39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BC$4)),$E39-SUM($F39:BC39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BD$4)),$E39-SUM($F39:BD39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BE$4)),$E39-SUM($F39:BE39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BF$4)),$E39-SUM($F39:BF39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BG$4)),$E39-SUM($F39:BG39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BH$4)),$E39-SUM($F39:BH39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BI$4)),$E39-SUM($F39:BI39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BJ$4)),$E39-SUM($F39:BJ39))","v":3.0845360063607505},{"$f":"MIN(IF(UserInterface!$B$84=4,$E39/$AG$4,IF(UserInterface!$B$84=5,$E39/$AG$4,$E39/BK$4)),$E39-SUM($F39:BK39))","v":3.0845360063607505}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D40*12)","v":"2020-03-31"},10,{"$f":"AH$10","v":134.23596754633357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AH$4)),$E40-SUM($F40:AH40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AI$4)),$E40-SUM($F40:AI40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AJ$4)),$E40-SUM($F40:AJ40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AK$4)),$E40-SUM($F40:AK40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AL$4)),$E40-SUM($F40:AL40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AM$4)),$E40-SUM($F40:AM40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AN$4)),$E40-SUM($F40:AN40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AO$4)),$E40-SUM($F40:AO40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AP$4)),$E40-SUM($F40:AP40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AQ$4)),$E40-SUM($F40:AQ40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AR$4)),$E40-SUM($F40:AR40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AS$4)),$E40-SUM($F40:AS40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AT$4)),$E40-SUM($F40:AT40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AU$4)),$E40-SUM($F40:AU40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AV$4)),$E40-SUM($F40:AV40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AW$4)),$E40-SUM($F40:AW40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AX$4)),$E40-SUM($F40:AX40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AY$4)),$E40-SUM($F40:AY40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/AZ$4)),$E40-SUM($F40:AZ40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BA$4)),$E40-SUM($F40:BA40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BB$4)),$E40-SUM($F40:BB40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BC$4)),$E40-SUM($F40:BC40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BD$4)),$E40-SUM($F40:BD40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BE$4)),$E40-SUM($F40:BE40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BF$4)),$E40-SUM($F40:BF40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BG$4)),$E40-SUM($F40:BG40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BH$4)),$E40-SUM($F40:BH40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BI$4)),$E40-SUM($F40:BI40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BJ$4)),$E40-SUM($F40:BJ40))","v":3.2056350458825928},{"$f":"MIN(IF(UserInterface!$B$84=4,$E40/$AH$4,IF(UserInterface!$B$84=5,$E40/$AH$4,$E40/BK$4)),$E40-SUM($F40:BK40))","v":3.2056350458825928}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D41*12)","v":"2021-03-31"},11,{"$f":"AI$10","v":106.91799134057381},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AI$4)),$E41-SUM($F41:AI41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AJ$4)),$E41-SUM($F41:AJ41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AK$4)),$E41-SUM($F41:AK41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AL$4)),$E41-SUM($F41:AL41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AM$4)),$E41-SUM($F41:AM41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AN$4)),$E41-SUM($F41:AN41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AO$4)),$E41-SUM($F41:AO41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AP$4)),$E41-SUM($F41:AP41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AQ$4)),$E41-SUM($F41:AQ41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AR$4)),$E41-SUM($F41:AR41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AS$4)),$E41-SUM($F41:AS41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AT$4)),$E41-SUM($F41:AT41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AU$4)),$E41-SUM($F41:AU41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AV$4)),$E41-SUM($F41:AV41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AW$4)),$E41-SUM($F41:AW41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AX$4)),$E41-SUM($F41:AX41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AY$4)),$E41-SUM($F41:AY41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/AZ$4)),$E41-SUM($F41:AZ41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BA$4)),$E41-SUM($F41:BA41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BB$4)),$E41-SUM($F41:BB41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BC$4)),$E41-SUM($F41:BC41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BD$4)),$E41-SUM($F41:BD41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BE$4)),$E41-SUM($F41:BE41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BF$4)),$E41-SUM($F41:BF41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BG$4)),$E41-SUM($F41:BG41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BH$4)),$E41-SUM($F41:BH41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BI$4)),$E41-SUM($F41:BI41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BJ$4)),$E41-SUM($F41:BJ41))","v":2.3759553631238624},{"$f":"MIN(IF(UserInterface!$B$84=4,$E41/$AI$4,IF(UserInterface!$B$84=5,$E41/$AI$4,$E41/BK$4)),$E41-SUM($F41:BK41))","v":2.3759553631238624}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D42*12)","v":"2022-03-31"},12,{"$f":"AJ$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AJ$4)),$E42-SUM($F42:AJ42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AK$4)),$E42-SUM($F42:AK42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AL$4)),$E42-SUM($F42:AL42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AM$4)),$E42-SUM($F42:AM42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AN$4)),$E42-SUM($F42:AN42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AO$4)),$E42-SUM($F42:AO42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AP$4)),$E42-SUM($F42:AP42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AQ$4)),$E42-SUM($F42:AQ42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AR$4)),$E42-SUM($F42:AR42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AS$4)),$E42-SUM($F42:AS42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AT$4)),$E42-SUM($F42:AT42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AU$4)),$E42-SUM($F42:AU42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AV$4)),$E42-SUM($F42:AV42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AW$4)),$E42-SUM($F42:AW42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AX$4)),$E42-SUM($F42:AX42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AY$4)),$E42-SUM($F42:AY42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/AZ$4)),$E42-SUM($F42:AZ42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BA$4)),$E42-SUM($F42:BA42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BB$4)),$E42-SUM($F42:BB42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BC$4)),$E42-SUM($F42:BC42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BD$4)),$E42-SUM($F42:BD42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BE$4)),$E42-SUM($F42:BE42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BF$4)),$E42-SUM($F42:BF42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BG$4)),$E42-SUM($F42:BG42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BH$4)),$E42-SUM($F42:BH42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BI$4)),$E42-SUM($F42:BI42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BJ$4)),$E42-SUM($F42:BJ42))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E42/$AJ$4,IF(UserInterface!$B$84=5,$E42/$AJ$4,$E42/BK$4)),$E42-SUM($F42:BK42))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D43*12)","v":"2023-03-31"},13,{"$f":"AK$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AK$4)),$E43-SUM($F43:AK43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AL$4)),$E43-SUM($F43:AL43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AM$4)),$E43-SUM($F43:AM43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AN$4)),$E43-SUM($F43:AN43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AO$4)),$E43-SUM($F43:AO43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AP$4)),$E43-SUM($F43:AP43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AQ$4)),$E43-SUM($F43:AQ43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AR$4)),$E43-SUM($F43:AR43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AS$4)),$E43-SUM($F43:AS43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AT$4)),$E43-SUM($F43:AT43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AU$4)),$E43-SUM($F43:AU43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AV$4)),$E43-SUM($F43:AV43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AW$4)),$E43-SUM($F43:AW43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AX$4)),$E43-SUM($F43:AX43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AY$4)),$E43-SUM($F43:AY43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/AZ$4)),$E43-SUM($F43:AZ43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BA$4)),$E43-SUM($F43:BA43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BB$4)),$E43-SUM($F43:BB43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BC$4)),$E43-SUM($F43:BC43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BD$4)),$E43-SUM($F43:BD43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BE$4)),$E43-SUM($F43:BE43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BF$4)),$E43-SUM($F43:BF43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BG$4)),$E43-SUM($F43:BG43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BH$4)),$E43-SUM($F43:BH43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BI$4)),$E43-SUM($F43:BI43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BJ$4)),$E43-SUM($F43:BJ43))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E43/$AK$4,IF(UserInterface!$B$84=5,$E43/$AK$4,$E43/BK$4)),$E43-SUM($F43:BK43))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D44*12)","v":"2024-03-31"},14,{"$f":"AL$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AL$4)),$E44-SUM($F44:AL44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AM$4)),$E44-SUM($F44:AM44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AN$4)),$E44-SUM($F44:AN44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AO$4)),$E44-SUM($F44:AO44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AP$4)),$E44-SUM($F44:AP44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AQ$4)),$E44-SUM($F44:AQ44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AR$4)),$E44-SUM($F44:AR44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AS$4)),$E44-SUM($F44:AS44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AT$4)),$E44-SUM($F44:AT44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AU$4)),$E44-SUM($F44:AU44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AV$4)),$E44-SUM($F44:AV44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AW$4)),$E44-SUM($F44:AW44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AX$4)),$E44-SUM($F44:AX44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AY$4)),$E44-SUM($F44:AY44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/AZ$4)),$E44-SUM($F44:AZ44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BA$4)),$E44-SUM($F44:BA44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BB$4)),$E44-SUM($F44:BB44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BC$4)),$E44-SUM($F44:BC44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BD$4)),$E44-SUM($F44:BD44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BE$4)),$E44-SUM($F44:BE44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BF$4)),$E44-SUM($F44:BF44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BG$4)),$E44-SUM($F44:BG44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BH$4)),$E44-SUM($F44:BH44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BI$4)),$E44-SUM($F44:BI44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BJ$4)),$E44-SUM($F44:BJ44))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E44/$AL$4,IF(UserInterface!$B$84=5,$E44/$AL$4,$E44/BK$4)),$E44-SUM($F44:BK44))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D45*12)","v":"2025-03-31"},15,{"$f":"AM$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AM$4)),$E45-SUM($F45:AM45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AN$4)),$E45-SUM($F45:AN45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AO$4)),$E45-SUM($F45:AO45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AP$4)),$E45-SUM($F45:AP45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AQ$4)),$E45-SUM($F45:AQ45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AR$4)),$E45-SUM($F45:AR45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AS$4)),$E45-SUM($F45:AS45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AT$4)),$E45-SUM($F45:AT45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AU$4)),$E45-SUM($F45:AU45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AV$4)),$E45-SUM($F45:AV45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AW$4)),$E45-SUM($F45:AW45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AX$4)),$E45-SUM($F45:AX45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AY$4)),$E45-SUM($F45:AY45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/AZ$4)),$E45-SUM($F45:AZ45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BA$4)),$E45-SUM($F45:BA45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BB$4)),$E45-SUM($F45:BB45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BC$4)),$E45-SUM($F45:BC45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BD$4)),$E45-SUM($F45:BD45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BE$4)),$E45-SUM($F45:BE45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BF$4)),$E45-SUM($F45:BF45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BG$4)),$E45-SUM($F45:BG45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BH$4)),$E45-SUM($F45:BH45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BI$4)),$E45-SUM($F45:BI45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BJ$4)),$E45-SUM($F45:BJ45))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E45/$AM$4,IF(UserInterface!$B$84=5,$E45/$AM$4,$E45/BK$4)),$E45-SUM($F45:BK45))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D46*12)","v":"2026-03-31"},16,{"$f":"AN$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AN$4)),$E46-SUM($F46:AN46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AO$4)),$E46-SUM($F46:AO46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AP$4)),$E46-SUM($F46:AP46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AQ$4)),$E46-SUM($F46:AQ46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AR$4)),$E46-SUM($F46:AR46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AS$4)),$E46-SUM($F46:AS46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AT$4)),$E46-SUM($F46:AT46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AU$4)),$E46-SUM($F46:AU46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AV$4)),$E46-SUM($F46:AV46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AW$4)),$E46-SUM($F46:AW46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AX$4)),$E46-SUM($F46:AX46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AY$4)),$E46-SUM($F46:AY46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/AZ$4)),$E46-SUM($F46:AZ46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BA$4)),$E46-SUM($F46:BA46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BB$4)),$E46-SUM($F46:BB46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BC$4)),$E46-SUM($F46:BC46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BD$4)),$E46-SUM($F46:BD46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BE$4)),$E46-SUM($F46:BE46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BF$4)),$E46-SUM($F46:BF46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BG$4)),$E46-SUM($F46:BG46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BH$4)),$E46-SUM($F46:BH46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BI$4)),$E46-SUM($F46:BI46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BJ$4)),$E46-SUM($F46:BJ46))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E46/$AN$4,IF(UserInterface!$B$84=5,$E46/$AN$4,$E46/BK$4)),$E46-SUM($F46:BK46))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D47*12)","v":"2027-03-31"},17,{"$f":"AO$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AO$4)),$E47-SUM($F47:AO47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AP$4)),$E47-SUM($F47:AP47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AQ$4)),$E47-SUM($F47:AQ47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AR$4)),$E47-SUM($F47:AR47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AS$4)),$E47-SUM($F47:AS47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AT$4)),$E47-SUM($F47:AT47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AU$4)),$E47-SUM($F47:AU47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AV$4)),$E47-SUM($F47:AV47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AW$4)),$E47-SUM($F47:AW47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AX$4)),$E47-SUM($F47:AX47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AY$4)),$E47-SUM($F47:AY47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/AZ$4)),$E47-SUM($F47:AZ47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BA$4)),$E47-SUM($F47:BA47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BB$4)),$E47-SUM($F47:BB47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BC$4)),$E47-SUM($F47:BC47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BD$4)),$E47-SUM($F47:BD47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BE$4)),$E47-SUM($F47:BE47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BF$4)),$E47-SUM($F47:BF47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BG$4)),$E47-SUM($F47:BG47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BH$4)),$E47-SUM($F47:BH47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BI$4)),$E47-SUM($F47:BI47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BJ$4)),$E47-SUM($F47:BJ47))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E47/$AO$4,IF(UserInterface!$B$84=5,$E47/$AO$4,$E47/BK$4)),$E47-SUM($F47:BK47))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D48*12)","v":"2028-03-31"},18,{"$f":"AP$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AP$4)),$E48-SUM($F48:AP48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AQ$4)),$E48-SUM($F48:AQ48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AR$4)),$E48-SUM($F48:AR48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AS$4)),$E48-SUM($F48:AS48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AT$4)),$E48-SUM($F48:AT48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AU$4)),$E48-SUM($F48:AU48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AV$4)),$E48-SUM($F48:AV48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AW$4)),$E48-SUM($F48:AW48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AX$4)),$E48-SUM($F48:AX48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AY$4)),$E48-SUM($F48:AY48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/AZ$4)),$E48-SUM($F48:AZ48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BA$4)),$E48-SUM($F48:BA48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BB$4)),$E48-SUM($F48:BB48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BC$4)),$E48-SUM($F48:BC48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BD$4)),$E48-SUM($F48:BD48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BE$4)),$E48-SUM($F48:BE48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BF$4)),$E48-SUM($F48:BF48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BG$4)),$E48-SUM($F48:BG48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BH$4)),$E48-SUM($F48:BH48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BI$4)),$E48-SUM($F48:BI48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BJ$4)),$E48-SUM($F48:BJ48))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E48/$AP$4,IF(UserInterface!$B$84=5,$E48/$AP$4,$E48/BK$4)),$E48-SUM($F48:BK48))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D49*12)","v":"2029-03-31"},19,{"$f":"AQ$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AQ$4)),$E49-SUM($F49:AQ49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AR$4)),$E49-SUM($F49:AR49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AS$4)),$E49-SUM($F49:AS49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AT$4)),$E49-SUM($F49:AT49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AU$4)),$E49-SUM($F49:AU49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AV$4)),$E49-SUM($F49:AV49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AW$4)),$E49-SUM($F49:AW49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AX$4)),$E49-SUM($F49:AX49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AY$4)),$E49-SUM($F49:AY49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/AZ$4)),$E49-SUM($F49:AZ49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BA$4)),$E49-SUM($F49:BA49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BB$4)),$E49-SUM($F49:BB49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BC$4)),$E49-SUM($F49:BC49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BD$4)),$E49-SUM($F49:BD49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BE$4)),$E49-SUM($F49:BE49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BF$4)),$E49-SUM($F49:BF49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BG$4)),$E49-SUM($F49:BG49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BH$4)),$E49-SUM($F49:BH49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BI$4)),$E49-SUM($F49:BI49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BJ$4)),$E49-SUM($F49:BJ49))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E49/$AQ$4,IF(UserInterface!$B$84=5,$E49/$AQ$4,$E49/BK$4)),$E49-SUM($F49:BK49))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D50*12)","v":"2030-03-31"},20,{"$f":"AR$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/AR$4)),$E50-SUM($F50:AR50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/AS$4)),$E50-SUM($F50:AS50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/AT$4)),$E50-SUM($F50:AT50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/AU$4)),$E50-SUM($F50:AU50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/AV$4)),$E50-SUM($F50:AV50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/AW$4)),$E50-SUM($F50:AW50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/AX$4)),$E50-SUM($F50:AX50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/AY$4)),$E50-SUM($F50:AY50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/AZ$4)),$E50-SUM($F50:AZ50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BA$4)),$E50-SUM($F50:BA50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BB$4)),$E50-SUM($F50:BB50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BC$4)),$E50-SUM($F50:BC50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BD$4)),$E50-SUM($F50:BD50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BE$4)),$E50-SUM($F50:BE50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BF$4)),$E50-SUM($F50:BF50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BG$4)),$E50-SUM($F50:BG50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BH$4)),$E50-SUM($F50:BH50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BI$4)),$E50-SUM($F50:BI50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BJ$4)),$E50-SUM($F50:BJ50))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E50/$AR$4,IF(UserInterface!$B$84=5,$E50/$AR$4,$E50/BK$4)),$E50-SUM($F50:BK50))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D51*12)","v":"2031-03-31"},21,{"$f":"AS$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/AS$4)),$E51-SUM($F51:AS51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/AT$4)),$E51-SUM($F51:AT51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/AU$4)),$E51-SUM($F51:AU51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/AV$4)),$E51-SUM($F51:AV51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/AW$4)),$E51-SUM($F51:AW51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/AX$4)),$E51-SUM($F51:AX51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/AY$4)),$E51-SUM($F51:AY51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/AZ$4)),$E51-SUM($F51:AZ51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BA$4)),$E51-SUM($F51:BA51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BB$4)),$E51-SUM($F51:BB51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BC$4)),$E51-SUM($F51:BC51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BD$4)),$E51-SUM($F51:BD51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BE$4)),$E51-SUM($F51:BE51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BF$4)),$E51-SUM($F51:BF51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BG$4)),$E51-SUM($F51:BG51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BH$4)),$E51-SUM($F51:BH51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BI$4)),$E51-SUM($F51:BI51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BJ$4)),$E51-SUM($F51:BJ51))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E51/$AS$4,IF(UserInterface!$B$84=5,$E51/$AS$4,$E51/BK$4)),$E51-SUM($F51:BK51))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D52*12)","v":"2032-03-31"},22,{"$f":"AT$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/AT$4)),$E52-SUM($F52:AT52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/AU$4)),$E52-SUM($F52:AU52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/AV$4)),$E52-SUM($F52:AV52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/AW$4)),$E52-SUM($F52:AW52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/AX$4)),$E52-SUM($F52:AX52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/AY$4)),$E52-SUM($F52:AY52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/AZ$4)),$E52-SUM($F52:AZ52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BA$4)),$E52-SUM($F52:BA52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BB$4)),$E52-SUM($F52:BB52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BC$4)),$E52-SUM($F52:BC52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BD$4)),$E52-SUM($F52:BD52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BE$4)),$E52-SUM($F52:BE52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BF$4)),$E52-SUM($F52:BF52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BG$4)),$E52-SUM($F52:BG52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BH$4)),$E52-SUM($F52:BH52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BI$4)),$E52-SUM($F52:BI52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BJ$4)),$E52-SUM($F52:BJ52))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E52/$AT$4,IF(UserInterface!$B$84=5,$E52/$AT$4,$E52/BK$4)),$E52-SUM($F52:BK52))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D53*12)","v":"2033-03-31"},23,{"$f":"AU$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/AU$4)),$E53-SUM($F53:AU53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/AV$4)),$E53-SUM($F53:AV53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/AW$4)),$E53-SUM($F53:AW53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/AX$4)),$E53-SUM($F53:AX53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/AY$4)),$E53-SUM($F53:AY53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/AZ$4)),$E53-SUM($F53:AZ53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BA$4)),$E53-SUM($F53:BA53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BB$4)),$E53-SUM($F53:BB53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BC$4)),$E53-SUM($F53:BC53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BD$4)),$E53-SUM($F53:BD53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BE$4)),$E53-SUM($F53:BE53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BF$4)),$E53-SUM($F53:BF53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BG$4)),$E53-SUM($F53:BG53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BH$4)),$E53-SUM($F53:BH53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BI$4)),$E53-SUM($F53:BI53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BJ$4)),$E53-SUM($F53:BJ53))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E53/$AU$4,IF(UserInterface!$B$84=5,$E53/$AU$4,$E53/BK$4)),$E53-SUM($F53:BK53))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D54*12)","v":"2034-03-31"},24,{"$f":"AV$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/AV$4)),$E54-SUM($F54:AV54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/AW$4)),$E54-SUM($F54:AW54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/AX$4)),$E54-SUM($F54:AX54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/AY$4)),$E54-SUM($F54:AY54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/AZ$4)),$E54-SUM($F54:AZ54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BA$4)),$E54-SUM($F54:BA54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BB$4)),$E54-SUM($F54:BB54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BC$4)),$E54-SUM($F54:BC54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BD$4)),$E54-SUM($F54:BD54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BE$4)),$E54-SUM($F54:BE54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BF$4)),$E54-SUM($F54:BF54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BG$4)),$E54-SUM($F54:BG54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BH$4)),$E54-SUM($F54:BH54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BI$4)),$E54-SUM($F54:BI54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BJ$4)),$E54-SUM($F54:BJ54))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E54/$AV$4,IF(UserInterface!$B$84=5,$E54/$AV$4,$E54/BK$4)),$E54-SUM($F54:BK54))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D55*12)","v":"2035-03-31"},25,{"$f":"AW$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/AW$4)),$E55-SUM($F55:AW55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/AX$4)),$E55-SUM($F55:AX55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/AY$4)),$E55-SUM($F55:AY55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/AZ$4)),$E55-SUM($F55:AZ55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BA$4)),$E55-SUM($F55:BA55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BB$4)),$E55-SUM($F55:BB55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BC$4)),$E55-SUM($F55:BC55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BD$4)),$E55-SUM($F55:BD55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BE$4)),$E55-SUM($F55:BE55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BF$4)),$E55-SUM($F55:BF55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BG$4)),$E55-SUM($F55:BG55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BH$4)),$E55-SUM($F55:BH55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BI$4)),$E55-SUM($F55:BI55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BJ$4)),$E55-SUM($F55:BJ55))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E55/$AW$4,IF(UserInterface!$B$84=5,$E55/$AW$4,$E55/BK$4)),$E55-SUM($F55:BK55))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D56*12)","v":"2036-03-31"},26,{"$f":"AX$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/AW$4)),$E56-SUM($F56:AX56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/AX$4)),$E56-SUM($F56:AY56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/AY$4)),$E56-SUM($F56:AZ56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/AZ$4)),$E56-SUM($F56:BA56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BA$4)),$E56-SUM($F56:BB56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BB$4)),$E56-SUM($F56:BC56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BC$4)),$E56-SUM($F56:BD56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BD$4)),$E56-SUM($F56:BE56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BE$4)),$E56-SUM($F56:BF56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BF$4)),$E56-SUM($F56:BG56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BG$4)),$E56-SUM($F56:BH56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BH$4)),$E56-SUM($F56:BI56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BI$4)),$E56-SUM($F56:BJ56))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E56/$AW$4,IF(UserInterface!$B$84=5,$E56/$AW$4,$E56/BJ$4)),$E56-SUM($F56:BK56))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D57*12)","v":"2037-03-31"},27,{"$f":"AY$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/AY$4)),$E57-SUM($F57:AY57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/AZ$4)),$E57-SUM($F57:AZ57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BA$4)),$E57-SUM($F57:BA57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BB$4)),$E57-SUM($F57:BB57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BC$4)),$E57-SUM($F57:BC57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BD$4)),$E57-SUM($F57:BD57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BE$4)),$E57-SUM($F57:BE57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BF$4)),$E57-SUM($F57:BF57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BG$4)),$E57-SUM($F57:BG57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BH$4)),$E57-SUM($F57:BH57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BI$4)),$E57-SUM($F57:BI57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BJ$4)),$E57-SUM($F57:BJ57))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E57/$AY$4,IF(UserInterface!$B$84=5,$E57/$AY$4,$E57/BK$4)),$E57-SUM($F57:BK57))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D58*12)","v":"2038-03-31"},28,{"$f":"AZ$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/AZ$4)),$E58-SUM($F58:AZ58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BA$4)),$E58-SUM($F58:BA58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BB$4)),$E58-SUM($F58:BB58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BC$4)),$E58-SUM($F58:BC58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BD$4)),$E58-SUM($F58:BD58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BE$4)),$E58-SUM($F58:BE58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BF$4)),$E58-SUM($F58:BF58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BG$4)),$E58-SUM($F58:BG58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BH$4)),$E58-SUM($F58:BH58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BI$4)),$E58-SUM($F58:BI58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BJ$4)),$E58-SUM($F58:BJ58))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E58/$AZ$4,IF(UserInterface!$B$84=5,$E58/$AZ$4,$E58/BK$4)),$E58-SUM($F58:BK58))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D59*12)","v":"2039-03-31"},29,{"$f":"BA$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BA$4)),$E59-SUM($F59:BA59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BB$4)),$E59-SUM($F59:BB59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BC$4)),$E59-SUM($F59:BC59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BD$4)),$E59-SUM($F59:BD59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BE$4)),$E59-SUM($F59:BE59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BF$4)),$E59-SUM($F59:BF59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BG$4)),$E59-SUM($F59:BG59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BH$4)),$E59-SUM($F59:BH59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BI$4)),$E59-SUM($F59:BI59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BJ$4)),$E59-SUM($F59:BJ59))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E59/$BA$4,IF(UserInterface!$B$84=5,$E59/$BA$4,$E59/BK$4)),$E59-SUM($F59:BK59))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D60*12)","v":"2040-03-31"},30,{"$f":"BB$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BB$4)),$E60-SUM($F60:BB60))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BC$4)),$E60-SUM($F60:BC60))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BD$4)),$E60-SUM($F60:BD60))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BE$4)),$E60-SUM($F60:BE60))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BF$4)),$E60-SUM($F60:BF60))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BG$4)),$E60-SUM($F60:BG60))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BH$4)),$E60-SUM($F60:BH60))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BI$4)),$E60-SUM($F60:BI60))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BJ$4)),$E60-SUM($F60:BJ60))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E60/$BB$4,IF(UserInterface!$B$84=5,$E60/$BB$4,$E60/BK$4)),$E60-SUM($F60:BK60))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D61*12)","v":"2041-03-31"},31,{"$f":"BC$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E61/$BC$4,IF(UserInterface!$B$84=5,$E61/$BC$4,$E61/BC$4)),$E61-SUM($F61:BC61))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E61/$BC$4,IF(UserInterface!$B$84=5,$E61/$BC$4,$E61/BD$4)),$E61-SUM($F61:BD61))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E61/$BC$4,IF(UserInterface!$B$84=5,$E61/$BC$4,$E61/BE$4)),$E61-SUM($F61:BE61))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E61/$BC$4,IF(UserInterface!$B$84=5,$E61/$BC$4,$E61/BF$4)),$E61-SUM($F61:BF61))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E61/$BC$4,IF(UserInterface!$B$84=5,$E61/$BC$4,$E61/BG$4)),$E61-SUM($F61:BG61))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E61/$BC$4,IF(UserInterface!$B$84=5,$E61/$BC$4,$E61/BH$4)),$E61-SUM($F61:BH61))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E61/$BC$4,IF(UserInterface!$B$84=5,$E61/$BC$4,$E61/BI$4)),$E61-SUM($F61:BI61))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E61/$BC$4,IF(UserInterface!$B$84=5,$E61/$BC$4,$E61/BJ$4)),$E61-SUM($F61:BJ61))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E61/$BC$4,IF(UserInterface!$B$84=5,$E61/$BC$4,$E61/BK$4)),$E61-SUM($F61:BK61))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D62*12)","v":"2042-03-31"},32,{"$f":"BD$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E62/$BD$4,IF(UserInterface!$B$84=5,$E62/$BD$4,$E62/BD$4)),$E62-SUM($F62:BD62))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E62/$BD$4,IF(UserInterface!$B$84=5,$E62/$BD$4,$E62/BE$4)),$E62-SUM($F62:BE62))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E62/$BD$4,IF(UserInterface!$B$84=5,$E62/$BD$4,$E62/BF$4)),$E62-SUM($F62:BF62))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E62/$BD$4,IF(UserInterface!$B$84=5,$E62/$BD$4,$E62/BG$4)),$E62-SUM($F62:BG62))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E62/$BD$4,IF(UserInterface!$B$84=5,$E62/$BD$4,$E62/BH$4)),$E62-SUM($F62:BH62))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E62/$BD$4,IF(UserInterface!$B$84=5,$E62/$BD$4,$E62/BI$4)),$E62-SUM($F62:BI62))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E62/$BD$4,IF(UserInterface!$B$84=5,$E62/$BD$4,$E62/BJ$4)),$E62-SUM($F62:BJ62))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E62/$BD$4,IF(UserInterface!$B$84=5,$E62/$BD$4,$E62/BK$4)),$E62-SUM($F62:BK62))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D63*12)","v":"2043-03-31"},33,{"$f":"BE$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E63/$BE$4,IF(UserInterface!$B$84=5,$E63/$BE$4,$E63/BE$4)),$E63-SUM($F63:BE63))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E63/$BE$4,IF(UserInterface!$B$84=5,$E63/$BE$4,$E63/BF$4)),$E63-SUM($F63:BF63))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E63/$BE$4,IF(UserInterface!$B$84=5,$E63/$BE$4,$E63/BG$4)),$E63-SUM($F63:BG63))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E63/$BE$4,IF(UserInterface!$B$84=5,$E63/$BE$4,$E63/BH$4)),$E63-SUM($F63:BH63))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E63/$BE$4,IF(UserInterface!$B$84=5,$E63/$BE$4,$E63/BI$4)),$E63-SUM($F63:BI63))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E63/$BE$4,IF(UserInterface!$B$84=5,$E63/$BE$4,$E63/BJ$4)),$E63-SUM($F63:BJ63))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E63/$BE$4,IF(UserInterface!$B$84=5,$E63/$BE$4,$E63/BK$4)),$E63-SUM($F63:BK63))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D64*12)","v":"2044-03-31"},34,{"$f":"BF$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E64/$BF$4,IF(UserInterface!$B$84=5,$E64/$BF$4,$E64/BF$4)),$E64-SUM($F64:BF64))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E64/$BF$4,IF(UserInterface!$B$84=5,$E64/$BF$4,$E64/BG$4)),$E64-SUM($F64:BG64))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E64/$BF$4,IF(UserInterface!$B$84=5,$E64/$BF$4,$E64/BH$4)),$E64-SUM($F64:BH64))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E64/$BF$4,IF(UserInterface!$B$84=5,$E64/$BF$4,$E64/BI$4)),$E64-SUM($F64:BI64))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E64/$BF$4,IF(UserInterface!$B$84=5,$E64/$BF$4,$E64/BJ$4)),$E64-SUM($F64:BJ64))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E64/$BF$4,IF(UserInterface!$B$84=5,$E64/$BF$4,$E64/BK$4)),$E64-SUM($F64:BK64))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D65*12)","v":"2045-03-31"},35,{"$f":"BG$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E65/$BG$4,IF(UserInterface!$B$84=5,$E65/$BG$4,$E65/BG$4)),$E65-SUM($F65:BG65))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E65/$BG$4,IF(UserInterface!$B$84=5,$E65/$BG$4,$E65/BH$4)),$E65-SUM($F65:BH65))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E65/$BG$4,IF(UserInterface!$B$84=5,$E65/$BG$4,$E65/BI$4)),$E65-SUM($F65:BI65))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E65/$BG$4,IF(UserInterface!$B$84=5,$E65/$BG$4,$E65/BJ$4)),$E65-SUM($F65:BJ65))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E65/$BG$4,IF(UserInterface!$B$84=5,$E65/$BG$4,$E65/BK$4)),$E65-SUM($F65:BK65))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D66*12)","v":"2046-03-31"},36,{"$f":"BH$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E66/$BH$4,IF(UserInterface!$B$84=5,$E66/$BH$4,$E66/BH$4)),$E66-SUM($F66:BH66))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E66/$BH$4,IF(UserInterface!$B$84=5,$E66/$BH$4,$E66/BI$4)),$E66-SUM($F66:BI66))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E66/$BH$4,IF(UserInterface!$B$84=5,$E66/$BH$4,$E66/BJ$4)),$E66-SUM($F66:BJ66))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E66/$BH$4,IF(UserInterface!$B$84=5,$E66/$BH$4,$E66/BK$4)),$E66-SUM($F66:BK66))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D67*12)","v":"2047-03-31"},37,{"$f":"BI$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E67/$BI$4,IF(UserInterface!$B$84=5,$E67/$BI$4,$E67/BI$4)),$E67-SUM($F67:BI67))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E67/$BI$4,IF(UserInterface!$B$84=5,$E67/$BI$4,$E67/BJ$4)),$E67-SUM($F67:BJ67))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E67/$BI$4,IF(UserInterface!$B$84=5,$E67/$BI$4,$E67/BK$4)),$E67-SUM($F67:BK67))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D68*12)","v":"2048-03-31"},38,{"$f":"BJ$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E68/$BJ$4,IF(UserInterface!$B$84=5,$E68/$BJ$4,$E68/BJ$4)),$E68-SUM($F68:BJ68))","v":0},{"$f":"MIN(IF(UserInterface!$B$84=4,$E68/$BJ$4,IF(UserInterface!$B$84=5,$E68/$BJ$4,$E68/BK$4)),$E68-SUM($F68:BK68))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D69*12)","v":"2049-03-31"},39,{"$f":"BK$10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(IF(UserInterface!$B$84=4,$E69/$BK$4,IF(UserInterface!$B$84=5,$E69/$BK$4,$E69/BK$4)),$E69-SUM($F69:BK69))","v":0}]
[null,"Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,D70*12)","v":"2050-03-31"},40,{"$f":"BL$10","v":0}]
[]
["Post-vesting Asset balance"]
["Cost","Opening balance bf",null,null,{"$f":"D137","v":0},{"$f":"E137","v":17.151368294133562},{"$f":"F137","v":69.068189947059437},100.79513651273636,135.66855711798456,151.55230898130299,170.23962854603761,186.38352357965286,213.28642030509366,259.91731163598496,284.70940100578758,313.08833499222516,330.80330388976097,372.56416426202333,425.89125509638416,463.6478415079352,515.48229983019576,601.86795587479173,685.14133171254866,792.12550039788573,862.12136028468854,932.46277428702263,1006.2221601220604,1088.1469385081953,1344.3463310016114,1638.5903575975688,1838.669906572102,1947.6211440917891,2035.5050512602861,2108.399930175874,2217.8438083524052,2296.3828657065415,2278.6678968090055,2236.9070364367431,2183.5799456023824,2145.8233591908315,2093.9889008685709,2007.6032448239748,1924.3298689862179,1817.3457003008807,1747.3498404140778,1659.85705811761,1534.1808506296463,1420.5291256778346,1420.5291256778346,1420.5291256778346,1420.5291256778346,1420.5291256778346,1129.4563125791706,1129.4563125791706,1129.4563125791706,1129.4563125791706,819.32853411989481,819.32853411989481,819.32853411989481,819.32853411989481,600.56166558062671,600.56166558062671,600.56166558062671,600.56166558062671]
[null,"Net capex additions",null,null,{"$f":"E10","v":17.151368294133562},{"$f":"F10","v":51.916821652925869},{"$f":"G10","v":31.726946565676926},34.873420605248192,15.883751863318423,18.687319564734619,16.143895033615262,26.902896725440797,46.630891330891316,24.792089369802618,28.378933986437598,17.714968897535783,41.760860372262371,53.32709083436086,37.756586411551062,51.834458322260595,86.385656044596033,83.273375837756944,106.98416868533707,69.995859886802833,87.492782296467681,125.67620748796361,113.65172495181169,291.07281309866414,310.12777845927576,218.7668685392681,125.09513255330231,114.78680389393755,119.52577024647908,134.23596754633357,106.91799134057381,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Removals from RAV",null,{"$f":"D76-1","v":-19},null,{"$f":"IF(AND(SUM($F11:F11)=$E11,SUM($E75:E75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:G11)=$E11,SUM($E75:F75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:H11)=$E11,SUM($E75:G75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:I11)=$E11,SUM($E75:H75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:J11)=$E11,SUM($E75:I75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:K11)=$E11,SUM($E75:J75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:L11)=$E11,SUM($E75:K75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:M11)=$E11,SUM($E75:L75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:N11)=$E11,SUM($E75:M75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:O11)=$E11,SUM($E75:N75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:P11)=$E11,SUM($E75:O75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:Q11)=$E11,SUM($E75:P75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:R11)=$E11,SUM($E75:Q75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:S11)=$E11,SUM($E75:R75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:T11)=$E11,SUM($E75:S75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:U11)=$E11,SUM($E75:T75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:V11)=$E11,SUM($E75:U75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:W11)=$E11,SUM($E75:V75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:X11)=$E11,SUM($E75:W75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:Y11)=$E11,SUM($E75:X75)=0),$E11,0)","v":17.151368294133562},{"$f":"IF(AND(SUM($F11:Z11)=$E11,SUM($E75:Y75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AA11)=$E11,SUM($E75:Z75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AB11)=$E11,SUM($E75:AA75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AC11)=$E11,SUM($E75:AB75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AD11)=$E11,SUM($E75:AC75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AE11)=$E11,SUM($E75:AD75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AF11)=$E11,SUM($E75:AE75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AG11)=$E11,SUM($E75:AF75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AH11)=$E11,SUM($E75:AG75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AI11)=$E11,SUM($E75:AH75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AJ11)=$E11,SUM($E75:AI75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AK11)=$E11,SUM($E75:AJ75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AL11)=$E11,SUM($E75:AK75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AM11)=$E11,SUM($E75:AL75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AN11)=$E11,SUM($E75:AM75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AO11)=$E11,SUM($E75:AN75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AP11)=$E11,SUM($E75:AO75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AQ11)=$E11,SUM($E75:AP75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AR11)=$E11,SUM($E75:AQ75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AS11)=$E11,SUM($E75:AR75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AT11)=$E11,SUM($E75:AS75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AU11)=$E11,SUM($E75:AT75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AV11)=$E11,SUM($E75:AU75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AW11)=$E11,SUM($E75:AV75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AX11)=$E11,SUM($E75:AW75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AY11)=$E11,SUM($E75:AX75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:AZ11)=$E11,SUM($E75:AY75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BA11)=$E11,SUM($E75:AZ75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BB11)=$E11,SUM($E75:BA75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BC11)=$E11,SUM($E75:BB75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BD11)=$E11,SUM($E75:BC75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BE11)=$E11,SUM($E75:BD75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BF11)=$E11,SUM($E75:BE75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BG11)=$E11,SUM($E75:BF75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BH11)=$E11,SUM($E75:BG75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BI11)=$E11,SUM($E75:BH75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BJ11)=$E11,SUM($E75:BI75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BK11)=$E11,SUM($E75:BJ75)=0),$E11,0)","v":0},{"$f":"IF(AND(SUM($F11:BL11)=$E11,SUM($E75:BK75)=0),$E11,0)","v":0}]
[null,"Removals from RAV",null,-18,null,{"$f":"IF(AND(SUM($F12:F12)=$E12,SUM($E76:E76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:G12)=$E12,SUM($E76:F76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:H12)=$E12,SUM($E76:G76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:I12)=$E12,SUM($E76:H76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:J12)=$E12,SUM($E76:I76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:K12)=$E12,SUM($E76:J76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:L12)=$E12,SUM($E76:K76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:M12)=$E12,SUM($E76:L76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:N12)=$E12,SUM($E76:M76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:O12)=$E12,SUM($E76:N76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:P12)=$E12,SUM($E76:O76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:Q12)=$E12,SUM($E76:P76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:R12)=$E12,SUM($E76:Q76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:S12)=$E12,SUM($E76:R76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:T12)=$E12,SUM($E76:S76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:U12)=$E12,SUM($E76:T76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:V12)=$E12,SUM($E76:U76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:W12)=$E12,SUM($E76:V76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:X12)=$E12,SUM($E76:W76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:Y12)=$E12,SUM($E76:X76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:Z12)=$E12,SUM($E76:Y76)=0),$E12,0)","v":51.916821652925869},{"$f":"IF(AND(SUM($F12:AA12)=$E12,SUM($E76:Z76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AB12)=$E12,SUM($E76:AA76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AC12)=$E12,SUM($E76:AB76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AD12)=$E12,SUM($E76:AC76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AE12)=$E12,SUM($E76:AD76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AF12)=$E12,SUM($E76:AE76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AG12)=$E12,SUM($E76:AF76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AH12)=$E12,SUM($E76:AG76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AI12)=$E12,SUM($E76:AH76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AJ12)=$E12,SUM($E76:AI76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AK12)=$E12,SUM($E76:AJ76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AL12)=$E12,SUM($E76:AK76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AM12)=$E12,SUM($E76:AL76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AN12)=$E12,SUM($E76:AM76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AO12)=$E12,SUM($E76:AN76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AP12)=$E12,SUM($E76:AO76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AQ12)=$E12,SUM($E76:AP76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AR12)=$E12,SUM($E76:AQ76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AS12)=$E12,SUM($E76:AR76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AT12)=$E12,SUM($E76:AS76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AU12)=$E12,SUM($E76:AT76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AV12)=$E12,SUM($E76:AU76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AW12)=$E12,SUM($E76:AV76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AX12)=$E12,SUM($E76:AW76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AY12)=$E12,SUM($E76:AX76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:AZ12)=$E12,SUM($E76:AY76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BA12)=$E12,SUM($E76:AZ76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BB12)=$E12,SUM($E76:BA76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BC12)=$E12,SUM($E76:BB76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BD12)=$E12,SUM($E76:BC76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BE12)=$E12,SUM($E76:BD76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BF12)=$E12,SUM($E76:BE76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BG12)=$E12,SUM($E76:BF76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BH12)=$E12,SUM($E76:BG76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BI12)=$E12,SUM($E76:BH76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BJ12)=$E12,SUM($E76:BI76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BK12)=$E12,SUM($E76:BJ76)=0),$E12,0)","v":0},{"$f":"IF(AND(SUM($F12:BL12)=$E12,SUM($E76:BK76)=0),$E12,0)","v":0}]
[null,"Removals from RAV",null,-17,null,{"$f":"IF(AND(SUM($F13:F13)=$E13,SUM($E77:E77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:G13)=$E13,SUM($E77:F77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:H13)=$E13,SUM($E77:G77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:I13)=$E13,SUM($E77:H77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:J13)=$E13,SUM($E77:I77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:K13)=$E13,SUM($E77:J77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:L13)=$E13,SUM($E77:K77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:M13)=$E13,SUM($E77:L77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:N13)=$E13,SUM($E77:M77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:O13)=$E13,SUM($E77:N77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:P13)=$E13,SUM($E77:O77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:Q13)=$E13,SUM($E77:P77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:R13)=$E13,SUM($E77:Q77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:S13)=$E13,SUM($E77:R77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:T13)=$E13,SUM($E77:S77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:U13)=$E13,SUM($E77:T77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:V13)=$E13,SUM($E77:U77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:W13)=$E13,SUM($E77:V77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:X13)=$E13,SUM($E77:W77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:Y13)=$E13,SUM($E77:X77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:Z13)=$E13,SUM($E77:Y77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AA13)=$E13,SUM($E77:Z77)=0),$E13,0)","v":31.726946565676926},{"$f":"IF(AND(SUM($F13:AB13)=$E13,SUM($E77:AA77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AC13)=$E13,SUM($E77:AB77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AD13)=$E13,SUM($E77:AC77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AE13)=$E13,SUM($E77:AD77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AF13)=$E13,SUM($E77:AE77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AG13)=$E13,SUM($E77:AF77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AH13)=$E13,SUM($E77:AG77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AI13)=$E13,SUM($E77:AH77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AJ13)=$E13,SUM($E77:AI77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AK13)=$E13,SUM($E77:AJ77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AL13)=$E13,SUM($E77:AK77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AM13)=$E13,SUM($E77:AL77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AN13)=$E13,SUM($E77:AM77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AO13)=$E13,SUM($E77:AN77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AP13)=$E13,SUM($E77:AO77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AQ13)=$E13,SUM($E77:AP77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AR13)=$E13,SUM($E77:AQ77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AS13)=$E13,SUM($E77:AR77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AT13)=$E13,SUM($E77:AS77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AU13)=$E13,SUM($E77:AT77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AV13)=$E13,SUM($E77:AU77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AW13)=$E13,SUM($E77:AV77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AX13)=$E13,SUM($E77:AW77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AY13)=$E13,SUM($E77:AX77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:AZ13)=$E13,SUM($E77:AY77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BA13)=$E13,SUM($E77:AZ77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BB13)=$E13,SUM($E77:BA77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BC13)=$E13,SUM($E77:BB77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BD13)=$E13,SUM($E77:BC77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BE13)=$E13,SUM($E77:BD77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BF13)=$E13,SUM($E77:BE77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BG13)=$E13,SUM($E77:BF77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BH13)=$E13,SUM($E77:BG77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BI13)=$E13,SUM($E77:BH77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BJ13)=$E13,SUM($E77:BI77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BK13)=$E13,SUM($E77:BJ77)=0),$E13,0)","v":0},{"$f":"IF(AND(SUM($F13:BL13)=$E13,SUM($E77:BK77)=0),$E13,0)","v":0}]
[null,"Removals from RAV",null,-16,null,{"$f":"IF(AND(SUM($F14:F14)=$E14,SUM($E78:E78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:G14)=$E14,SUM($E78:F78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:H14)=$E14,SUM($E78:G78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:I14)=$E14,SUM($E78:H78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:J14)=$E14,SUM($E78:I78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:K14)=$E14,SUM($E78:J78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:L14)=$E14,SUM($E78:K78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:M14)=$E14,SUM($E78:L78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:N14)=$E14,SUM($E78:M78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:O14)=$E14,SUM($E78:N78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:P14)=$E14,SUM($E78:O78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:Q14)=$E14,SUM($E78:P78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:R14)=$E14,SUM($E78:Q78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:S14)=$E14,SUM($E78:R78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:T14)=$E14,SUM($E78:S78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:U14)=$E14,SUM($E78:T78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:V14)=$E14,SUM($E78:U78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:W14)=$E14,SUM($E78:V78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:X14)=$E14,SUM($E78:W78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:Y14)=$E14,SUM($E78:X78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:Z14)=$E14,SUM($E78:Y78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AA14)=$E14,SUM($E78:Z78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AB14)=$E14,SUM($E78:AA78)=0),$E14,0)","v":34.873420605248192},{"$f":"IF(AND(SUM($F14:AC14)=$E14,SUM($E78:AB78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AD14)=$E14,SUM($E78:AC78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AE14)=$E14,SUM($E78:AD78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AF14)=$E14,SUM($E78:AE78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AG14)=$E14,SUM($E78:AF78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AH14)=$E14,SUM($E78:AG78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AI14)=$E14,SUM($E78:AH78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AJ14)=$E14,SUM($E78:AI78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AK14)=$E14,SUM($E78:AJ78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AL14)=$E14,SUM($E78:AK78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AM14)=$E14,SUM($E78:AL78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AN14)=$E14,SUM($E78:AM78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AO14)=$E14,SUM($E78:AN78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AP14)=$E14,SUM($E78:AO78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AQ14)=$E14,SUM($E78:AP78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AR14)=$E14,SUM($E78:AQ78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AS14)=$E14,SUM($E78:AR78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AT14)=$E14,SUM($E78:AS78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AU14)=$E14,SUM($E78:AT78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AV14)=$E14,SUM($E78:AU78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AW14)=$E14,SUM($E78:AV78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AX14)=$E14,SUM($E78:AW78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AY14)=$E14,SUM($E78:AX78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:AZ14)=$E14,SUM($E78:AY78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BA14)=$E14,SUM($E78:AZ78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BB14)=$E14,SUM($E78:BA78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BC14)=$E14,SUM($E78:BB78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BD14)=$E14,SUM($E78:BC78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BE14)=$E14,SUM($E78:BD78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BF14)=$E14,SUM($E78:BE78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BG14)=$E14,SUM($E78:BF78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BH14)=$E14,SUM($E78:BG78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BI14)=$E14,SUM($E78:BH78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BJ14)=$E14,SUM($E78:BI78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BK14)=$E14,SUM($E78:BJ78)=0),$E14,0)","v":0},{"$f":"IF(AND(SUM($F14:BL14)=$E14,SUM($E78:BK78)=0),$E14,0)","v":0}]
[null,"Removals from RAV",null,-15,null,{"$f":"IF(AND(SUM($F15:F15)=$E15,SUM($E79:E79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:G15)=$E15,SUM($E79:F79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:H15)=$E15,SUM($E79:G79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:I15)=$E15,SUM($E79:H79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:J15)=$E15,SUM($E79:I79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:K15)=$E15,SUM($E79:J79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:L15)=$E15,SUM($E79:K79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:M15)=$E15,SUM($E79:L79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:N15)=$E15,SUM($E79:M79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:O15)=$E15,SUM($E79:N79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:P15)=$E15,SUM($E79:O79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:Q15)=$E15,SUM($E79:P79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:R15)=$E15,SUM($E79:Q79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:S15)=$E15,SUM($E79:R79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:T15)=$E15,SUM($E79:S79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:U15)=$E15,SUM($E79:T79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:V15)=$E15,SUM($E79:U79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:W15)=$E15,SUM($E79:V79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:X15)=$E15,SUM($E79:W79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:Y15)=$E15,SUM($E79:X79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:Z15)=$E15,SUM($E79:Y79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AA15)=$E15,SUM($E79:Z79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AB15)=$E15,SUM($E79:AA79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AC15)=$E15,SUM($E79:AB79)=0),$E15,0)","v":15.883751863318423},{"$f":"IF(AND(SUM($F15:AD15)=$E15,SUM($E79:AC79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AE15)=$E15,SUM($E79:AD79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AF15)=$E15,SUM($E79:AE79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AG15)=$E15,SUM($E79:AF79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AH15)=$E15,SUM($E79:AG79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AI15)=$E15,SUM($E79:AH79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AJ15)=$E15,SUM($E79:AI79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AK15)=$E15,SUM($E79:AJ79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AL15)=$E15,SUM($E79:AK79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AM15)=$E15,SUM($E79:AL79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AN15)=$E15,SUM($E79:AM79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AO15)=$E15,SUM($E79:AN79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AP15)=$E15,SUM($E79:AO79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AQ15)=$E15,SUM($E79:AP79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AR15)=$E15,SUM($E79:AQ79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AS15)=$E15,SUM($E79:AR79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AT15)=$E15,SUM($E79:AS79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AU15)=$E15,SUM($E79:AT79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AV15)=$E15,SUM($E79:AU79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AW15)=$E15,SUM($E79:AV79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AX15)=$E15,SUM($E79:AW79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AY15)=$E15,SUM($E79:AX79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:AZ15)=$E15,SUM($E79:AY79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BA15)=$E15,SUM($E79:AZ79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BB15)=$E15,SUM($E79:BA79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BC15)=$E15,SUM($E79:BB79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BD15)=$E15,SUM($E79:BC79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BE15)=$E15,SUM($E79:BD79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BF15)=$E15,SUM($E79:BE79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BG15)=$E15,SUM($E79:BF79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BH15)=$E15,SUM($E79:BG79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BI15)=$E15,SUM($E79:BH79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BJ15)=$E15,SUM($E79:BI79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BK15)=$E15,SUM($E79:BJ79)=0),$E15,0)","v":0},{"$f":"IF(AND(SUM($F15:BL15)=$E15,SUM($E79:BK79)=0),$E15,0)","v":0}]
[null,"Removals from RAV",null,-14,null,{"$f":"IF(AND(SUM($F16:F16)=$E16,SUM($E80:E80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:G16)=$E16,SUM($E80:F80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:H16)=$E16,SUM($E80:G80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:I16)=$E16,SUM($E80:H80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:J16)=$E16,SUM($E80:I80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:K16)=$E16,SUM($E80:J80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:L16)=$E16,SUM($E80:K80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:M16)=$E16,SUM($E80:L80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:N16)=$E16,SUM($E80:M80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:O16)=$E16,SUM($E80:N80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:P16)=$E16,SUM($E80:O80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:Q16)=$E16,SUM($E80:P80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:R16)=$E16,SUM($E80:Q80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:S16)=$E16,SUM($E80:R80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:T16)=$E16,SUM($E80:S80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:U16)=$E16,SUM($E80:T80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:V16)=$E16,SUM($E80:U80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:W16)=$E16,SUM($E80:V80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:X16)=$E16,SUM($E80:W80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:Y16)=$E16,SUM($E80:X80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:Z16)=$E16,SUM($E80:Y80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AA16)=$E16,SUM($E80:Z80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AB16)=$E16,SUM($E80:AA80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AC16)=$E16,SUM($E80:AB80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AD16)=$E16,SUM($E80:AC80)=0),$E16,0)","v":18.687319564734619},{"$f":"IF(AND(SUM($F16:AE16)=$E16,SUM($E80:AD80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AF16)=$E16,SUM($E80:AE80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AG16)=$E16,SUM($E80:AF80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AH16)=$E16,SUM($E80:AG80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AI16)=$E16,SUM($E80:AH80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AJ16)=$E16,SUM($E80:AI80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AK16)=$E16,SUM($E80:AJ80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AL16)=$E16,SUM($E80:AK80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AM16)=$E16,SUM($E80:AL80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AN16)=$E16,SUM($E80:AM80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AO16)=$E16,SUM($E80:AN80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AP16)=$E16,SUM($E80:AO80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AQ16)=$E16,SUM($E80:AP80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AR16)=$E16,SUM($E80:AQ80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AS16)=$E16,SUM($E80:AR80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AT16)=$E16,SUM($E80:AS80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AU16)=$E16,SUM($E80:AT80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AV16)=$E16,SUM($E80:AU80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AW16)=$E16,SUM($E80:AV80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AX16)=$E16,SUM($E80:AW80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AY16)=$E16,SUM($E80:AX80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:AZ16)=$E16,SUM($E80:AY80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BA16)=$E16,SUM($E80:AZ80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BB16)=$E16,SUM($E80:BA80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BC16)=$E16,SUM($E80:BB80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BD16)=$E16,SUM($E80:BC80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BE16)=$E16,SUM($E80:BD80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BF16)=$E16,SUM($E80:BE80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BG16)=$E16,SUM($E80:BF80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BH16)=$E16,SUM($E80:BG80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BI16)=$E16,SUM($E80:BH80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BJ16)=$E16,SUM($E80:BI80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BK16)=$E16,SUM($E80:BJ80)=0),$E16,0)","v":0},{"$f":"IF(AND(SUM($F16:BL16)=$E16,SUM($E80:BK80)=0),$E16,0)","v":0}]
[null,"Removals from RAV",null,-13,null,{"$f":"IF(AND(SUM($F17:F17)=$E17,SUM($E81:E81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:G17)=$E17,SUM($E81:F81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:H17)=$E17,SUM($E81:G81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:I17)=$E17,SUM($E81:H81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:J17)=$E17,SUM($E81:I81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:K17)=$E17,SUM($E81:J81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:L17)=$E17,SUM($E81:K81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:M17)=$E17,SUM($E81:L81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:N17)=$E17,SUM($E81:M81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:O17)=$E17,SUM($E81:N81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:P17)=$E17,SUM($E81:O81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:Q17)=$E17,SUM($E81:P81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:R17)=$E17,SUM($E81:Q81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:S17)=$E17,SUM($E81:R81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:T17)=$E17,SUM($E81:S81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:U17)=$E17,SUM($E81:T81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:V17)=$E17,SUM($E81:U81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:W17)=$E17,SUM($E81:V81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:X17)=$E17,SUM($E81:W81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:Y17)=$E17,SUM($E81:X81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:Z17)=$E17,SUM($E81:Y81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AA17)=$E17,SUM($E81:Z81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AB17)=$E17,SUM($E81:AA81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AC17)=$E17,SUM($E81:AB81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AD17)=$E17,SUM($E81:AC81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AE17)=$E17,SUM($E81:AD81)=0),$E17,0)","v":16.143895033615262},{"$f":"IF(AND(SUM($F17:AF17)=$E17,SUM($E81:AE81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AG17)=$E17,SUM($E81:AF81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AH17)=$E17,SUM($E81:AG81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AI17)=$E17,SUM($E81:AH81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AJ17)=$E17,SUM($E81:AI81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AK17)=$E17,SUM($E81:AJ81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AL17)=$E17,SUM($E81:AK81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AM17)=$E17,SUM($E81:AL81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AN17)=$E17,SUM($E81:AM81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AO17)=$E17,SUM($E81:AN81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AP17)=$E17,SUM($E81:AO81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AQ17)=$E17,SUM($E81:AP81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AR17)=$E17,SUM($E81:AQ81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AS17)=$E17,SUM($E81:AR81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AT17)=$E17,SUM($E81:AS81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AU17)=$E17,SUM($E81:AT81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AV17)=$E17,SUM($E81:AU81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AW17)=$E17,SUM($E81:AV81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AX17)=$E17,SUM($E81:AW81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AY17)=$E17,SUM($E81:AX81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:AZ17)=$E17,SUM($E81:AY81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BA17)=$E17,SUM($E81:AZ81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BB17)=$E17,SUM($E81:BA81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BC17)=$E17,SUM($E81:BB81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BD17)=$E17,SUM($E81:BC81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BE17)=$E17,SUM($E81:BD81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BF17)=$E17,SUM($E81:BE81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BG17)=$E17,SUM($E81:BF81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BH17)=$E17,SUM($E81:BG81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BI17)=$E17,SUM($E81:BH81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BJ17)=$E17,SUM($E81:BI81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BK17)=$E17,SUM($E81:BJ81)=0),$E17,0)","v":0},{"$f":"IF(AND(SUM($F17:BL17)=$E17,SUM($E81:BK81)=0),$E17,0)","v":0}]
[null,"Removals from RAV",null,-12,null,{"$f":"IF(AND(SUM($F18:F18)=$E18,SUM($E82:E82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:G18)=$E18,SUM($E82:F82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:H18)=$E18,SUM($E82:G82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:I18)=$E18,SUM($E82:H82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:J18)=$E18,SUM($E82:I82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:K18)=$E18,SUM($E82:J82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:L18)=$E18,SUM($E82:K82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:M18)=$E18,SUM($E82:L82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:N18)=$E18,SUM($E82:M82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:O18)=$E18,SUM($E82:N82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:P18)=$E18,SUM($E82:O82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:Q18)=$E18,SUM($E82:P82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:R18)=$E18,SUM($E82:Q82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:S18)=$E18,SUM($E82:R82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:T18)=$E18,SUM($E82:S82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:U18)=$E18,SUM($E82:T82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:V18)=$E18,SUM($E82:U82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:W18)=$E18,SUM($E82:V82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:X18)=$E18,SUM($E82:W82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:Y18)=$E18,SUM($E82:X82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:Z18)=$E18,SUM($E82:Y82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AA18)=$E18,SUM($E82:Z82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AB18)=$E18,SUM($E82:AA82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AC18)=$E18,SUM($E82:AB82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AD18)=$E18,SUM($E82:AC82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AE18)=$E18,SUM($E82:AD82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AF18)=$E18,SUM($E82:AE82)=0),$E18,0)","v":26.902896725440797},{"$f":"IF(AND(SUM($F18:AG18)=$E18,SUM($E82:AF82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AH18)=$E18,SUM($E82:AG82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AI18)=$E18,SUM($E82:AH82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AJ18)=$E18,SUM($E82:AI82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AK18)=$E18,SUM($E82:AJ82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AL18)=$E18,SUM($E82:AK82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AM18)=$E18,SUM($E82:AL82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AN18)=$E18,SUM($E82:AM82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AO18)=$E18,SUM($E82:AN82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AP18)=$E18,SUM($E82:AO82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AQ18)=$E18,SUM($E82:AP82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AR18)=$E18,SUM($E82:AQ82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AS18)=$E18,SUM($E82:AR82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AT18)=$E18,SUM($E82:AS82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AU18)=$E18,SUM($E82:AT82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AV18)=$E18,SUM($E82:AU82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AW18)=$E18,SUM($E82:AV82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AX18)=$E18,SUM($E82:AW82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AY18)=$E18,SUM($E82:AX82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:AZ18)=$E18,SUM($E82:AY82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BA18)=$E18,SUM($E82:AZ82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BB18)=$E18,SUM($E82:BA82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BC18)=$E18,SUM($E82:BB82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BD18)=$E18,SUM($E82:BC82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BE18)=$E18,SUM($E82:BD82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BF18)=$E18,SUM($E82:BE82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BG18)=$E18,SUM($E82:BF82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BH18)=$E18,SUM($E82:BG82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BI18)=$E18,SUM($E82:BH82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BJ18)=$E18,SUM($E82:BI82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BK18)=$E18,SUM($E82:BJ82)=0),$E18,0)","v":0},{"$f":"IF(AND(SUM($F18:BL18)=$E18,SUM($E82:BK82)=0),$E18,0)","v":0}]
[null,"Removals from RAV",null,-11,null,{"$f":"IF(AND(SUM($F19:F19)=$E19,SUM($E83:E83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:G19)=$E19,SUM($E83:F83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:H19)=$E19,SUM($E83:G83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:I19)=$E19,SUM($E83:H83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:J19)=$E19,SUM($E83:I83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:K19)=$E19,SUM($E83:J83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:L19)=$E19,SUM($E83:K83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:M19)=$E19,SUM($E83:L83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:N19)=$E19,SUM($E83:M83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:O19)=$E19,SUM($E83:N83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:P19)=$E19,SUM($E83:O83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:Q19)=$E19,SUM($E83:P83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:R19)=$E19,SUM($E83:Q83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:S19)=$E19,SUM($E83:R83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:T19)=$E19,SUM($E83:S83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:U19)=$E19,SUM($E83:T83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:V19)=$E19,SUM($E83:U83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:W19)=$E19,SUM($E83:V83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:X19)=$E19,SUM($E83:W83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:Y19)=$E19,SUM($E83:X83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:Z19)=$E19,SUM($E83:Y83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AA19)=$E19,SUM($E83:Z83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AB19)=$E19,SUM($E83:AA83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AC19)=$E19,SUM($E83:AB83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AD19)=$E19,SUM($E83:AC83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AE19)=$E19,SUM($E83:AD83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AF19)=$E19,SUM($E83:AE83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AG19)=$E19,SUM($E83:AF83)=0),$E19,0)","v":46.630891330891316},{"$f":"IF(AND(SUM($F19:AH19)=$E19,SUM($E83:AG83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AI19)=$E19,SUM($E83:AH83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AJ19)=$E19,SUM($E83:AI83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AK19)=$E19,SUM($E83:AJ83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AL19)=$E19,SUM($E83:AK83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AM19)=$E19,SUM($E83:AL83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AN19)=$E19,SUM($E83:AM83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AO19)=$E19,SUM($E83:AN83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AP19)=$E19,SUM($E83:AO83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AQ19)=$E19,SUM($E83:AP83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AR19)=$E19,SUM($E83:AQ83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AS19)=$E19,SUM($E83:AR83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AT19)=$E19,SUM($E83:AS83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AU19)=$E19,SUM($E83:AT83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AV19)=$E19,SUM($E83:AU83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AW19)=$E19,SUM($E83:AV83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AX19)=$E19,SUM($E83:AW83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AY19)=$E19,SUM($E83:AX83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:AZ19)=$E19,SUM($E83:AY83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BA19)=$E19,SUM($E83:AZ83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BB19)=$E19,SUM($E83:BA83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BC19)=$E19,SUM($E83:BB83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BD19)=$E19,SUM($E83:BC83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BE19)=$E19,SUM($E83:BD83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BF19)=$E19,SUM($E83:BE83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BG19)=$E19,SUM($E83:BF83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BH19)=$E19,SUM($E83:BG83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BI19)=$E19,SUM($E83:BH83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BJ19)=$E19,SUM($E83:BI83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BK19)=$E19,SUM($E83:BJ83)=0),$E19,0)","v":0},{"$f":"IF(AND(SUM($F19:BL19)=$E19,SUM($E83:BK83)=0),$E19,0)","v":0}]
[null,"Removals from RAV",null,-10,null,{"$f":"IF(AND(SUM($F20:F20)=$E20,SUM($E84:E84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:G20)=$E20,SUM($E84:F84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:H20)=$E20,SUM($E84:G84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:I20)=$E20,SUM($E84:H84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:J20)=$E20,SUM($E84:I84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:K20)=$E20,SUM($E84:J84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:L20)=$E20,SUM($E84:K84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:M20)=$E20,SUM($E84:L84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:N20)=$E20,SUM($E84:M84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:O20)=$E20,SUM($E84:N84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:P20)=$E20,SUM($E84:O84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:Q20)=$E20,SUM($E84:P84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:R20)=$E20,SUM($E84:Q84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:S20)=$E20,SUM($E84:R84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:T20)=$E20,SUM($E84:S84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:U20)=$E20,SUM($E84:T84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:V20)=$E20,SUM($E84:U84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:W20)=$E20,SUM($E84:V84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:X20)=$E20,SUM($E84:W84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:Y20)=$E20,SUM($E84:X84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:Z20)=$E20,SUM($E84:Y84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AA20)=$E20,SUM($E84:Z84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AB20)=$E20,SUM($E84:AA84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AC20)=$E20,SUM($E84:AB84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AD20)=$E20,SUM($E84:AC84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AE20)=$E20,SUM($E84:AD84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AF20)=$E20,SUM($E84:AE84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AG20)=$E20,SUM($E84:AF84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AH20)=$E20,SUM($E84:AG84)=0),$E20,0)","v":24.792089369802618},{"$f":"IF(AND(SUM($F20:AI20)=$E20,SUM($E84:AH84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AJ20)=$E20,SUM($E84:AI84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AK20)=$E20,SUM($E84:AJ84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AL20)=$E20,SUM($E84:AK84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AM20)=$E20,SUM($E84:AL84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AN20)=$E20,SUM($E84:AM84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AO20)=$E20,SUM($E84:AN84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AP20)=$E20,SUM($E84:AO84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AQ20)=$E20,SUM($E84:AP84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AR20)=$E20,SUM($E84:AQ84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AS20)=$E20,SUM($E84:AR84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AT20)=$E20,SUM($E84:AS84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AU20)=$E20,SUM($E84:AT84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AV20)=$E20,SUM($E84:AU84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AW20)=$E20,SUM($E84:AV84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AX20)=$E20,SUM($E84:AW84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AY20)=$E20,SUM($E84:AX84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:AZ20)=$E20,SUM($E84:AY84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BA20)=$E20,SUM($E84:AZ84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BB20)=$E20,SUM($E84:BA84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BC20)=$E20,SUM($E84:BB84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BD20)=$E20,SUM($E84:BC84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BE20)=$E20,SUM($E84:BD84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BF20)=$E20,SUM($E84:BE84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BG20)=$E20,SUM($E84:BF84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BH20)=$E20,SUM($E84:BG84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BI20)=$E20,SUM($E84:BH84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BJ20)=$E20,SUM($E84:BI84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BK20)=$E20,SUM($E84:BJ84)=0),$E20,0)","v":0},{"$f":"IF(AND(SUM($F20:BL20)=$E20,SUM($E84:BK84)=0),$E20,0)","v":0}]
[null,"Removals from RAV",null,-9,null,{"$f":"IF(AND(SUM($F21:F21)=$E21,SUM($E85:E85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:G21)=$E21,SUM($E85:F85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:H21)=$E21,SUM($E85:G85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:I21)=$E21,SUM($E85:H85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:J21)=$E21,SUM($E85:I85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:K21)=$E21,SUM($E85:J85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:L21)=$E21,SUM($E85:K85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:M21)=$E21,SUM($E85:L85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:N21)=$E21,SUM($E85:M85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:O21)=$E21,SUM($E85:N85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:P21)=$E21,SUM($E85:O85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:Q21)=$E21,SUM($E85:P85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:R21)=$E21,SUM($E85:Q85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:S21)=$E21,SUM($E85:R85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:T21)=$E21,SUM($E85:S85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:U21)=$E21,SUM($E85:T85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:V21)=$E21,SUM($E85:U85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:W21)=$E21,SUM($E85:V85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:X21)=$E21,SUM($E85:W85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:Y21)=$E21,SUM($E85:X85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:Z21)=$E21,SUM($E85:Y85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AA21)=$E21,SUM($E85:Z85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AB21)=$E21,SUM($E85:AA85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AC21)=$E21,SUM($E85:AB85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AD21)=$E21,SUM($E85:AC85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AE21)=$E21,SUM($E85:AD85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AF21)=$E21,SUM($E85:AE85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AG21)=$E21,SUM($E85:AF85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AH21)=$E21,SUM($E85:AG85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AI21)=$E21,SUM($E85:AH85)=0),$E21,0)","v":28.378933986437598},{"$f":"IF(AND(SUM($F21:AJ21)=$E21,SUM($E85:AI85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AK21)=$E21,SUM($E85:AJ85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AL21)=$E21,SUM($E85:AK85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AM21)=$E21,SUM($E85:AL85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AN21)=$E21,SUM($E85:AM85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AO21)=$E21,SUM($E85:AN85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AP21)=$E21,SUM($E85:AO85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AQ21)=$E21,SUM($E85:AP85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AR21)=$E21,SUM($E85:AQ85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AS21)=$E21,SUM($E85:AR85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AT21)=$E21,SUM($E85:AS85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AU21)=$E21,SUM($E85:AT85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AV21)=$E21,SUM($E85:AU85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AW21)=$E21,SUM($E85:AV85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AX21)=$E21,SUM($E85:AW85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AY21)=$E21,SUM($E85:AX85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:AZ21)=$E21,SUM($E85:AY85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BA21)=$E21,SUM($E85:AZ85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BB21)=$E21,SUM($E85:BA85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BC21)=$E21,SUM($E85:BB85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BD21)=$E21,SUM($E85:BC85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BE21)=$E21,SUM($E85:BD85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BF21)=$E21,SUM($E85:BE85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BG21)=$E21,SUM($E85:BF85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BH21)=$E21,SUM($E85:BG85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BI21)=$E21,SUM($E85:BH85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BJ21)=$E21,SUM($E85:BI85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BK21)=$E21,SUM($E85:BJ85)=0),$E21,0)","v":0},{"$f":"IF(AND(SUM($F21:BL21)=$E21,SUM($E85:BK85)=0),$E21,0)","v":0}]
[null,"Removals from RAV",null,-8,null,{"$f":"IF(AND(SUM($F22:F22)=$E22,SUM($E86:E86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:G22)=$E22,SUM($E86:F86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:H22)=$E22,SUM($E86:G86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:I22)=$E22,SUM($E86:H86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:J22)=$E22,SUM($E86:I86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:K22)=$E22,SUM($E86:J86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:L22)=$E22,SUM($E86:K86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:M22)=$E22,SUM($E86:L86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:N22)=$E22,SUM($E86:M86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:O22)=$E22,SUM($E86:N86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:P22)=$E22,SUM($E86:O86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:Q22)=$E22,SUM($E86:P86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:R22)=$E22,SUM($E86:Q86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:S22)=$E22,SUM($E86:R86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:T22)=$E22,SUM($E86:S86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:U22)=$E22,SUM($E86:T86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:V22)=$E22,SUM($E86:U86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:W22)=$E22,SUM($E86:V86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:X22)=$E22,SUM($E86:W86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:Y22)=$E22,SUM($E86:X86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:Z22)=$E22,SUM($E86:Y86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AA22)=$E22,SUM($E86:Z86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AB22)=$E22,SUM($E86:AA86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AC22)=$E22,SUM($E86:AB86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AD22)=$E22,SUM($E86:AC86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AE22)=$E22,SUM($E86:AD86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AF22)=$E22,SUM($E86:AE86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AG22)=$E22,SUM($E86:AF86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AH22)=$E22,SUM($E86:AG86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AI22)=$E22,SUM($E86:AH86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AJ22)=$E22,SUM($E86:AI86)=0),$E22,0)","v":17.714968897535783},{"$f":"IF(AND(SUM($F22:AK22)=$E22,SUM($E86:AJ86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AL22)=$E22,SUM($E86:AK86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AM22)=$E22,SUM($E86:AL86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AN22)=$E22,SUM($E86:AM86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AO22)=$E22,SUM($E86:AN86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AP22)=$E22,SUM($E86:AO86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AQ22)=$E22,SUM($E86:AP86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AR22)=$E22,SUM($E86:AQ86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AS22)=$E22,SUM($E86:AR86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AT22)=$E22,SUM($E86:AS86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AU22)=$E22,SUM($E86:AT86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AV22)=$E22,SUM($E86:AU86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AW22)=$E22,SUM($E86:AV86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AX22)=$E22,SUM($E86:AW86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AY22)=$E22,SUM($E86:AX86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:AZ22)=$E22,SUM($E86:AY86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BA22)=$E22,SUM($E86:AZ86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BB22)=$E22,SUM($E86:BA86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BC22)=$E22,SUM($E86:BB86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BD22)=$E22,SUM($E86:BC86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BE22)=$E22,SUM($E86:BD86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BF22)=$E22,SUM($E86:BE86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BG22)=$E22,SUM($E86:BF86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BH22)=$E22,SUM($E86:BG86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BI22)=$E22,SUM($E86:BH86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BJ22)=$E22,SUM($E86:BI86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BK22)=$E22,SUM($E86:BJ86)=0),$E22,0)","v":0},{"$f":"IF(AND(SUM($F22:BL22)=$E22,SUM($E86:BK86)=0),$E22,0)","v":0}]
[null,"Removals from RAV",null,-7,null,{"$f":"IF(AND(SUM($F23:F23)=$E23,SUM($E87:E87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:G23)=$E23,SUM($E87:F87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:H23)=$E23,SUM($E87:G87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:I23)=$E23,SUM($E87:H87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:J23)=$E23,SUM($E87:I87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:K23)=$E23,SUM($E87:J87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:L23)=$E23,SUM($E87:K87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:M23)=$E23,SUM($E87:L87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:N23)=$E23,SUM($E87:M87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:O23)=$E23,SUM($E87:N87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:P23)=$E23,SUM($E87:O87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:Q23)=$E23,SUM($E87:P87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:R23)=$E23,SUM($E87:Q87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:S23)=$E23,SUM($E87:R87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:T23)=$E23,SUM($E87:S87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:U23)=$E23,SUM($E87:T87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:V23)=$E23,SUM($E87:U87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:W23)=$E23,SUM($E87:V87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:X23)=$E23,SUM($E87:W87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:Y23)=$E23,SUM($E87:X87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:Z23)=$E23,SUM($E87:Y87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AA23)=$E23,SUM($E87:Z87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AB23)=$E23,SUM($E87:AA87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AC23)=$E23,SUM($E87:AB87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AD23)=$E23,SUM($E87:AC87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AE23)=$E23,SUM($E87:AD87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AF23)=$E23,SUM($E87:AE87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AG23)=$E23,SUM($E87:AF87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AH23)=$E23,SUM($E87:AG87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AI23)=$E23,SUM($E87:AH87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AJ23)=$E23,SUM($E87:AI87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AK23)=$E23,SUM($E87:AJ87)=0),$E23,0)","v":41.760860372262371},{"$f":"IF(AND(SUM($F23:AL23)=$E23,SUM($E87:AK87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AM23)=$E23,SUM($E87:AL87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AN23)=$E23,SUM($E87:AM87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AO23)=$E23,SUM($E87:AN87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AP23)=$E23,SUM($E87:AO87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AQ23)=$E23,SUM($E87:AP87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AR23)=$E23,SUM($E87:AQ87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AS23)=$E23,SUM($E87:AR87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AT23)=$E23,SUM($E87:AS87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AU23)=$E23,SUM($E87:AT87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AV23)=$E23,SUM($E87:AU87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AW23)=$E23,SUM($E87:AV87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AX23)=$E23,SUM($E87:AW87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AY23)=$E23,SUM($E87:AX87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:AZ23)=$E23,SUM($E87:AY87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BA23)=$E23,SUM($E87:AZ87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BB23)=$E23,SUM($E87:BA87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BC23)=$E23,SUM($E87:BB87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BD23)=$E23,SUM($E87:BC87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BE23)=$E23,SUM($E87:BD87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BF23)=$E23,SUM($E87:BE87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BG23)=$E23,SUM($E87:BF87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BH23)=$E23,SUM($E87:BG87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BI23)=$E23,SUM($E87:BH87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BJ23)=$E23,SUM($E87:BI87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BK23)=$E23,SUM($E87:BJ87)=0),$E23,0)","v":0},{"$f":"IF(AND(SUM($F23:BL23)=$E23,SUM($E87:BK87)=0),$E23,0)","v":0}]
[null,"Removals from RAV",null,-6,null,{"$f":"IF(AND(SUM($F24:F24)=$E24,SUM($E88:E88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:G24)=$E24,SUM($E88:F88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:H24)=$E24,SUM($E88:G88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:I24)=$E24,SUM($E88:H88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:J24)=$E24,SUM($E88:I88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:K24)=$E24,SUM($E88:J88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:L24)=$E24,SUM($E88:K88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:M24)=$E24,SUM($E88:L88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:N24)=$E24,SUM($E88:M88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:O24)=$E24,SUM($E88:N88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:P24)=$E24,SUM($E88:O88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:Q24)=$E24,SUM($E88:P88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:R24)=$E24,SUM($E88:Q88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:S24)=$E24,SUM($E88:R88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:T24)=$E24,SUM($E88:S88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:U24)=$E24,SUM($E88:T88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:V24)=$E24,SUM($E88:U88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:W24)=$E24,SUM($E88:V88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:X24)=$E24,SUM($E88:W88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:Y24)=$E24,SUM($E88:X88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:Z24)=$E24,SUM($E88:Y88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AA24)=$E24,SUM($E88:Z88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AB24)=$E24,SUM($E88:AA88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AC24)=$E24,SUM($E88:AB88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AD24)=$E24,SUM($E88:AC88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AE24)=$E24,SUM($E88:AD88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AF24)=$E24,SUM($E88:AE88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AG24)=$E24,SUM($E88:AF88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AH24)=$E24,SUM($E88:AG88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AI24)=$E24,SUM($E88:AH88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AJ24)=$E24,SUM($E88:AI88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AK24)=$E24,SUM($E88:AJ88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AL24)=$E24,SUM($E88:AK88)=0),$E24,0)","v":53.32709083436086},{"$f":"IF(AND(SUM($F24:AM24)=$E24,SUM($E88:AL88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AN24)=$E24,SUM($E88:AM88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AO24)=$E24,SUM($E88:AN88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AP24)=$E24,SUM($E88:AO88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AQ24)=$E24,SUM($E88:AP88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AR24)=$E24,SUM($E88:AQ88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AS24)=$E24,SUM($E88:AR88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AT24)=$E24,SUM($E88:AS88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AU24)=$E24,SUM($E88:AT88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AV24)=$E24,SUM($E88:AU88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AW24)=$E24,SUM($E88:AV88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AX24)=$E24,SUM($E88:AW88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AY24)=$E24,SUM($E88:AX88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:AZ24)=$E24,SUM($E88:AY88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BA24)=$E24,SUM($E88:AZ88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BB24)=$E24,SUM($E88:BA88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BC24)=$E24,SUM($E88:BB88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BD24)=$E24,SUM($E88:BC88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BE24)=$E24,SUM($E88:BD88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BF24)=$E24,SUM($E88:BE88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BG24)=$E24,SUM($E88:BF88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BH24)=$E24,SUM($E88:BG88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BI24)=$E24,SUM($E88:BH88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BJ24)=$E24,SUM($E88:BI88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BK24)=$E24,SUM($E88:BJ88)=0),$E24,0)","v":0},{"$f":"IF(AND(SUM($F24:BL24)=$E24,SUM($E88:BK88)=0),$E24,0)","v":0}]
[null,"Removals from RAV",null,-5,null,{"$f":"IF(AND(SUM($F25:F25)=$E25,SUM($E89:E89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:G25)=$E25,SUM($E89:F89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:H25)=$E25,SUM($E89:G89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:I25)=$E25,SUM($E89:H89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:J25)=$E25,SUM($E89:I89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:K25)=$E25,SUM($E89:J89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:L25)=$E25,SUM($E89:K89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:M25)=$E25,SUM($E89:L89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:N25)=$E25,SUM($E89:M89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:O25)=$E25,SUM($E89:N89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:P25)=$E25,SUM($E89:O89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:Q25)=$E25,SUM($E89:P89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:R25)=$E25,SUM($E89:Q89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:S25)=$E25,SUM($E89:R89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:T25)=$E25,SUM($E89:S89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:U25)=$E25,SUM($E89:T89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:V25)=$E25,SUM($E89:U89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:W25)=$E25,SUM($E89:V89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:X25)=$E25,SUM($E89:W89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:Y25)=$E25,SUM($E89:X89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:Z25)=$E25,SUM($E89:Y89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AA25)=$E25,SUM($E89:Z89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AB25)=$E25,SUM($E89:AA89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AC25)=$E25,SUM($E89:AB89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AD25)=$E25,SUM($E89:AC89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AE25)=$E25,SUM($E89:AD89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AF25)=$E25,SUM($E89:AE89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AG25)=$E25,SUM($E89:AF89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AH25)=$E25,SUM($E89:AG89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AI25)=$E25,SUM($E89:AH89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AJ25)=$E25,SUM($E89:AI89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AK25)=$E25,SUM($E89:AJ89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AL25)=$E25,SUM($E89:AK89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AM25)=$E25,SUM($E89:AL89)=0),$E25,0)","v":37.756586411551062},{"$f":"IF(AND(SUM($F25:AN25)=$E25,SUM($E89:AM89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AO25)=$E25,SUM($E89:AN89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AP25)=$E25,SUM($E89:AO89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AQ25)=$E25,SUM($E89:AP89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AR25)=$E25,SUM($E89:AQ89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AS25)=$E25,SUM($E89:AR89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AT25)=$E25,SUM($E89:AS89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AU25)=$E25,SUM($E89:AT89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AV25)=$E25,SUM($E89:AU89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AW25)=$E25,SUM($E89:AV89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AX25)=$E25,SUM($E89:AW89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AY25)=$E25,SUM($E89:AX89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:AZ25)=$E25,SUM($E89:AY89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BA25)=$E25,SUM($E89:AZ89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BB25)=$E25,SUM($E89:BA89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BC25)=$E25,SUM($E89:BB89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BD25)=$E25,SUM($E89:BC89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BE25)=$E25,SUM($E89:BD89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BF25)=$E25,SUM($E89:BE89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BG25)=$E25,SUM($E89:BF89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BH25)=$E25,SUM($E89:BG89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BI25)=$E25,SUM($E89:BH89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BJ25)=$E25,SUM($E89:BI89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BK25)=$E25,SUM($E89:BJ89)=0),$E25,0)","v":0},{"$f":"IF(AND(SUM($F25:BL25)=$E25,SUM($E89:BK89)=0),$E25,0)","v":0}]
[null,"Removals from RAV",null,-4,null,{"$f":"IF(AND(SUM($F26:F26)=$E26,SUM($E90:E90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:G26)=$E26,SUM($E90:F90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:H26)=$E26,SUM($E90:G90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:I26)=$E26,SUM($E90:H90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:J26)=$E26,SUM($E90:I90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:K26)=$E26,SUM($E90:J90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:L26)=$E26,SUM($E90:K90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:M26)=$E26,SUM($E90:L90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:N26)=$E26,SUM($E90:M90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:O26)=$E26,SUM($E90:N90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:P26)=$E26,SUM($E90:O90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:Q26)=$E26,SUM($E90:P90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:R26)=$E26,SUM($E90:Q90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:S26)=$E26,SUM($E90:R90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:T26)=$E26,SUM($E90:S90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:U26)=$E26,SUM($E90:T90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:V26)=$E26,SUM($E90:U90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:W26)=$E26,SUM($E90:V90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:X26)=$E26,SUM($E90:W90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:Y26)=$E26,SUM($E90:X90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:Z26)=$E26,SUM($E90:Y90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AA26)=$E26,SUM($E90:Z90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AB26)=$E26,SUM($E90:AA90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AC26)=$E26,SUM($E90:AB90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AD26)=$E26,SUM($E90:AC90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AE26)=$E26,SUM($E90:AD90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AF26)=$E26,SUM($E90:AE90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AG26)=$E26,SUM($E90:AF90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AH26)=$E26,SUM($E90:AG90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AI26)=$E26,SUM($E90:AH90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AJ26)=$E26,SUM($E90:AI90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AK26)=$E26,SUM($E90:AJ90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AL26)=$E26,SUM($E90:AK90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AM26)=$E26,SUM($E90:AL90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AN26)=$E26,SUM($E90:AM90)=0),$E26,0)","v":51.834458322260595},{"$f":"IF(AND(SUM($F26:AO26)=$E26,SUM($E90:AN90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AP26)=$E26,SUM($E90:AO90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AQ26)=$E26,SUM($E90:AP90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AR26)=$E26,SUM($E90:AQ90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AS26)=$E26,SUM($E90:AR90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AT26)=$E26,SUM($E90:AS90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AU26)=$E26,SUM($E90:AT90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AV26)=$E26,SUM($E90:AU90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AW26)=$E26,SUM($E90:AV90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AX26)=$E26,SUM($E90:AW90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AY26)=$E26,SUM($E90:AX90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:AZ26)=$E26,SUM($E90:AY90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BA26)=$E26,SUM($E90:AZ90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BB26)=$E26,SUM($E90:BA90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BC26)=$E26,SUM($E90:BB90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BD26)=$E26,SUM($E90:BC90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BE26)=$E26,SUM($E90:BD90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BF26)=$E26,SUM($E90:BE90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BG26)=$E26,SUM($E90:BF90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BH26)=$E26,SUM($E90:BG90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BI26)=$E26,SUM($E90:BH90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BJ26)=$E26,SUM($E90:BI90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BK26)=$E26,SUM($E90:BJ90)=0),$E26,0)","v":0},{"$f":"IF(AND(SUM($F26:BL26)=$E26,SUM($E90:BK90)=0),$E26,0)","v":0}]
[null,"Removals from RAV",null,-3,null,{"$f":"IF(AND(SUM($F27:F27)=$E27,SUM($E91:E91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:G27)=$E27,SUM($E91:F91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:H27)=$E27,SUM($E91:G91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:I27)=$E27,SUM($E91:H91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:J27)=$E27,SUM($E91:I91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:K27)=$E27,SUM($E91:J91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:L27)=$E27,SUM($E91:K91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:M27)=$E27,SUM($E91:L91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:N27)=$E27,SUM($E91:M91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:O27)=$E27,SUM($E91:N91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:P27)=$E27,SUM($E91:O91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:Q27)=$E27,SUM($E91:P91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:R27)=$E27,SUM($E91:Q91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:S27)=$E27,SUM($E91:R91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:T27)=$E27,SUM($E91:S91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:U27)=$E27,SUM($E91:T91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:V27)=$E27,SUM($E91:U91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:W27)=$E27,SUM($E91:V91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:X27)=$E27,SUM($E91:W91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:Y27)=$E27,SUM($E91:X91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:Z27)=$E27,SUM($E91:Y91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AA27)=$E27,SUM($E91:Z91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AB27)=$E27,SUM($E91:AA91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AC27)=$E27,SUM($E91:AB91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AD27)=$E27,SUM($E91:AC91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AE27)=$E27,SUM($E91:AD91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AF27)=$E27,SUM($E91:AE91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AG27)=$E27,SUM($E91:AF91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AH27)=$E27,SUM($E91:AG91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AI27)=$E27,SUM($E91:AH91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AJ27)=$E27,SUM($E91:AI91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AK27)=$E27,SUM($E91:AJ91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AL27)=$E27,SUM($E91:AK91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AM27)=$E27,SUM($E91:AL91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AN27)=$E27,SUM($E91:AM91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AO27)=$E27,SUM($E91:AN91)=0),$E27,0)","v":86.385656044596033},{"$f":"IF(AND(SUM($F27:AP27)=$E27,SUM($E91:AO91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AQ27)=$E27,SUM($E91:AP91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AR27)=$E27,SUM($E91:AQ91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AS27)=$E27,SUM($E91:AR91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AT27)=$E27,SUM($E91:AS91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AU27)=$E27,SUM($E91:AT91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AV27)=$E27,SUM($E91:AU91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AW27)=$E27,SUM($E91:AV91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AX27)=$E27,SUM($E91:AW91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AY27)=$E27,SUM($E91:AX91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:AZ27)=$E27,SUM($E91:AY91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BA27)=$E27,SUM($E91:AZ91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BB27)=$E27,SUM($E91:BA91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BC27)=$E27,SUM($E91:BB91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BD27)=$E27,SUM($E91:BC91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BE27)=$E27,SUM($E91:BD91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BF27)=$E27,SUM($E91:BE91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BG27)=$E27,SUM($E91:BF91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BH27)=$E27,SUM($E91:BG91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BI27)=$E27,SUM($E91:BH91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BJ27)=$E27,SUM($E91:BI91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BK27)=$E27,SUM($E91:BJ91)=0),$E27,0)","v":0},{"$f":"IF(AND(SUM($F27:BL27)=$E27,SUM($E91:BK91)=0),$E27,0)","v":0}]
[null,"Removals from RAV",null,-2,null,{"$f":"IF(AND(SUM($F28:F28)=$E28,SUM($E92:E92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:G28)=$E28,SUM($E92:F92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:H28)=$E28,SUM($E92:G92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:I28)=$E28,SUM($E92:H92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:J28)=$E28,SUM($E92:I92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:K28)=$E28,SUM($E92:J92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:L28)=$E28,SUM($E92:K92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:M28)=$E28,SUM($E92:L92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:N28)=$E28,SUM($E92:M92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:O28)=$E28,SUM($E92:N92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:P28)=$E28,SUM($E92:O92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:Q28)=$E28,SUM($E92:P92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:R28)=$E28,SUM($E92:Q92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:S28)=$E28,SUM($E92:R92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:T28)=$E28,SUM($E92:S92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:U28)=$E28,SUM($E92:T92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:V28)=$E28,SUM($E92:U92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:W28)=$E28,SUM($E92:V92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:X28)=$E28,SUM($E92:W92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:Y28)=$E28,SUM($E92:X92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:Z28)=$E28,SUM($E92:Y92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AA28)=$E28,SUM($E92:Z92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AB28)=$E28,SUM($E92:AA92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AC28)=$E28,SUM($E92:AB92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AD28)=$E28,SUM($E92:AC92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AE28)=$E28,SUM($E92:AD92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AF28)=$E28,SUM($E92:AE92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AG28)=$E28,SUM($E92:AF92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AH28)=$E28,SUM($E92:AG92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AI28)=$E28,SUM($E92:AH92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AJ28)=$E28,SUM($E92:AI92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AK28)=$E28,SUM($E92:AJ92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AL28)=$E28,SUM($E92:AK92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AM28)=$E28,SUM($E92:AL92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AN28)=$E28,SUM($E92:AM92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AO28)=$E28,SUM($E92:AN92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AP28)=$E28,SUM($E92:AO92)=0),$E28,0)","v":83.273375837756944},{"$f":"IF(AND(SUM($F28:AQ28)=$E28,SUM($E92:AP92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AR28)=$E28,SUM($E92:AQ92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AS28)=$E28,SUM($E92:AR92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AT28)=$E28,SUM($E92:AS92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AU28)=$E28,SUM($E92:AT92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AV28)=$E28,SUM($E92:AU92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AW28)=$E28,SUM($E92:AV92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AX28)=$E28,SUM($E92:AW92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AY28)=$E28,SUM($E92:AX92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:AZ28)=$E28,SUM($E92:AY92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BA28)=$E28,SUM($E92:AZ92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BB28)=$E28,SUM($E92:BA92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BC28)=$E28,SUM($E92:BB92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BD28)=$E28,SUM($E92:BC92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BE28)=$E28,SUM($E92:BD92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BF28)=$E28,SUM($E92:BE92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BG28)=$E28,SUM($E92:BF92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BH28)=$E28,SUM($E92:BG92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BI28)=$E28,SUM($E92:BH92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BJ28)=$E28,SUM($E92:BI92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BK28)=$E28,SUM($E92:BJ92)=0),$E28,0)","v":0},{"$f":"IF(AND(SUM($F28:BL28)=$E28,SUM($E92:BK92)=0),$E28,0)","v":0}]
[null,"Removals from RAV",null,-1,null,{"$f":"IF(AND(SUM($F29:F29)=$E29,SUM($E93:E93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:G29)=$E29,SUM($E93:F93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:H29)=$E29,SUM($E93:G93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:I29)=$E29,SUM($E93:H93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:J29)=$E29,SUM($E93:I93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:K29)=$E29,SUM($E93:J93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:L29)=$E29,SUM($E93:K93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:M29)=$E29,SUM($E93:L93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:N29)=$E29,SUM($E93:M93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:O29)=$E29,SUM($E93:N93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:P29)=$E29,SUM($E93:O93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:Q29)=$E29,SUM($E93:P93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:R29)=$E29,SUM($E93:Q93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:S29)=$E29,SUM($E93:R93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:T29)=$E29,SUM($E93:S93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:U29)=$E29,SUM($E93:T93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:V29)=$E29,SUM($E93:U93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:W29)=$E29,SUM($E93:V93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:X29)=$E29,SUM($E93:W93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:Y29)=$E29,SUM($E93:X93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:Z29)=$E29,SUM($E93:Y93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AA29)=$E29,SUM($E93:Z93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AB29)=$E29,SUM($E93:AA93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AC29)=$E29,SUM($E93:AB93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AD29)=$E29,SUM($E93:AC93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AE29)=$E29,SUM($E93:AD93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AF29)=$E29,SUM($E93:AE93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AG29)=$E29,SUM($E93:AF93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AH29)=$E29,SUM($E93:AG93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AI29)=$E29,SUM($E93:AH93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AJ29)=$E29,SUM($E93:AI93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AK29)=$E29,SUM($E93:AJ93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AL29)=$E29,SUM($E93:AK93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AM29)=$E29,SUM($E93:AL93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AN29)=$E29,SUM($E93:AM93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AO29)=$E29,SUM($E93:AN93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AP29)=$E29,SUM($E93:AO93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AQ29)=$E29,SUM($E93:AP93)=0),$E29,0)","v":106.98416868533707},{"$f":"IF(AND(SUM($F29:AR29)=$E29,SUM($E93:AQ93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AS29)=$E29,SUM($E93:AR93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AT29)=$E29,SUM($E93:AS93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AU29)=$E29,SUM($E93:AT93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AV29)=$E29,SUM($E93:AU93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AW29)=$E29,SUM($E93:AV93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AX29)=$E29,SUM($E93:AW93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AY29)=$E29,SUM($E93:AX93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:AZ29)=$E29,SUM($E93:AY93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BA29)=$E29,SUM($E93:AZ93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BB29)=$E29,SUM($E93:BA93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BC29)=$E29,SUM($E93:BB93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BD29)=$E29,SUM($E93:BC93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BE29)=$E29,SUM($E93:BD93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BF29)=$E29,SUM($E93:BE93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BG29)=$E29,SUM($E93:BF93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BH29)=$E29,SUM($E93:BG93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BI29)=$E29,SUM($E93:BH93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BJ29)=$E29,SUM($E93:BI93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BK29)=$E29,SUM($E93:BJ93)=0),$E29,0)","v":0},{"$f":"IF(AND(SUM($F29:BL29)=$E29,SUM($E93:BK93)=0),$E29,0)","v":0}]
[null,"Removals from RAV",null,0,null,{"$f":"IF(AND(SUM($F30:F30)=$E30,SUM($E94:E94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:G30)=$E30,SUM($E94:F94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:H30)=$E30,SUM($E94:G94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:I30)=$E30,SUM($E94:H94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:J30)=$E30,SUM($E94:I94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:K30)=$E30,SUM($E94:J94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:L30)=$E30,SUM($E94:K94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:M30)=$E30,SUM($E94:L94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:N30)=$E30,SUM($E94:M94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:O30)=$E30,SUM($E94:N94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:P30)=$E30,SUM($E94:O94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:Q30)=$E30,SUM($E94:P94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:R30)=$E30,SUM($E94:Q94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:S30)=$E30,SUM($E94:R94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:T30)=$E30,SUM($E94:S94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:U30)=$E30,SUM($E94:T94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:V30)=$E30,SUM($E94:U94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:W30)=$E30,SUM($E94:V94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:X30)=$E30,SUM($E94:W94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:Y30)=$E30,SUM($E94:X94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:Z30)=$E30,SUM($E94:Y94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AA30)=$E30,SUM($E94:Z94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AB30)=$E30,SUM($E94:AA94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AC30)=$E30,SUM($E94:AB94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AD30)=$E30,SUM($E94:AC94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AE30)=$E30,SUM($E94:AD94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AF30)=$E30,SUM($E94:AE94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AG30)=$E30,SUM($E94:AF94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AH30)=$E30,SUM($E94:AG94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AI30)=$E30,SUM($E94:AH94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AJ30)=$E30,SUM($E94:AI94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AK30)=$E30,SUM($E94:AJ94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AL30)=$E30,SUM($E94:AK94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AM30)=$E30,SUM($E94:AL94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AN30)=$E30,SUM($E94:AM94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AO30)=$E30,SUM($E94:AN94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AP30)=$E30,SUM($E94:AO94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AQ30)=$E30,SUM($E94:AP94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AR30)=$E30,SUM($E94:AQ94)=0),$E30,0)","v":69.995859886802833},{"$f":"IF(AND(SUM($F30:AS30)=$E30,SUM($E94:AR94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AT30)=$E30,SUM($E94:AS94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AU30)=$E30,SUM($E94:AT94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AV30)=$E30,SUM($E94:AU94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AW30)=$E30,SUM($E94:AV94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AX30)=$E30,SUM($E94:AW94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AY30)=$E30,SUM($E94:AX94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:AZ30)=$E30,SUM($E94:AY94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BA30)=$E30,SUM($E94:AZ94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BB30)=$E30,SUM($E94:BA94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BC30)=$E30,SUM($E94:BB94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BD30)=$E30,SUM($E94:BC94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BE30)=$E30,SUM($E94:BD94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BF30)=$E30,SUM($E94:BE94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BG30)=$E30,SUM($E94:BF94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BH30)=$E30,SUM($E94:BG94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BI30)=$E30,SUM($E94:BH94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BJ30)=$E30,SUM($E94:BI94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BK30)=$E30,SUM($E94:BJ94)=0),$E30,0)","v":0},{"$f":"IF(AND(SUM($F30:BL30)=$E30,SUM($E94:BK94)=0),$E30,0)","v":0}]
[null,"Removals from RAV",null,{"$f":"D94+1","v":1},null,{"$f":"IF(AND(SUM($F31:F31)=$E31,SUM($E95:E95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:G31)=$E31,SUM($E95:F95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:H31)=$E31,SUM($E95:G95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:I31)=$E31,SUM($E95:H95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:J31)=$E31,SUM($E95:I95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:K31)=$E31,SUM($E95:J95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:L31)=$E31,SUM($E95:K95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:M31)=$E31,SUM($E95:L95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:N31)=$E31,SUM($E95:M95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:O31)=$E31,SUM($E95:N95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:P31)=$E31,SUM($E95:O95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:Q31)=$E31,SUM($E95:P95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:R31)=$E31,SUM($E95:Q95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:S31)=$E31,SUM($E95:R95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:T31)=$E31,SUM($E95:S95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:U31)=$E31,SUM($E95:T95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:V31)=$E31,SUM($E95:U95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:W31)=$E31,SUM($E95:V95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:X31)=$E31,SUM($E95:W95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:Y31)=$E31,SUM($E95:X95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:Z31)=$E31,SUM($E95:Y95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AA31)=$E31,SUM($E95:Z95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AB31)=$E31,SUM($E95:AA95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AC31)=$E31,SUM($E95:AB95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AD31)=$E31,SUM($E95:AC95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AE31)=$E31,SUM($E95:AD95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AF31)=$E31,SUM($E95:AE95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AG31)=$E31,SUM($E95:AF95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AH31)=$E31,SUM($E95:AG95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AI31)=$E31,SUM($E95:AH95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AJ31)=$E31,SUM($E95:AI95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AK31)=$E31,SUM($E95:AJ95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AL31)=$E31,SUM($E95:AK95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AM31)=$E31,SUM($E95:AL95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AN31)=$E31,SUM($E95:AM95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AO31)=$E31,SUM($E95:AN95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AP31)=$E31,SUM($E95:AO95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AQ31)=$E31,SUM($E95:AP95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AR31)=$E31,SUM($E95:AQ95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AS31)=$E31,SUM($E95:AR95)=0),$E31,0)","v":87.492782296467681},{"$f":"IF(AND(SUM($F31:AT31)=$E31,SUM($E95:AS95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AU31)=$E31,SUM($E95:AT95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AV31)=$E31,SUM($E95:AU95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AW31)=$E31,SUM($E95:AV95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AX31)=$E31,SUM($E95:AW95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AY31)=$E31,SUM($E95:AX95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:AZ31)=$E31,SUM($E95:AY95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BA31)=$E31,SUM($E95:AZ95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BB31)=$E31,SUM($E95:BA95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BC31)=$E31,SUM($E95:BB95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BD31)=$E31,SUM($E95:BC95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BE31)=$E31,SUM($E95:BD95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BF31)=$E31,SUM($E95:BE95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BG31)=$E31,SUM($E95:BF95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BH31)=$E31,SUM($E95:BG95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BI31)=$E31,SUM($E95:BH95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BJ31)=$E31,SUM($E95:BI95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BK31)=$E31,SUM($E95:BJ95)=0),$E31,0)","v":0},{"$f":"IF(AND(SUM($F31:BL31)=$E31,SUM($E95:BK95)=0),$E31,0)","v":0}]
[null,"Removals from RAV",null,2,null,{"$f":"IF(AND(SUM($F32:F32)=$E32,SUM($E96:E96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:G32)=$E32,SUM($E96:F96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:H32)=$E32,SUM($E96:G96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:I32)=$E32,SUM($E96:H96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:J32)=$E32,SUM($E96:I96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:K32)=$E32,SUM($E96:J96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:L32)=$E32,SUM($E96:K96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:M32)=$E32,SUM($E96:L96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:N32)=$E32,SUM($E96:M96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:O32)=$E32,SUM($E96:N96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:P32)=$E32,SUM($E96:O96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:Q32)=$E32,SUM($E96:P96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:R32)=$E32,SUM($E96:Q96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:S32)=$E32,SUM($E96:R96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:T32)=$E32,SUM($E96:S96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:U32)=$E32,SUM($E96:T96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:V32)=$E32,SUM($E96:U96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:W32)=$E32,SUM($E96:V96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:X32)=$E32,SUM($E96:W96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:Y32)=$E32,SUM($E96:X96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:Z32)=$E32,SUM($E96:Y96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AA32)=$E32,SUM($E96:Z96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AB32)=$E32,SUM($E96:AA96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AC32)=$E32,SUM($E96:AB96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AD32)=$E32,SUM($E96:AC96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AE32)=$E32,SUM($E96:AD96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AF32)=$E32,SUM($E96:AE96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AG32)=$E32,SUM($E96:AF96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AH32)=$E32,SUM($E96:AG96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AI32)=$E32,SUM($E96:AH96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AJ32)=$E32,SUM($E96:AI96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AK32)=$E32,SUM($E96:AJ96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AL32)=$E32,SUM($E96:AK96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AM32)=$E32,SUM($E96:AL96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AN32)=$E32,SUM($E96:AM96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AO32)=$E32,SUM($E96:AN96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AP32)=$E32,SUM($E96:AO96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AQ32)=$E32,SUM($E96:AP96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AR32)=$E32,SUM($E96:AQ96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AS32)=$E32,SUM($E96:AR96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AT32)=$E32,SUM($E96:AS96)=0),$E32,0)","v":125.67620748796361},{"$f":"IF(AND(SUM($F32:AU32)=$E32,SUM($E96:AT96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AV32)=$E32,SUM($E96:AU96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AW32)=$E32,SUM($E96:AV96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AX32)=$E32,SUM($E96:AW96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AY32)=$E32,SUM($E96:AX96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:AZ32)=$E32,SUM($E96:AY96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BA32)=$E32,SUM($E96:AZ96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BB32)=$E32,SUM($E96:BA96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BC32)=$E32,SUM($E96:BB96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BD32)=$E32,SUM($E96:BC96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BE32)=$E32,SUM($E96:BD96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BF32)=$E32,SUM($E96:BE96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BG32)=$E32,SUM($E96:BF96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BH32)=$E32,SUM($E96:BG96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BI32)=$E32,SUM($E96:BH96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BJ32)=$E32,SUM($E96:BI96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BK32)=$E32,SUM($E96:BJ96)=0),$E32,0)","v":0},{"$f":"IF(AND(SUM($F32:BL32)=$E32,SUM($E96:BK96)=0),$E32,0)","v":0}]
[null,"Removals from RAV",null,3,null,{"$f":"IF(AND(SUM($F33:F33)=$E33,SUM($E97:E97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:G33)=$E33,SUM($E97:F97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:H33)=$E33,SUM($E97:G97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:I33)=$E33,SUM($E97:H97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:J33)=$E33,SUM($E97:I97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:K33)=$E33,SUM($E97:J97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:L33)=$E33,SUM($E97:K97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:M33)=$E33,SUM($E97:L97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:N33)=$E33,SUM($E97:M97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:O33)=$E33,SUM($E97:N97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:P33)=$E33,SUM($E97:O97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:Q33)=$E33,SUM($E97:P97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:R33)=$E33,SUM($E97:Q97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:S33)=$E33,SUM($E97:R97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:T33)=$E33,SUM($E97:S97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:U33)=$E33,SUM($E97:T97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:V33)=$E33,SUM($E97:U97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:W33)=$E33,SUM($E97:V97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:X33)=$E33,SUM($E97:W97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:Y33)=$E33,SUM($E97:X97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:Z33)=$E33,SUM($E97:Y97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AA33)=$E33,SUM($E97:Z97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AB33)=$E33,SUM($E97:AA97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AC33)=$E33,SUM($E97:AB97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AD33)=$E33,SUM($E97:AC97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AE33)=$E33,SUM($E97:AD97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AF33)=$E33,SUM($E97:AE97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AG33)=$E33,SUM($E97:AF97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AH33)=$E33,SUM($E97:AG97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AI33)=$E33,SUM($E97:AH97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AJ33)=$E33,SUM($E97:AI97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AK33)=$E33,SUM($E97:AJ97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AL33)=$E33,SUM($E97:AK97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AM33)=$E33,SUM($E97:AL97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AN33)=$E33,SUM($E97:AM97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AO33)=$E33,SUM($E97:AN97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AP33)=$E33,SUM($E97:AO97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AQ33)=$E33,SUM($E97:AP97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AR33)=$E33,SUM($E97:AQ97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AS33)=$E33,SUM($E97:AR97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AT33)=$E33,SUM($E97:AS97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AU33)=$E33,SUM($E97:AT97)=0),$E33,0)","v":113.65172495181169},{"$f":"IF(AND(SUM($F33:AV33)=$E33,SUM($E97:AU97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AW33)=$E33,SUM($E97:AV97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AX33)=$E33,SUM($E97:AW97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AY33)=$E33,SUM($E97:AX97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:AZ33)=$E33,SUM($E97:AY97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BA33)=$E33,SUM($E97:AZ97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BB33)=$E33,SUM($E97:BA97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BC33)=$E33,SUM($E97:BB97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BD33)=$E33,SUM($E97:BC97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BE33)=$E33,SUM($E97:BD97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BF33)=$E33,SUM($E97:BE97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BG33)=$E33,SUM($E97:BF97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BH33)=$E33,SUM($E97:BG97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BI33)=$E33,SUM($E97:BH97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BJ33)=$E33,SUM($E97:BI97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BK33)=$E33,SUM($E97:BJ97)=0),$E33,0)","v":0},{"$f":"IF(AND(SUM($F33:BL33)=$E33,SUM($E97:BK97)=0),$E33,0)","v":0}]
[null,"Removals from RAV",null,4,null,{"$f":"IF(AND(SUM($F34:F34)=$E34,SUM($E98:E98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:G34)=$E34,SUM($E98:F98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:H34)=$E34,SUM($E98:G98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:I34)=$E34,SUM($E98:H98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:J34)=$E34,SUM($E98:I98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:K34)=$E34,SUM($E98:J98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:L34)=$E34,SUM($E98:K98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:M34)=$E34,SUM($E98:L98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:N34)=$E34,SUM($E98:M98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:O34)=$E34,SUM($E98:N98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:P34)=$E34,SUM($E98:O98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:Q34)=$E34,SUM($E98:P98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:R34)=$E34,SUM($E98:Q98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:S34)=$E34,SUM($E98:R98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:T34)=$E34,SUM($E98:S98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:U34)=$E34,SUM($E98:T98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:V34)=$E34,SUM($E98:U98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:W34)=$E34,SUM($E98:V98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:X34)=$E34,SUM($E98:W98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:Y34)=$E34,SUM($E98:X98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:Z34)=$E34,SUM($E98:Y98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AA34)=$E34,SUM($E98:Z98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AB34)=$E34,SUM($E98:AA98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AC34)=$E34,SUM($E98:AB98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AD34)=$E34,SUM($E98:AC98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AE34)=$E34,SUM($E98:AD98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AF34)=$E34,SUM($E98:AE98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AG34)=$E34,SUM($E98:AF98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AH34)=$E34,SUM($E98:AG98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AI34)=$E34,SUM($E98:AH98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AJ34)=$E34,SUM($E98:AI98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AK34)=$E34,SUM($E98:AJ98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AL34)=$E34,SUM($E98:AK98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AM34)=$E34,SUM($E98:AL98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AN34)=$E34,SUM($E98:AM98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AO34)=$E34,SUM($E98:AN98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AP34)=$E34,SUM($E98:AO98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AQ34)=$E34,SUM($E98:AP98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AR34)=$E34,SUM($E98:AQ98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AS34)=$E34,SUM($E98:AR98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AT34)=$E34,SUM($E98:AS98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AU34)=$E34,SUM($E98:AT98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AV34)=$E34,SUM($E98:AU98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AW34)=$E34,SUM($E98:AV98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AX34)=$E34,SUM($E98:AW98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AY34)=$E34,SUM($E98:AX98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:AZ34)=$E34,SUM($E98:AY98)=0),$E34,0)","v":291.07281309866414},{"$f":"IF(AND(SUM($F34:BA34)=$E34,SUM($E98:AZ98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BB34)=$E34,SUM($E98:BA98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BC34)=$E34,SUM($E98:BB98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BD34)=$E34,SUM($E98:BC98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BE34)=$E34,SUM($E98:BD98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BF34)=$E34,SUM($E98:BE98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BG34)=$E34,SUM($E98:BF98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BH34)=$E34,SUM($E98:BG98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BI34)=$E34,SUM($E98:BH98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BJ34)=$E34,SUM($E98:BI98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BK34)=$E34,SUM($E98:BJ98)=0),$E34,0)","v":0},{"$f":"IF(AND(SUM($F34:BL34)=$E34,SUM($E98:BK98)=0),$E34,0)","v":0}]
[null,"Removals from RAV",null,5,null,{"$f":"IF(AND(SUM($F35:F35)=$E35,SUM($E99:E99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:G35)=$E35,SUM($E99:F99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:H35)=$E35,SUM($E99:G99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:I35)=$E35,SUM($E99:H99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:J35)=$E35,SUM($E99:I99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:K35)=$E35,SUM($E99:J99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:L35)=$E35,SUM($E99:K99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:M35)=$E35,SUM($E99:L99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:N35)=$E35,SUM($E99:M99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:O35)=$E35,SUM($E99:N99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:P35)=$E35,SUM($E99:O99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:Q35)=$E35,SUM($E99:P99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:R35)=$E35,SUM($E99:Q99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:S35)=$E35,SUM($E99:R99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:T35)=$E35,SUM($E99:S99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:U35)=$E35,SUM($E99:T99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:V35)=$E35,SUM($E99:U99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:W35)=$E35,SUM($E99:V99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:X35)=$E35,SUM($E99:W99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:Y35)=$E35,SUM($E99:X99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:Z35)=$E35,SUM($E99:Y99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AA35)=$E35,SUM($E99:Z99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AB35)=$E35,SUM($E99:AA99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AC35)=$E35,SUM($E99:AB99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AD35)=$E35,SUM($E99:AC99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AE35)=$E35,SUM($E99:AD99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AF35)=$E35,SUM($E99:AE99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AG35)=$E35,SUM($E99:AF99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AH35)=$E35,SUM($E99:AG99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AI35)=$E35,SUM($E99:AH99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AJ35)=$E35,SUM($E99:AI99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AK35)=$E35,SUM($E99:AJ99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AL35)=$E35,SUM($E99:AK99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AM35)=$E35,SUM($E99:AL99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AN35)=$E35,SUM($E99:AM99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AO35)=$E35,SUM($E99:AN99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AP35)=$E35,SUM($E99:AO99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AQ35)=$E35,SUM($E99:AP99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AR35)=$E35,SUM($E99:AQ99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AS35)=$E35,SUM($E99:AR99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AT35)=$E35,SUM($E99:AS99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AU35)=$E35,SUM($E99:AT99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AV35)=$E35,SUM($E99:AU99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AW35)=$E35,SUM($E99:AV99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AX35)=$E35,SUM($E99:AW99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AY35)=$E35,SUM($E99:AX99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:AZ35)=$E35,SUM($E99:AY99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BA35)=$E35,SUM($E99:AZ99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BB35)=$E35,SUM($E99:BA99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BC35)=$E35,SUM($E99:BB99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BD35)=$E35,SUM($E99:BC99)=0),$E35,0)","v":310.12777845927576},{"$f":"IF(AND(SUM($F35:BE35)=$E35,SUM($E99:BD99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BF35)=$E35,SUM($E99:BE99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BG35)=$E35,SUM($E99:BF99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BH35)=$E35,SUM($E99:BG99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BI35)=$E35,SUM($E99:BH99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BJ35)=$E35,SUM($E99:BI99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BK35)=$E35,SUM($E99:BJ99)=0),$E35,0)","v":0},{"$f":"IF(AND(SUM($F35:BL35)=$E35,SUM($E99:BK99)=0),$E35,0)","v":0}]
[null,"Removals from RAV",null,6,null,{"$f":"IF(AND(SUM($F36:F36)=$E36,SUM($E100:E100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:G36)=$E36,SUM($E100:F100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:H36)=$E36,SUM($E100:G100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:I36)=$E36,SUM($E100:H100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:J36)=$E36,SUM($E100:I100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:K36)=$E36,SUM($E100:J100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:L36)=$E36,SUM($E100:K100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:M36)=$E36,SUM($E100:L100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:N36)=$E36,SUM($E100:M100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:O36)=$E36,SUM($E100:N100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:P36)=$E36,SUM($E100:O100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:Q36)=$E36,SUM($E100:P100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:R36)=$E36,SUM($E100:Q100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:S36)=$E36,SUM($E100:R100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:T36)=$E36,SUM($E100:S100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:U36)=$E36,SUM($E100:T100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:V36)=$E36,SUM($E100:U100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:W36)=$E36,SUM($E100:V100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:X36)=$E36,SUM($E100:W100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:Y36)=$E36,SUM($E100:X100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:Z36)=$E36,SUM($E100:Y100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AA36)=$E36,SUM($E100:Z100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AB36)=$E36,SUM($E100:AA100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AC36)=$E36,SUM($E100:AB100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AD36)=$E36,SUM($E100:AC100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AE36)=$E36,SUM($E100:AD100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AF36)=$E36,SUM($E100:AE100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AG36)=$E36,SUM($E100:AF100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AH36)=$E36,SUM($E100:AG100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AI36)=$E36,SUM($E100:AH100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AJ36)=$E36,SUM($E100:AI100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AK36)=$E36,SUM($E100:AJ100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AL36)=$E36,SUM($E100:AK100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AM36)=$E36,SUM($E100:AL100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AN36)=$E36,SUM($E100:AM100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AO36)=$E36,SUM($E100:AN100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AP36)=$E36,SUM($E100:AO100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AQ36)=$E36,SUM($E100:AP100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AR36)=$E36,SUM($E100:AQ100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AS36)=$E36,SUM($E100:AR100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AT36)=$E36,SUM($E100:AS100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AU36)=$E36,SUM($E100:AT100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AV36)=$E36,SUM($E100:AU100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AW36)=$E36,SUM($E100:AV100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AX36)=$E36,SUM($E100:AW100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AY36)=$E36,SUM($E100:AX100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:AZ36)=$E36,SUM($E100:AY100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BA36)=$E36,SUM($E100:AZ100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BB36)=$E36,SUM($E100:BA100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BC36)=$E36,SUM($E100:BB100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BD36)=$E36,SUM($E100:BC100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BE36)=$E36,SUM($E100:BD100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BF36)=$E36,SUM($E100:BE100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BG36)=$E36,SUM($E100:BF100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BH36)=$E36,SUM($E100:BG100)=0),$E36,0)","v":218.7668685392681},{"$f":"IF(AND(SUM($F36:BI36)=$E36,SUM($E100:BH100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BJ36)=$E36,SUM($E100:BI100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BK36)=$E36,SUM($E100:BJ100)=0),$E36,0)","v":0},{"$f":"IF(AND(SUM($F36:BL36)=$E36,SUM($E100:BK100)=0),$E36,0)","v":0}]
[null,"Removals from RAV",null,7,null,{"$f":"IF(AND(SUM($F37:F37)=$E37,SUM($E101:E101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:G37)=$E37,SUM($E101:F101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:H37)=$E37,SUM($E101:G101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:I37)=$E37,SUM($E101:H101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:J37)=$E37,SUM($E101:I101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:K37)=$E37,SUM($E101:J101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:L37)=$E37,SUM($E101:K101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:M37)=$E37,SUM($E101:L101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:N37)=$E37,SUM($E101:M101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:O37)=$E37,SUM($E101:N101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:P37)=$E37,SUM($E101:O101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:Q37)=$E37,SUM($E101:P101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:R37)=$E37,SUM($E101:Q101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:S37)=$E37,SUM($E101:R101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:T37)=$E37,SUM($E101:S101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:U37)=$E37,SUM($E101:T101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:V37)=$E37,SUM($E101:U101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:W37)=$E37,SUM($E101:V101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:X37)=$E37,SUM($E101:W101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:Y37)=$E37,SUM($E101:X101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:Z37)=$E37,SUM($E101:Y101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AA37)=$E37,SUM($E101:Z101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AB37)=$E37,SUM($E101:AA101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AC37)=$E37,SUM($E101:AB101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AD37)=$E37,SUM($E101:AC101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AE37)=$E37,SUM($E101:AD101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AF37)=$E37,SUM($E101:AE101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AG37)=$E37,SUM($E101:AF101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AH37)=$E37,SUM($E101:AG101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AI37)=$E37,SUM($E101:AH101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AJ37)=$E37,SUM($E101:AI101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AK37)=$E37,SUM($E101:AJ101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AL37)=$E37,SUM($E101:AK101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AM37)=$E37,SUM($E101:AL101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AN37)=$E37,SUM($E101:AM101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AO37)=$E37,SUM($E101:AN101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AP37)=$E37,SUM($E101:AO101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AQ37)=$E37,SUM($E101:AP101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AR37)=$E37,SUM($E101:AQ101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AS37)=$E37,SUM($E101:AR101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AT37)=$E37,SUM($E101:AS101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AU37)=$E37,SUM($E101:AT101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AV37)=$E37,SUM($E101:AU101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AW37)=$E37,SUM($E101:AV101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AX37)=$E37,SUM($E101:AW101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AY37)=$E37,SUM($E101:AX101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:AZ37)=$E37,SUM($E101:AY101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BA37)=$E37,SUM($E101:AZ101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BB37)=$E37,SUM($E101:BA101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BC37)=$E37,SUM($E101:BB101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BD37)=$E37,SUM($E101:BC101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BE37)=$E37,SUM($E101:BD101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BF37)=$E37,SUM($E101:BE101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BG37)=$E37,SUM($E101:BF101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BH37)=$E37,SUM($E101:BG101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BI37)=$E37,SUM($E101:BH101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BJ37)=$E37,SUM($E101:BI101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BK37)=$E37,SUM($E101:BJ101)=0),$E37,0)","v":0},{"$f":"IF(AND(SUM($F37:BL37)=$E37,SUM($E101:BK101)=0),$E37,0)","v":125.09513255330231}]
[null,"Removals from RAV",null,8,null,{"$f":"IF(AND(SUM($F38:F38)=$E38,SUM($E102:E102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:G38)=$E38,SUM($E102:F102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:H38)=$E38,SUM($E102:G102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:I38)=$E38,SUM($E102:H102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:J38)=$E38,SUM($E102:I102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:K38)=$E38,SUM($E102:J102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:L38)=$E38,SUM($E102:K102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:M38)=$E38,SUM($E102:L102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:N38)=$E38,SUM($E102:M102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:O38)=$E38,SUM($E102:N102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:P38)=$E38,SUM($E102:O102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:Q38)=$E38,SUM($E102:P102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:R38)=$E38,SUM($E102:Q102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:S38)=$E38,SUM($E102:R102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:T38)=$E38,SUM($E102:S102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:U38)=$E38,SUM($E102:T102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:V38)=$E38,SUM($E102:U102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:W38)=$E38,SUM($E102:V102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:X38)=$E38,SUM($E102:W102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:Y38)=$E38,SUM($E102:X102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:Z38)=$E38,SUM($E102:Y102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AA38)=$E38,SUM($E102:Z102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AB38)=$E38,SUM($E102:AA102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AC38)=$E38,SUM($E102:AB102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AD38)=$E38,SUM($E102:AC102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AE38)=$E38,SUM($E102:AD102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AF38)=$E38,SUM($E102:AE102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AG38)=$E38,SUM($E102:AF102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AH38)=$E38,SUM($E102:AG102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AI38)=$E38,SUM($E102:AH102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AJ38)=$E38,SUM($E102:AI102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AK38)=$E38,SUM($E102:AJ102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AL38)=$E38,SUM($E102:AK102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AM38)=$E38,SUM($E102:AL102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AN38)=$E38,SUM($E102:AM102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AO38)=$E38,SUM($E102:AN102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AP38)=$E38,SUM($E102:AO102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AQ38)=$E38,SUM($E102:AP102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AR38)=$E38,SUM($E102:AQ102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AS38)=$E38,SUM($E102:AR102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AT38)=$E38,SUM($E102:AS102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AU38)=$E38,SUM($E102:AT102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AV38)=$E38,SUM($E102:AU102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AW38)=$E38,SUM($E102:AV102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AX38)=$E38,SUM($E102:AW102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AY38)=$E38,SUM($E102:AX102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:AZ38)=$E38,SUM($E102:AY102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BA38)=$E38,SUM($E102:AZ102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BB38)=$E38,SUM($E102:BA102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BC38)=$E38,SUM($E102:BB102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BD38)=$E38,SUM($E102:BC102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BE38)=$E38,SUM($E102:BD102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BF38)=$E38,SUM($E102:BE102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BG38)=$E38,SUM($E102:BF102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BH38)=$E38,SUM($E102:BG102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BI38)=$E38,SUM($E102:BH102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BJ38)=$E38,SUM($E102:BI102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BK38)=$E38,SUM($E102:BJ102)=0),$E38,0)","v":0},{"$f":"IF(AND(SUM($F38:BL38)=$E38,SUM($E102:BK102)=0),$E38,0)","v":0}]
[null,"Removals from RAV",null,9,null,{"$f":"IF(AND(SUM($F39:F39)=$E39,SUM($E103:E103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:G39)=$E39,SUM($E103:F103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:H39)=$E39,SUM($E103:G103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:I39)=$E39,SUM($E103:H103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:J39)=$E39,SUM($E103:I103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:K39)=$E39,SUM($E103:J103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:L39)=$E39,SUM($E103:K103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:M39)=$E39,SUM($E103:L103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:N39)=$E39,SUM($E103:M103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:O39)=$E39,SUM($E103:N103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:P39)=$E39,SUM($E103:O103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:Q39)=$E39,SUM($E103:P103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:R39)=$E39,SUM($E103:Q103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:S39)=$E39,SUM($E103:R103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:T39)=$E39,SUM($E103:S103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:U39)=$E39,SUM($E103:T103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:V39)=$E39,SUM($E103:U103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:W39)=$E39,SUM($E103:V103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:X39)=$E39,SUM($E103:W103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:Y39)=$E39,SUM($E103:X103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:Z39)=$E39,SUM($E103:Y103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AA39)=$E39,SUM($E103:Z103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AB39)=$E39,SUM($E103:AA103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AC39)=$E39,SUM($E103:AB103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AD39)=$E39,SUM($E103:AC103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AE39)=$E39,SUM($E103:AD103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AF39)=$E39,SUM($E103:AE103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AG39)=$E39,SUM($E103:AF103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AH39)=$E39,SUM($E103:AG103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AI39)=$E39,SUM($E103:AH103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AJ39)=$E39,SUM($E103:AI103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AK39)=$E39,SUM($E103:AJ103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AL39)=$E39,SUM($E103:AK103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AM39)=$E39,SUM($E103:AL103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AN39)=$E39,SUM($E103:AM103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AO39)=$E39,SUM($E103:AN103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AP39)=$E39,SUM($E103:AO103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AQ39)=$E39,SUM($E103:AP103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AR39)=$E39,SUM($E103:AQ103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AS39)=$E39,SUM($E103:AR103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AT39)=$E39,SUM($E103:AS103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AU39)=$E39,SUM($E103:AT103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AV39)=$E39,SUM($E103:AU103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AW39)=$E39,SUM($E103:AV103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AX39)=$E39,SUM($E103:AW103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AY39)=$E39,SUM($E103:AX103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:AZ39)=$E39,SUM($E103:AY103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BA39)=$E39,SUM($E103:AZ103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BB39)=$E39,SUM($E103:BA103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BC39)=$E39,SUM($E103:BB103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BD39)=$E39,SUM($E103:BC103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BE39)=$E39,SUM($E103:BD103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BF39)=$E39,SUM($E103:BE103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BG39)=$E39,SUM($E103:BF103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BH39)=$E39,SUM($E103:BG103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BI39)=$E39,SUM($E103:BH103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BJ39)=$E39,SUM($E103:BI103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BK39)=$E39,SUM($E103:BJ103)=0),$E39,0)","v":0},{"$f":"IF(AND(SUM($F39:BL39)=$E39,SUM($E103:BK103)=0),$E39,0)","v":0}]
[null,"Removals from RAV",null,10,null,{"$f":"IF(AND(SUM($F40:F40)=$E40,SUM($E104:E104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:G40)=$E40,SUM($E104:F104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:H40)=$E40,SUM($E104:G104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:I40)=$E40,SUM($E104:H104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:J40)=$E40,SUM($E104:I104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:K40)=$E40,SUM($E104:J104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:L40)=$E40,SUM($E104:K104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:M40)=$E40,SUM($E104:L104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:N40)=$E40,SUM($E104:M104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:O40)=$E40,SUM($E104:N104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:P40)=$E40,SUM($E104:O104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:Q40)=$E40,SUM($E104:P104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:R40)=$E40,SUM($E104:Q104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:S40)=$E40,SUM($E104:R104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:T40)=$E40,SUM($E104:S104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:U40)=$E40,SUM($E104:T104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:V40)=$E40,SUM($E104:U104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:W40)=$E40,SUM($E104:V104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:X40)=$E40,SUM($E104:W104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:Y40)=$E40,SUM($E104:X104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:Z40)=$E40,SUM($E104:Y104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AA40)=$E40,SUM($E104:Z104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AB40)=$E40,SUM($E104:AA104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AC40)=$E40,SUM($E104:AB104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AD40)=$E40,SUM($E104:AC104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AE40)=$E40,SUM($E104:AD104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AF40)=$E40,SUM($E104:AE104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AG40)=$E40,SUM($E104:AF104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AH40)=$E40,SUM($E104:AG104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AI40)=$E40,SUM($E104:AH104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AJ40)=$E40,SUM($E104:AI104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AK40)=$E40,SUM($E104:AJ104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AL40)=$E40,SUM($E104:AK104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AM40)=$E40,SUM($E104:AL104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AN40)=$E40,SUM($E104:AM104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AO40)=$E40,SUM($E104:AN104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AP40)=$E40,SUM($E104:AO104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AQ40)=$E40,SUM($E104:AP104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AR40)=$E40,SUM($E104:AQ104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AS40)=$E40,SUM($E104:AR104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AT40)=$E40,SUM($E104:AS104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AU40)=$E40,SUM($E104:AT104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AV40)=$E40,SUM($E104:AU104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AW40)=$E40,SUM($E104:AV104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AX40)=$E40,SUM($E104:AW104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AY40)=$E40,SUM($E104:AX104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:AZ40)=$E40,SUM($E104:AY104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BA40)=$E40,SUM($E104:AZ104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BB40)=$E40,SUM($E104:BA104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BC40)=$E40,SUM($E104:BB104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BD40)=$E40,SUM($E104:BC104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BE40)=$E40,SUM($E104:BD104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BF40)=$E40,SUM($E104:BE104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BG40)=$E40,SUM($E104:BF104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BH40)=$E40,SUM($E104:BG104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BI40)=$E40,SUM($E104:BH104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BJ40)=$E40,SUM($E104:BI104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BK40)=$E40,SUM($E104:BJ104)=0),$E40,0)","v":0},{"$f":"IF(AND(SUM($F40:BL40)=$E40,SUM($E104:BK104)=0),$E40,0)","v":0}]
[null,"Removals from RAV",null,11,null,{"$f":"IF(AND(SUM($F41:F41)=$E41,SUM($E105:E105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:G41)=$E41,SUM($E105:F105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:H41)=$E41,SUM($E105:G105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:I41)=$E41,SUM($E105:H105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:J41)=$E41,SUM($E105:I105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:K41)=$E41,SUM($E105:J105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:L41)=$E41,SUM($E105:K105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:M41)=$E41,SUM($E105:L105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:N41)=$E41,SUM($E105:M105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:O41)=$E41,SUM($E105:N105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:P41)=$E41,SUM($E105:O105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:Q41)=$E41,SUM($E105:P105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:R41)=$E41,SUM($E105:Q105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:S41)=$E41,SUM($E105:R105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:T41)=$E41,SUM($E105:S105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:U41)=$E41,SUM($E105:T105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:V41)=$E41,SUM($E105:U105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:W41)=$E41,SUM($E105:V105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:X41)=$E41,SUM($E105:W105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:Y41)=$E41,SUM($E105:X105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:Z41)=$E41,SUM($E105:Y105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AA41)=$E41,SUM($E105:Z105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AB41)=$E41,SUM($E105:AA105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AC41)=$E41,SUM($E105:AB105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AD41)=$E41,SUM($E105:AC105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AE41)=$E41,SUM($E105:AD105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AF41)=$E41,SUM($E105:AE105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AG41)=$E41,SUM($E105:AF105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AH41)=$E41,SUM($E105:AG105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AI41)=$E41,SUM($E105:AH105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AJ41)=$E41,SUM($E105:AI105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AK41)=$E41,SUM($E105:AJ105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AL41)=$E41,SUM($E105:AK105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AM41)=$E41,SUM($E105:AL105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AN41)=$E41,SUM($E105:AM105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AO41)=$E41,SUM($E105:AN105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AP41)=$E41,SUM($E105:AO105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AQ41)=$E41,SUM($E105:AP105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AR41)=$E41,SUM($E105:AQ105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AS41)=$E41,SUM($E105:AR105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AT41)=$E41,SUM($E105:AS105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AU41)=$E41,SUM($E105:AT105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AV41)=$E41,SUM($E105:AU105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AW41)=$E41,SUM($E105:AV105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AX41)=$E41,SUM($E105:AW105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AY41)=$E41,SUM($E105:AX105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:AZ41)=$E41,SUM($E105:AY105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BA41)=$E41,SUM($E105:AZ105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BB41)=$E41,SUM($E105:BA105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BC41)=$E41,SUM($E105:BB105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BD41)=$E41,SUM($E105:BC105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BE41)=$E41,SUM($E105:BD105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BF41)=$E41,SUM($E105:BE105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BG41)=$E41,SUM($E105:BF105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BH41)=$E41,SUM($E105:BG105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BI41)=$E41,SUM($E105:BH105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BJ41)=$E41,SUM($E105:BI105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BK41)=$E41,SUM($E105:BJ105)=0),$E41,0)","v":0},{"$f":"IF(AND(SUM($F41:BL41)=$E41,SUM($E105:BK105)=0),$E41,0)","v":0}]
[null,"Removals from RAV",null,12,null,{"$f":"IF(AND(SUM($F42:F42)=$E42,SUM($E106:E106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:G42)=$E42,SUM($E106:F106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:H42)=$E42,SUM($E106:G106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:I42)=$E42,SUM($E106:H106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:J42)=$E42,SUM($E106:I106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:K42)=$E42,SUM($E106:J106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:L42)=$E42,SUM($E106:K106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:M42)=$E42,SUM($E106:L106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:N42)=$E42,SUM($E106:M106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:O42)=$E42,SUM($E106:N106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:P42)=$E42,SUM($E106:O106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:Q42)=$E42,SUM($E106:P106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:R42)=$E42,SUM($E106:Q106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:S42)=$E42,SUM($E106:R106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:T42)=$E42,SUM($E106:S106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:U42)=$E42,SUM($E106:T106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:V42)=$E42,SUM($E106:U106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:W42)=$E42,SUM($E106:V106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:X42)=$E42,SUM($E106:W106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:Y42)=$E42,SUM($E106:X106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:Z42)=$E42,SUM($E106:Y106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AA42)=$E42,SUM($E106:Z106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AB42)=$E42,SUM($E106:AA106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AC42)=$E42,SUM($E106:AB106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AD42)=$E42,SUM($E106:AC106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AE42)=$E42,SUM($E106:AD106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AF42)=$E42,SUM($E106:AE106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AG42)=$E42,SUM($E106:AF106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AH42)=$E42,SUM($E106:AG106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AI42)=$E42,SUM($E106:AH106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AJ42)=$E42,SUM($E106:AI106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AK42)=$E42,SUM($E106:AJ106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AL42)=$E42,SUM($E106:AK106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AM42)=$E42,SUM($E106:AL106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AN42)=$E42,SUM($E106:AM106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AO42)=$E42,SUM($E106:AN106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AP42)=$E42,SUM($E106:AO106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AQ42)=$E42,SUM($E106:AP106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AR42)=$E42,SUM($E106:AQ106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AS42)=$E42,SUM($E106:AR106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AT42)=$E42,SUM($E106:AS106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AU42)=$E42,SUM($E106:AT106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AV42)=$E42,SUM($E106:AU106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AW42)=$E42,SUM($E106:AV106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AX42)=$E42,SUM($E106:AW106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AY42)=$E42,SUM($E106:AX106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:AZ42)=$E42,SUM($E106:AY106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BA42)=$E42,SUM($E106:AZ106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BB42)=$E42,SUM($E106:BA106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BC42)=$E42,SUM($E106:BB106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BD42)=$E42,SUM($E106:BC106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BE42)=$E42,SUM($E106:BD106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BF42)=$E42,SUM($E106:BE106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BG42)=$E42,SUM($E106:BF106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BH42)=$E42,SUM($E106:BG106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BI42)=$E42,SUM($E106:BH106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BJ42)=$E42,SUM($E106:BI106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BK42)=$E42,SUM($E106:BJ106)=0),$E42,0)","v":0},{"$f":"IF(AND(SUM($F42:BL42)=$E42,SUM($E106:BK106)=0),$E42,0)","v":0}]
[null,"Removals from RAV",null,13,null,{"$f":"IF(AND(SUM($F43:F43)=$E43,SUM($E107:E107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:G43)=$E43,SUM($E107:F107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:H43)=$E43,SUM($E107:G107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:I43)=$E43,SUM($E107:H107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:J43)=$E43,SUM($E107:I107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:K43)=$E43,SUM($E107:J107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:L43)=$E43,SUM($E107:K107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:M43)=$E43,SUM($E107:L107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:N43)=$E43,SUM($E107:M107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:O43)=$E43,SUM($E107:N107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:P43)=$E43,SUM($E107:O107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:Q43)=$E43,SUM($E107:P107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:R43)=$E43,SUM($E107:Q107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:S43)=$E43,SUM($E107:R107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:T43)=$E43,SUM($E107:S107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:U43)=$E43,SUM($E107:T107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:V43)=$E43,SUM($E107:U107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:W43)=$E43,SUM($E107:V107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:X43)=$E43,SUM($E107:W107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:Y43)=$E43,SUM($E107:X107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:Z43)=$E43,SUM($E107:Y107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AA43)=$E43,SUM($E107:Z107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AB43)=$E43,SUM($E107:AA107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AC43)=$E43,SUM($E107:AB107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AD43)=$E43,SUM($E107:AC107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AE43)=$E43,SUM($E107:AD107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AF43)=$E43,SUM($E107:AE107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AG43)=$E43,SUM($E107:AF107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AH43)=$E43,SUM($E107:AG107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AI43)=$E43,SUM($E107:AH107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AJ43)=$E43,SUM($E107:AI107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AK43)=$E43,SUM($E107:AJ107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AL43)=$E43,SUM($E107:AK107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AM43)=$E43,SUM($E107:AL107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AN43)=$E43,SUM($E107:AM107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AO43)=$E43,SUM($E107:AN107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AP43)=$E43,SUM($E107:AO107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AQ43)=$E43,SUM($E107:AP107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AR43)=$E43,SUM($E107:AQ107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AS43)=$E43,SUM($E107:AR107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AT43)=$E43,SUM($E107:AS107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AU43)=$E43,SUM($E107:AT107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AV43)=$E43,SUM($E107:AU107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AW43)=$E43,SUM($E107:AV107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AX43)=$E43,SUM($E107:AW107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AY43)=$E43,SUM($E107:AX107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:AZ43)=$E43,SUM($E107:AY107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BA43)=$E43,SUM($E107:AZ107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BB43)=$E43,SUM($E107:BA107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BC43)=$E43,SUM($E107:BB107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BD43)=$E43,SUM($E107:BC107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BE43)=$E43,SUM($E107:BD107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BF43)=$E43,SUM($E107:BE107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BG43)=$E43,SUM($E107:BF107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BH43)=$E43,SUM($E107:BG107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BI43)=$E43,SUM($E107:BH107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BJ43)=$E43,SUM($E107:BI107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BK43)=$E43,SUM($E107:BJ107)=0),$E43,0)","v":0},{"$f":"IF(AND(SUM($F43:BL43)=$E43,SUM($E107:BK107)=0),$E43,0)","v":0}]
[null,"Removals from RAV",null,14,null,{"$f":"IF(AND(SUM($F44:F44)=$E44,SUM($E108:E108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:G44)=$E44,SUM($E108:F108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:H44)=$E44,SUM($E108:G108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:I44)=$E44,SUM($E108:H108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:J44)=$E44,SUM($E108:I108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:K44)=$E44,SUM($E108:J108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:L44)=$E44,SUM($E108:K108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:M44)=$E44,SUM($E108:L108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:N44)=$E44,SUM($E108:M108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:O44)=$E44,SUM($E108:N108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:P44)=$E44,SUM($E108:O108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:Q44)=$E44,SUM($E108:P108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:R44)=$E44,SUM($E108:Q108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:S44)=$E44,SUM($E108:R108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:T44)=$E44,SUM($E108:S108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:U44)=$E44,SUM($E108:T108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:V44)=$E44,SUM($E108:U108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:W44)=$E44,SUM($E108:V108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:X44)=$E44,SUM($E108:W108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:Y44)=$E44,SUM($E108:X108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:Z44)=$E44,SUM($E108:Y108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AA44)=$E44,SUM($E108:Z108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AB44)=$E44,SUM($E108:AA108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AC44)=$E44,SUM($E108:AB108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AD44)=$E44,SUM($E108:AC108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AE44)=$E44,SUM($E108:AD108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AF44)=$E44,SUM($E108:AE108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AG44)=$E44,SUM($E108:AF108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AH44)=$E44,SUM($E108:AG108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AI44)=$E44,SUM($E108:AH108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AJ44)=$E44,SUM($E108:AI108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AK44)=$E44,SUM($E108:AJ108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AL44)=$E44,SUM($E108:AK108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AM44)=$E44,SUM($E108:AL108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AN44)=$E44,SUM($E108:AM108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AO44)=$E44,SUM($E108:AN108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AP44)=$E44,SUM($E108:AO108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AQ44)=$E44,SUM($E108:AP108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AR44)=$E44,SUM($E108:AQ108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AS44)=$E44,SUM($E108:AR108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AT44)=$E44,SUM($E108:AS108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AU44)=$E44,SUM($E108:AT108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AV44)=$E44,SUM($E108:AU108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AW44)=$E44,SUM($E108:AV108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AX44)=$E44,SUM($E108:AW108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AY44)=$E44,SUM($E108:AX108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:AZ44)=$E44,SUM($E108:AY108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BA44)=$E44,SUM($E108:AZ108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BB44)=$E44,SUM($E108:BA108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BC44)=$E44,SUM($E108:BB108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BD44)=$E44,SUM($E108:BC108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BE44)=$E44,SUM($E108:BD108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BF44)=$E44,SUM($E108:BE108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BG44)=$E44,SUM($E108:BF108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BH44)=$E44,SUM($E108:BG108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BI44)=$E44,SUM($E108:BH108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BJ44)=$E44,SUM($E108:BI108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BK44)=$E44,SUM($E108:BJ108)=0),$E44,0)","v":0},{"$f":"IF(AND(SUM($F44:BL44)=$E44,SUM($E108:BK108)=0),$E44,0)","v":0}]
[null,"Removals from RAV",null,15,null,{"$f":"IF(AND(SUM($F45:F45)=$E45,SUM($E109:E109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:G45)=$E45,SUM($E109:F109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:H45)=$E45,SUM($E109:G109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:I45)=$E45,SUM($E109:H109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:J45)=$E45,SUM($E109:I109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:K45)=$E45,SUM($E109:J109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:L45)=$E45,SUM($E109:K109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:M45)=$E45,SUM($E109:L109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:N45)=$E45,SUM($E109:M109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:O45)=$E45,SUM($E109:N109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:P45)=$E45,SUM($E109:O109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:Q45)=$E45,SUM($E109:P109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:R45)=$E45,SUM($E109:Q109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:S45)=$E45,SUM($E109:R109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:T45)=$E45,SUM($E109:S109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:U45)=$E45,SUM($E109:T109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:V45)=$E45,SUM($E109:U109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:W45)=$E45,SUM($E109:V109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:X45)=$E45,SUM($E109:W109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:Y45)=$E45,SUM($E109:X109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:Z45)=$E45,SUM($E109:Y109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AA45)=$E45,SUM($E109:Z109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AB45)=$E45,SUM($E109:AA109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AC45)=$E45,SUM($E109:AB109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AD45)=$E45,SUM($E109:AC109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AE45)=$E45,SUM($E109:AD109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AF45)=$E45,SUM($E109:AE109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AG45)=$E45,SUM($E109:AF109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AH45)=$E45,SUM($E109:AG109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AI45)=$E45,SUM($E109:AH109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AJ45)=$E45,SUM($E109:AI109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AK45)=$E45,SUM($E109:AJ109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AL45)=$E45,SUM($E109:AK109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AM45)=$E45,SUM($E109:AL109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AN45)=$E45,SUM($E109:AM109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AO45)=$E45,SUM($E109:AN109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AP45)=$E45,SUM($E109:AO109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AQ45)=$E45,SUM($E109:AP109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AR45)=$E45,SUM($E109:AQ109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AS45)=$E45,SUM($E109:AR109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AT45)=$E45,SUM($E109:AS109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AU45)=$E45,SUM($E109:AT109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AV45)=$E45,SUM($E109:AU109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AW45)=$E45,SUM($E109:AV109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AX45)=$E45,SUM($E109:AW109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AY45)=$E45,SUM($E109:AX109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:AZ45)=$E45,SUM($E109:AY109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BA45)=$E45,SUM($E109:AZ109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BB45)=$E45,SUM($E109:BA109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BC45)=$E45,SUM($E109:BB109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BD45)=$E45,SUM($E109:BC109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BE45)=$E45,SUM($E109:BD109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BF45)=$E45,SUM($E109:BE109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BG45)=$E45,SUM($E109:BF109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BH45)=$E45,SUM($E109:BG109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BI45)=$E45,SUM($E109:BH109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BJ45)=$E45,SUM($E109:BI109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BK45)=$E45,SUM($E109:BJ109)=0),$E45,0)","v":0},{"$f":"IF(AND(SUM($F45:BL45)=$E45,SUM($E109:BK109)=0),$E45,0)","v":0}]
[null,"Removals from RAV",null,16,null,{"$f":"IF(AND(SUM($F46:F46)=$E46,SUM($E110:E110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:G46)=$E46,SUM($E110:F110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:H46)=$E46,SUM($E110:G110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:I46)=$E46,SUM($E110:H110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:J46)=$E46,SUM($E110:I110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:K46)=$E46,SUM($E110:J110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:L46)=$E46,SUM($E110:K110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:M46)=$E46,SUM($E110:L110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:N46)=$E46,SUM($E110:M110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:O46)=$E46,SUM($E110:N110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:P46)=$E46,SUM($E110:O110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:Q46)=$E46,SUM($E110:P110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:R46)=$E46,SUM($E110:Q110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:S46)=$E46,SUM($E110:R110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:T46)=$E46,SUM($E110:S110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:U46)=$E46,SUM($E110:T110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:V46)=$E46,SUM($E110:U110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:W46)=$E46,SUM($E110:V110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:X46)=$E46,SUM($E110:W110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:Y46)=$E46,SUM($E110:X110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:Z46)=$E46,SUM($E110:Y110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AA46)=$E46,SUM($E110:Z110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AB46)=$E46,SUM($E110:AA110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AC46)=$E46,SUM($E110:AB110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AD46)=$E46,SUM($E110:AC110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AE46)=$E46,SUM($E110:AD110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AF46)=$E46,SUM($E110:AE110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AG46)=$E46,SUM($E110:AF110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AH46)=$E46,SUM($E110:AG110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AI46)=$E46,SUM($E110:AH110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AJ46)=$E46,SUM($E110:AI110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AK46)=$E46,SUM($E110:AJ110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AL46)=$E46,SUM($E110:AK110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AM46)=$E46,SUM($E110:AL110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AN46)=$E46,SUM($E110:AM110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AO46)=$E46,SUM($E110:AN110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AP46)=$E46,SUM($E110:AO110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AQ46)=$E46,SUM($E110:AP110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AR46)=$E46,SUM($E110:AQ110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AS46)=$E46,SUM($E110:AR110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AT46)=$E46,SUM($E110:AS110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AU46)=$E46,SUM($E110:AT110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AV46)=$E46,SUM($E110:AU110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AW46)=$E46,SUM($E110:AV110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AX46)=$E46,SUM($E110:AW110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AY46)=$E46,SUM($E110:AX110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:AZ46)=$E46,SUM($E110:AY110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BA46)=$E46,SUM($E110:AZ110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BB46)=$E46,SUM($E110:BA110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BC46)=$E46,SUM($E110:BB110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BD46)=$E46,SUM($E110:BC110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BE46)=$E46,SUM($E110:BD110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BF46)=$E46,SUM($E110:BE110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BG46)=$E46,SUM($E110:BF110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BH46)=$E46,SUM($E110:BG110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BI46)=$E46,SUM($E110:BH110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BJ46)=$E46,SUM($E110:BI110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BK46)=$E46,SUM($E110:BJ110)=0),$E46,0)","v":0},{"$f":"IF(AND(SUM($F46:BL46)=$E46,SUM($E110:BK110)=0),$E46,0)","v":0}]
[null,"Removals from RAV",null,17,null,{"$f":"IF(AND(SUM($F47:F47)=$E47,SUM($E111:E111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:G47)=$E47,SUM($E111:F111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:H47)=$E47,SUM($E111:G111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:I47)=$E47,SUM($E111:H111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:J47)=$E47,SUM($E111:I111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:K47)=$E47,SUM($E111:J111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:L47)=$E47,SUM($E111:K111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:M47)=$E47,SUM($E111:L111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:N47)=$E47,SUM($E111:M111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:O47)=$E47,SUM($E111:N111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:P47)=$E47,SUM($E111:O111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:Q47)=$E47,SUM($E111:P111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:R47)=$E47,SUM($E111:Q111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:S47)=$E47,SUM($E111:R111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:T47)=$E47,SUM($E111:S111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:U47)=$E47,SUM($E111:T111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:V47)=$E47,SUM($E111:U111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:W47)=$E47,SUM($E111:V111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:X47)=$E47,SUM($E111:W111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:Y47)=$E47,SUM($E111:X111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:Z47)=$E47,SUM($E111:Y111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AA47)=$E47,SUM($E111:Z111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AB47)=$E47,SUM($E111:AA111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AC47)=$E47,SUM($E111:AB111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AD47)=$E47,SUM($E111:AC111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AE47)=$E47,SUM($E111:AD111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AF47)=$E47,SUM($E111:AE111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AG47)=$E47,SUM($E111:AF111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AH47)=$E47,SUM($E111:AG111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AI47)=$E47,SUM($E111:AH111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AJ47)=$E47,SUM($E111:AI111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AK47)=$E47,SUM($E111:AJ111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AL47)=$E47,SUM($E111:AK111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AM47)=$E47,SUM($E111:AL111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AN47)=$E47,SUM($E111:AM111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AO47)=$E47,SUM($E111:AN111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AP47)=$E47,SUM($E111:AO111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AQ47)=$E47,SUM($E111:AP111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AR47)=$E47,SUM($E111:AQ111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AS47)=$E47,SUM($E111:AR111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AT47)=$E47,SUM($E111:AS111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AU47)=$E47,SUM($E111:AT111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AV47)=$E47,SUM($E111:AU111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AW47)=$E47,SUM($E111:AV111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AX47)=$E47,SUM($E111:AW111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AY47)=$E47,SUM($E111:AX111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:AZ47)=$E47,SUM($E111:AY111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BA47)=$E47,SUM($E111:AZ111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BB47)=$E47,SUM($E111:BA111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BC47)=$E47,SUM($E111:BB111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BD47)=$E47,SUM($E111:BC111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BE47)=$E47,SUM($E111:BD111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BF47)=$E47,SUM($E111:BE111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BG47)=$E47,SUM($E111:BF111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BH47)=$E47,SUM($E111:BG111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BI47)=$E47,SUM($E111:BH111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BJ47)=$E47,SUM($E111:BI111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BK47)=$E47,SUM($E111:BJ111)=0),$E47,0)","v":0},{"$f":"IF(AND(SUM($F47:BL47)=$E47,SUM($E111:BK111)=0),$E47,0)","v":0}]
[null,"Removals from RAV",null,18,null,{"$f":"IF(AND(SUM($F48:F48)=$E48,SUM($E112:E112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:G48)=$E48,SUM($E112:F112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:H48)=$E48,SUM($E112:G112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:I48)=$E48,SUM($E112:H112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:J48)=$E48,SUM($E112:I112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:K48)=$E48,SUM($E112:J112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:L48)=$E48,SUM($E112:K112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:M48)=$E48,SUM($E112:L112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:N48)=$E48,SUM($E112:M112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:O48)=$E48,SUM($E112:N112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:P48)=$E48,SUM($E112:O112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:Q48)=$E48,SUM($E112:P112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:R48)=$E48,SUM($E112:Q112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:S48)=$E48,SUM($E112:R112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:T48)=$E48,SUM($E112:S112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:U48)=$E48,SUM($E112:T112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:V48)=$E48,SUM($E112:U112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:W48)=$E48,SUM($E112:V112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:X48)=$E48,SUM($E112:W112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:Y48)=$E48,SUM($E112:X112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:Z48)=$E48,SUM($E112:Y112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AA48)=$E48,SUM($E112:Z112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AB48)=$E48,SUM($E112:AA112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AC48)=$E48,SUM($E112:AB112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AD48)=$E48,SUM($E112:AC112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AE48)=$E48,SUM($E112:AD112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AF48)=$E48,SUM($E112:AE112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AG48)=$E48,SUM($E112:AF112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AH48)=$E48,SUM($E112:AG112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AI48)=$E48,SUM($E112:AH112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AJ48)=$E48,SUM($E112:AI112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AK48)=$E48,SUM($E112:AJ112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AL48)=$E48,SUM($E112:AK112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AM48)=$E48,SUM($E112:AL112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AN48)=$E48,SUM($E112:AM112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AO48)=$E48,SUM($E112:AN112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AP48)=$E48,SUM($E112:AO112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AQ48)=$E48,SUM($E112:AP112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AR48)=$E48,SUM($E112:AQ112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AS48)=$E48,SUM($E112:AR112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AT48)=$E48,SUM($E112:AS112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AU48)=$E48,SUM($E112:AT112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AV48)=$E48,SUM($E112:AU112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AW48)=$E48,SUM($E112:AV112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AX48)=$E48,SUM($E112:AW112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AY48)=$E48,SUM($E112:AX112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:AZ48)=$E48,SUM($E112:AY112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BA48)=$E48,SUM($E112:AZ112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BB48)=$E48,SUM($E112:BA112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BC48)=$E48,SUM($E112:BB112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BD48)=$E48,SUM($E112:BC112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BE48)=$E48,SUM($E112:BD112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BF48)=$E48,SUM($E112:BE112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BG48)=$E48,SUM($E112:BF112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BH48)=$E48,SUM($E112:BG112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BI48)=$E48,SUM($E112:BH112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BJ48)=$E48,SUM($E112:BI112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BK48)=$E48,SUM($E112:BJ112)=0),$E48,0)","v":0},{"$f":"IF(AND(SUM($F48:BL48)=$E48,SUM($E112:BK112)=0),$E48,0)","v":0}]
[null,"Removals from RAV",null,19,null,{"$f":"IF(AND(SUM($F49:F49)=$E49,SUM($E113:E113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:G49)=$E49,SUM($E113:F113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:H49)=$E49,SUM($E113:G113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:I49)=$E49,SUM($E113:H113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:J49)=$E49,SUM($E113:I113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:K49)=$E49,SUM($E113:J113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:L49)=$E49,SUM($E113:K113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:M49)=$E49,SUM($E113:L113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:N49)=$E49,SUM($E113:M113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:O49)=$E49,SUM($E113:N113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:P49)=$E49,SUM($E113:O113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:Q49)=$E49,SUM($E113:P113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:R49)=$E49,SUM($E113:Q113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:S49)=$E49,SUM($E113:R113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:T49)=$E49,SUM($E113:S113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:U49)=$E49,SUM($E113:T113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:V49)=$E49,SUM($E113:U113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:W49)=$E49,SUM($E113:V113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:X49)=$E49,SUM($E113:W113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:Y49)=$E49,SUM($E113:X113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:Z49)=$E49,SUM($E113:Y113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AA49)=$E49,SUM($E113:Z113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AB49)=$E49,SUM($E113:AA113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AC49)=$E49,SUM($E113:AB113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AD49)=$E49,SUM($E113:AC113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AE49)=$E49,SUM($E113:AD113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AF49)=$E49,SUM($E113:AE113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AG49)=$E49,SUM($E113:AF113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AH49)=$E49,SUM($E113:AG113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AI49)=$E49,SUM($E113:AH113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AJ49)=$E49,SUM($E113:AI113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AK49)=$E49,SUM($E113:AJ113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AL49)=$E49,SUM($E113:AK113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AM49)=$E49,SUM($E113:AL113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AN49)=$E49,SUM($E113:AM113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AO49)=$E49,SUM($E113:AN113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AP49)=$E49,SUM($E113:AO113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AQ49)=$E49,SUM($E113:AP113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AR49)=$E49,SUM($E113:AQ113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AS49)=$E49,SUM($E113:AR113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AT49)=$E49,SUM($E113:AS113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AU49)=$E49,SUM($E113:AT113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AV49)=$E49,SUM($E113:AU113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AW49)=$E49,SUM($E113:AV113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AX49)=$E49,SUM($E113:AW113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AY49)=$E49,SUM($E113:AX113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:AZ49)=$E49,SUM($E113:AY113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BA49)=$E49,SUM($E113:AZ113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BB49)=$E49,SUM($E113:BA113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BC49)=$E49,SUM($E113:BB113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BD49)=$E49,SUM($E113:BC113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BE49)=$E49,SUM($E113:BD113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BF49)=$E49,SUM($E113:BE113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BG49)=$E49,SUM($E113:BF113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BH49)=$E49,SUM($E113:BG113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BI49)=$E49,SUM($E113:BH113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BJ49)=$E49,SUM($E113:BI113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BK49)=$E49,SUM($E113:BJ113)=0),$E49,0)","v":0},{"$f":"IF(AND(SUM($F49:BL49)=$E49,SUM($E113:BK113)=0),$E49,0)","v":0}]
[null,"Removals from RAV",null,20,null,{"$f":"IF(AND(SUM($F50:F50)=$E50,SUM($E114:E114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:G50)=$E50,SUM($E114:F114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:H50)=$E50,SUM($E114:G114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:I50)=$E50,SUM($E114:H114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:J50)=$E50,SUM($E114:I114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:K50)=$E50,SUM($E114:J114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:L50)=$E50,SUM($E114:K114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:M50)=$E50,SUM($E114:L114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:N50)=$E50,SUM($E114:M114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:O50)=$E50,SUM($E114:N114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:P50)=$E50,SUM($E114:O114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:Q50)=$E50,SUM($E114:P114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:R50)=$E50,SUM($E114:Q114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:S50)=$E50,SUM($E114:R114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:T50)=$E50,SUM($E114:S114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:U50)=$E50,SUM($E114:T114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:V50)=$E50,SUM($E114:U114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:W50)=$E50,SUM($E114:V114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:X50)=$E50,SUM($E114:W114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:Y50)=$E50,SUM($E114:X114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:Z50)=$E50,SUM($E114:Y114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AA50)=$E50,SUM($E114:Z114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AB50)=$E50,SUM($E114:AA114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AC50)=$E50,SUM($E114:AB114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AD50)=$E50,SUM($E114:AC114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AE50)=$E50,SUM($E114:AD114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AF50)=$E50,SUM($E114:AE114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AG50)=$E50,SUM($E114:AF114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AH50)=$E50,SUM($E114:AG114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AI50)=$E50,SUM($E114:AH114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AJ50)=$E50,SUM($E114:AI114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AK50)=$E50,SUM($E114:AJ114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AL50)=$E50,SUM($E114:AK114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AM50)=$E50,SUM($E114:AL114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AN50)=$E50,SUM($E114:AM114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AO50)=$E50,SUM($E114:AN114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AP50)=$E50,SUM($E114:AO114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AQ50)=$E50,SUM($E114:AP114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AR50)=$E50,SUM($E114:AQ114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AS50)=$E50,SUM($E114:AR114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AT50)=$E50,SUM($E114:AS114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AU50)=$E50,SUM($E114:AT114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AV50)=$E50,SUM($E114:AU114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AW50)=$E50,SUM($E114:AV114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AX50)=$E50,SUM($E114:AW114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AY50)=$E50,SUM($E114:AX114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:AZ50)=$E50,SUM($E114:AY114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BA50)=$E50,SUM($E114:AZ114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BB50)=$E50,SUM($E114:BA114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BC50)=$E50,SUM($E114:BB114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BD50)=$E50,SUM($E114:BC114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BE50)=$E50,SUM($E114:BD114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BF50)=$E50,SUM($E114:BE114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BG50)=$E50,SUM($E114:BF114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BH50)=$E50,SUM($E114:BG114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BI50)=$E50,SUM($E114:BH114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BJ50)=$E50,SUM($E114:BI114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BK50)=$E50,SUM($E114:BJ114)=0),$E50,0)","v":0},{"$f":"IF(AND(SUM($F50:BL50)=$E50,SUM($E114:BK114)=0),$E50,0)","v":0}]
[null,"Removals from RAV",null,21,null,{"$f":"IF(AND(SUM($F51:F51)=$E51,SUM($E115:E115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:G51)=$E51,SUM($E115:F115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:H51)=$E51,SUM($E115:G115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:I51)=$E51,SUM($E115:H115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:J51)=$E51,SUM($E115:I115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:K51)=$E51,SUM($E115:J115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:L51)=$E51,SUM($E115:K115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:M51)=$E51,SUM($E115:L115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:N51)=$E51,SUM($E115:M115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:O51)=$E51,SUM($E115:N115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:P51)=$E51,SUM($E115:O115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:Q51)=$E51,SUM($E115:P115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:R51)=$E51,SUM($E115:Q115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:S51)=$E51,SUM($E115:R115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:T51)=$E51,SUM($E115:S115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:U51)=$E51,SUM($E115:T115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:V51)=$E51,SUM($E115:U115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:W51)=$E51,SUM($E115:V115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:X51)=$E51,SUM($E115:W115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:Y51)=$E51,SUM($E115:X115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:Z51)=$E51,SUM($E115:Y115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AA51)=$E51,SUM($E115:Z115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AB51)=$E51,SUM($E115:AA115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AC51)=$E51,SUM($E115:AB115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AD51)=$E51,SUM($E115:AC115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AE51)=$E51,SUM($E115:AD115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AF51)=$E51,SUM($E115:AE115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AG51)=$E51,SUM($E115:AF115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AH51)=$E51,SUM($E115:AG115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AI51)=$E51,SUM($E115:AH115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AJ51)=$E51,SUM($E115:AI115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AK51)=$E51,SUM($E115:AJ115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AL51)=$E51,SUM($E115:AK115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AM51)=$E51,SUM($E115:AL115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AN51)=$E51,SUM($E115:AM115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AO51)=$E51,SUM($E115:AN115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AP51)=$E51,SUM($E115:AO115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AQ51)=$E51,SUM($E115:AP115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AR51)=$E51,SUM($E115:AQ115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AS51)=$E51,SUM($E115:AR115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AT51)=$E51,SUM($E115:AS115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AU51)=$E51,SUM($E115:AT115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AV51)=$E51,SUM($E115:AU115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AW51)=$E51,SUM($E115:AV115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AX51)=$E51,SUM($E115:AW115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AY51)=$E51,SUM($E115:AX115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:AZ51)=$E51,SUM($E115:AY115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BA51)=$E51,SUM($E115:AZ115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BB51)=$E51,SUM($E115:BA115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BC51)=$E51,SUM($E115:BB115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BD51)=$E51,SUM($E115:BC115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BE51)=$E51,SUM($E115:BD115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BF51)=$E51,SUM($E115:BE115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BG51)=$E51,SUM($E115:BF115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BH51)=$E51,SUM($E115:BG115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BI51)=$E51,SUM($E115:BH115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BJ51)=$E51,SUM($E115:BI115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BK51)=$E51,SUM($E115:BJ115)=0),$E51,0)","v":0},{"$f":"IF(AND(SUM($F51:BL51)=$E51,SUM($E115:BK115)=0),$E51,0)","v":0}]
[null,"Removals from RAV",null,22,null,{"$f":"IF(AND(SUM($F52:F52)=$E52,SUM($E116:E116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:G52)=$E52,SUM($E116:F116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:H52)=$E52,SUM($E116:G116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:I52)=$E52,SUM($E116:H116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:J52)=$E52,SUM($E116:I116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:K52)=$E52,SUM($E116:J116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:L52)=$E52,SUM($E116:K116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:M52)=$E52,SUM($E116:L116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:N52)=$E52,SUM($E116:M116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:O52)=$E52,SUM($E116:N116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:P52)=$E52,SUM($E116:O116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:Q52)=$E52,SUM($E116:P116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:R52)=$E52,SUM($E116:Q116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:S52)=$E52,SUM($E116:R116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:T52)=$E52,SUM($E116:S116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:U52)=$E52,SUM($E116:T116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:V52)=$E52,SUM($E116:U116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:W52)=$E52,SUM($E116:V116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:X52)=$E52,SUM($E116:W116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:Y52)=$E52,SUM($E116:X116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:Z52)=$E52,SUM($E116:Y116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AA52)=$E52,SUM($E116:Z116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AB52)=$E52,SUM($E116:AA116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AC52)=$E52,SUM($E116:AB116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AD52)=$E52,SUM($E116:AC116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AE52)=$E52,SUM($E116:AD116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AF52)=$E52,SUM($E116:AE116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AG52)=$E52,SUM($E116:AF116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AH52)=$E52,SUM($E116:AG116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AI52)=$E52,SUM($E116:AH116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AJ52)=$E52,SUM($E116:AI116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AK52)=$E52,SUM($E116:AJ116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AL52)=$E52,SUM($E116:AK116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AM52)=$E52,SUM($E116:AL116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AN52)=$E52,SUM($E116:AM116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AO52)=$E52,SUM($E116:AN116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AP52)=$E52,SUM($E116:AO116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AQ52)=$E52,SUM($E116:AP116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AR52)=$E52,SUM($E116:AQ116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AS52)=$E52,SUM($E116:AR116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AT52)=$E52,SUM($E116:AS116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AU52)=$E52,SUM($E116:AT116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AV52)=$E52,SUM($E116:AU116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AW52)=$E52,SUM($E116:AV116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AX52)=$E52,SUM($E116:AW116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AY52)=$E52,SUM($E116:AX116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:AZ52)=$E52,SUM($E116:AY116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BA52)=$E52,SUM($E116:AZ116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BB52)=$E52,SUM($E116:BA116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BC52)=$E52,SUM($E116:BB116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BD52)=$E52,SUM($E116:BC116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BE52)=$E52,SUM($E116:BD116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BF52)=$E52,SUM($E116:BE116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BG52)=$E52,SUM($E116:BF116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BH52)=$E52,SUM($E116:BG116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BI52)=$E52,SUM($E116:BH116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BJ52)=$E52,SUM($E116:BI116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BK52)=$E52,SUM($E116:BJ116)=0),$E52,0)","v":0},{"$f":"IF(AND(SUM($F52:BL52)=$E52,SUM($E116:BK116)=0),$E52,0)","v":0}]
[null,"Removals from RAV",null,23,null,{"$f":"IF(AND(SUM($F53:F53)=$E53,SUM($E117:E117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:G53)=$E53,SUM($E117:F117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:H53)=$E53,SUM($E117:G117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:I53)=$E53,SUM($E117:H117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:J53)=$E53,SUM($E117:I117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:K53)=$E53,SUM($E117:J117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:L53)=$E53,SUM($E117:K117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:M53)=$E53,SUM($E117:L117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:N53)=$E53,SUM($E117:M117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:O53)=$E53,SUM($E117:N117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:P53)=$E53,SUM($E117:O117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:Q53)=$E53,SUM($E117:P117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:R53)=$E53,SUM($E117:Q117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:S53)=$E53,SUM($E117:R117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:T53)=$E53,SUM($E117:S117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:U53)=$E53,SUM($E117:T117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:V53)=$E53,SUM($E117:U117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:W53)=$E53,SUM($E117:V117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:X53)=$E53,SUM($E117:W117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:Y53)=$E53,SUM($E117:X117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:Z53)=$E53,SUM($E117:Y117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AA53)=$E53,SUM($E117:Z117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AB53)=$E53,SUM($E117:AA117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AC53)=$E53,SUM($E117:AB117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AD53)=$E53,SUM($E117:AC117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AE53)=$E53,SUM($E117:AD117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AF53)=$E53,SUM($E117:AE117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AG53)=$E53,SUM($E117:AF117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AH53)=$E53,SUM($E117:AG117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AI53)=$E53,SUM($E117:AH117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AJ53)=$E53,SUM($E117:AI117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AK53)=$E53,SUM($E117:AJ117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AL53)=$E53,SUM($E117:AK117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AM53)=$E53,SUM($E117:AL117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AN53)=$E53,SUM($E117:AM117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AO53)=$E53,SUM($E117:AN117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AP53)=$E53,SUM($E117:AO117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AQ53)=$E53,SUM($E117:AP117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AR53)=$E53,SUM($E117:AQ117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AS53)=$E53,SUM($E117:AR117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AT53)=$E53,SUM($E117:AS117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AU53)=$E53,SUM($E117:AT117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AV53)=$E53,SUM($E117:AU117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AW53)=$E53,SUM($E117:AV117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AX53)=$E53,SUM($E117:AW117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AY53)=$E53,SUM($E117:AX117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:AZ53)=$E53,SUM($E117:AY117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BA53)=$E53,SUM($E117:AZ117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BB53)=$E53,SUM($E117:BA117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BC53)=$E53,SUM($E117:BB117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BD53)=$E53,SUM($E117:BC117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BE53)=$E53,SUM($E117:BD117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BF53)=$E53,SUM($E117:BE117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BG53)=$E53,SUM($E117:BF117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BH53)=$E53,SUM($E117:BG117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BI53)=$E53,SUM($E117:BH117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BJ53)=$E53,SUM($E117:BI117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BK53)=$E53,SUM($E117:BJ117)=0),$E53,0)","v":0},{"$f":"IF(AND(SUM($F53:BL53)=$E53,SUM($E117:BK117)=0),$E53,0)","v":0}]
[null,"Removals from RAV",null,24,null,{"$f":"IF(AND(SUM($F54:F54)=$E54,SUM($E118:E118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:G54)=$E54,SUM($E118:F118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:H54)=$E54,SUM($E118:G118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:I54)=$E54,SUM($E118:H118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:J54)=$E54,SUM($E118:I118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:K54)=$E54,SUM($E118:J118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:L54)=$E54,SUM($E118:K118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:M54)=$E54,SUM($E118:L118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:N54)=$E54,SUM($E118:M118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:O54)=$E54,SUM($E118:N118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:P54)=$E54,SUM($E118:O118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:Q54)=$E54,SUM($E118:P118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:R54)=$E54,SUM($E118:Q118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:S54)=$E54,SUM($E118:R118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:T54)=$E54,SUM($E118:S118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:U54)=$E54,SUM($E118:T118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:V54)=$E54,SUM($E118:U118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:W54)=$E54,SUM($E118:V118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:X54)=$E54,SUM($E118:W118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:Y54)=$E54,SUM($E118:X118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:Z54)=$E54,SUM($E118:Y118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AA54)=$E54,SUM($E118:Z118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AB54)=$E54,SUM($E118:AA118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AC54)=$E54,SUM($E118:AB118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AD54)=$E54,SUM($E118:AC118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AE54)=$E54,SUM($E118:AD118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AF54)=$E54,SUM($E118:AE118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AG54)=$E54,SUM($E118:AF118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AH54)=$E54,SUM($E118:AG118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AI54)=$E54,SUM($E118:AH118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AJ54)=$E54,SUM($E118:AI118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AK54)=$E54,SUM($E118:AJ118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AL54)=$E54,SUM($E118:AK118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AM54)=$E54,SUM($E118:AL118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AN54)=$E54,SUM($E118:AM118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AO54)=$E54,SUM($E118:AN118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AP54)=$E54,SUM($E118:AO118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AQ54)=$E54,SUM($E118:AP118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AR54)=$E54,SUM($E118:AQ118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AS54)=$E54,SUM($E118:AR118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AT54)=$E54,SUM($E118:AS118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AU54)=$E54,SUM($E118:AT118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AV54)=$E54,SUM($E118:AU118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AW54)=$E54,SUM($E118:AV118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AX54)=$E54,SUM($E118:AW118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AY54)=$E54,SUM($E118:AX118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:AZ54)=$E54,SUM($E118:AY118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BA54)=$E54,SUM($E118:AZ118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BB54)=$E54,SUM($E118:BA118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BC54)=$E54,SUM($E118:BB118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BD54)=$E54,SUM($E118:BC118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BE54)=$E54,SUM($E118:BD118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BF54)=$E54,SUM($E118:BE118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BG54)=$E54,SUM($E118:BF118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BH54)=$E54,SUM($E118:BG118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BI54)=$E54,SUM($E118:BH118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BJ54)=$E54,SUM($E118:BI118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BK54)=$E54,SUM($E118:BJ118)=0),$E54,0)","v":0},{"$f":"IF(AND(SUM($F54:BL54)=$E54,SUM($E118:BK118)=0),$E54,0)","v":0}]
[null,"Removals from RAV",null,25,null,{"$f":"IF(AND(SUM($F55:F55)=$E55,SUM($E119:E119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:G55)=$E55,SUM($E119:F119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:H55)=$E55,SUM($E119:G119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:I55)=$E55,SUM($E119:H119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:J55)=$E55,SUM($E119:I119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:K55)=$E55,SUM($E119:J119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:L55)=$E55,SUM($E119:K119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:M55)=$E55,SUM($E119:L119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:N55)=$E55,SUM($E119:M119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:O55)=$E55,SUM($E119:N119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:P55)=$E55,SUM($E119:O119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:Q55)=$E55,SUM($E119:P119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:R55)=$E55,SUM($E119:Q119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:S55)=$E55,SUM($E119:R119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:T55)=$E55,SUM($E119:S119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:U55)=$E55,SUM($E119:T119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:V55)=$E55,SUM($E119:U119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:W55)=$E55,SUM($E119:V119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:X55)=$E55,SUM($E119:W119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:Y55)=$E55,SUM($E119:X119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:Z55)=$E55,SUM($E119:Y119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AA55)=$E55,SUM($E119:Z119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AB55)=$E55,SUM($E119:AA119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AC55)=$E55,SUM($E119:AB119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AD55)=$E55,SUM($E119:AC119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AE55)=$E55,SUM($E119:AD119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AF55)=$E55,SUM($E119:AE119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AG55)=$E55,SUM($E119:AF119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AH55)=$E55,SUM($E119:AG119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AI55)=$E55,SUM($E119:AH119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AJ55)=$E55,SUM($E119:AI119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AK55)=$E55,SUM($E119:AJ119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AL55)=$E55,SUM($E119:AK119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AM55)=$E55,SUM($E119:AL119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AN55)=$E55,SUM($E119:AM119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AO55)=$E55,SUM($E119:AN119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AP55)=$E55,SUM($E119:AO119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AQ55)=$E55,SUM($E119:AP119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AR55)=$E55,SUM($E119:AQ119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AS55)=$E55,SUM($E119:AR119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AT55)=$E55,SUM($E119:AS119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AU55)=$E55,SUM($E119:AT119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AV55)=$E55,SUM($E119:AU119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AW55)=$E55,SUM($E119:AV119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AX55)=$E55,SUM($E119:AW119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AY55)=$E55,SUM($E119:AX119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:AZ55)=$E55,SUM($E119:AY119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BA55)=$E55,SUM($E119:AZ119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BB55)=$E55,SUM($E119:BA119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BC55)=$E55,SUM($E119:BB119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BD55)=$E55,SUM($E119:BC119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BE55)=$E55,SUM($E119:BD119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BF55)=$E55,SUM($E119:BE119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BG55)=$E55,SUM($E119:BF119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BH55)=$E55,SUM($E119:BG119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BI55)=$E55,SUM($E119:BH119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BJ55)=$E55,SUM($E119:BI119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BK55)=$E55,SUM($E119:BJ119)=0),$E55,0)","v":0},{"$f":"IF(AND(SUM($F55:BL55)=$E55,SUM($E119:BK119)=0),$E55,0)","v":0}]
[null,"Removals from RAV",null,26,null,{"$f":"IF(AND(SUM($F56:F56)=$E56,SUM($E120:E120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:G56)=$E56,SUM($E120:F120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:H56)=$E56,SUM($E120:G120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:I56)=$E56,SUM($E120:H120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:J56)=$E56,SUM($E120:I120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:K56)=$E56,SUM($E120:J120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:L56)=$E56,SUM($E120:K120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:M56)=$E56,SUM($E120:L120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:N56)=$E56,SUM($E120:M120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:O56)=$E56,SUM($E120:N120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:P56)=$E56,SUM($E120:O120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:Q56)=$E56,SUM($E120:P120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:R56)=$E56,SUM($E120:Q120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:S56)=$E56,SUM($E120:R120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:T56)=$E56,SUM($E120:S120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:U56)=$E56,SUM($E120:T120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:V56)=$E56,SUM($E120:U120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:W56)=$E56,SUM($E120:V120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:X56)=$E56,SUM($E120:W120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:Y56)=$E56,SUM($E120:X120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:Z56)=$E56,SUM($E120:Y120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AA56)=$E56,SUM($E120:Z120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AB56)=$E56,SUM($E120:AA120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AC56)=$E56,SUM($E120:AB120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AD56)=$E56,SUM($E120:AC120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AE56)=$E56,SUM($E120:AD120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AF56)=$E56,SUM($E120:AE120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AG56)=$E56,SUM($E120:AF120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AH56)=$E56,SUM($E120:AG120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AI56)=$E56,SUM($E120:AH120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AJ56)=$E56,SUM($E120:AI120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AK56)=$E56,SUM($E120:AJ120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AL56)=$E56,SUM($E120:AK120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AM56)=$E56,SUM($E120:AL120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AN56)=$E56,SUM($E120:AM120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AO56)=$E56,SUM($E120:AN120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AP56)=$E56,SUM($E120:AO120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AQ56)=$E56,SUM($E120:AP120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AR56)=$E56,SUM($E120:AQ120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AS56)=$E56,SUM($E120:AR120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AT56)=$E56,SUM($E120:AS120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AU56)=$E56,SUM($E120:AT120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AV56)=$E56,SUM($E120:AU120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AW56)=$E56,SUM($E120:AV120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AX56)=$E56,SUM($E120:AW120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AY56)=$E56,SUM($E120:AX120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:AZ56)=$E56,SUM($E120:AY120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BA56)=$E56,SUM($E120:AZ120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BB56)=$E56,SUM($E120:BA120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BC56)=$E56,SUM($E120:BB120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BD56)=$E56,SUM($E120:BC120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BE56)=$E56,SUM($E120:BD120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BF56)=$E56,SUM($E120:BE120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BG56)=$E56,SUM($E120:BF120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BH56)=$E56,SUM($E120:BG120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BI56)=$E56,SUM($E120:BH120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BJ56)=$E56,SUM($E120:BI120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BK56)=$E56,SUM($E120:BJ120)=0),$E56,0)","v":0},{"$f":"IF(AND(SUM($F56:BL56)=$E56,SUM($E120:BK120)=0),$E56,0)","v":0}]
[null,"Removals from RAV",null,27,null,{"$f":"IF(AND(SUM($F57:F57)=$E57,SUM($E121:E121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:G57)=$E57,SUM($E121:F121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:H57)=$E57,SUM($E121:G121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:I57)=$E57,SUM($E121:H121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:J57)=$E57,SUM($E121:I121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:K57)=$E57,SUM($E121:J121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:L57)=$E57,SUM($E121:K121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:M57)=$E57,SUM($E121:L121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:N57)=$E57,SUM($E121:M121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:O57)=$E57,SUM($E121:N121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:P57)=$E57,SUM($E121:O121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:Q57)=$E57,SUM($E121:P121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:R57)=$E57,SUM($E121:Q121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:S57)=$E57,SUM($E121:R121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:T57)=$E57,SUM($E121:S121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:U57)=$E57,SUM($E121:T121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:V57)=$E57,SUM($E121:U121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:W57)=$E57,SUM($E121:V121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:X57)=$E57,SUM($E121:W121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:Y57)=$E57,SUM($E121:X121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:Z57)=$E57,SUM($E121:Y121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AA57)=$E57,SUM($E121:Z121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AB57)=$E57,SUM($E121:AA121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AC57)=$E57,SUM($E121:AB121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AD57)=$E57,SUM($E121:AC121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AE57)=$E57,SUM($E121:AD121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AF57)=$E57,SUM($E121:AE121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AG57)=$E57,SUM($E121:AF121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AH57)=$E57,SUM($E121:AG121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AI57)=$E57,SUM($E121:AH121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AJ57)=$E57,SUM($E121:AI121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AK57)=$E57,SUM($E121:AJ121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AL57)=$E57,SUM($E121:AK121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AM57)=$E57,SUM($E121:AL121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AN57)=$E57,SUM($E121:AM121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AO57)=$E57,SUM($E121:AN121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AP57)=$E57,SUM($E121:AO121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AQ57)=$E57,SUM($E121:AP121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AR57)=$E57,SUM($E121:AQ121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AS57)=$E57,SUM($E121:AR121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AT57)=$E57,SUM($E121:AS121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AU57)=$E57,SUM($E121:AT121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AV57)=$E57,SUM($E121:AU121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AW57)=$E57,SUM($E121:AV121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AX57)=$E57,SUM($E121:AW121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AY57)=$E57,SUM($E121:AX121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:AZ57)=$E57,SUM($E121:AY121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BA57)=$E57,SUM($E121:AZ121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BB57)=$E57,SUM($E121:BA121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BC57)=$E57,SUM($E121:BB121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BD57)=$E57,SUM($E121:BC121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BE57)=$E57,SUM($E121:BD121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BF57)=$E57,SUM($E121:BE121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BG57)=$E57,SUM($E121:BF121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BH57)=$E57,SUM($E121:BG121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BI57)=$E57,SUM($E121:BH121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BJ57)=$E57,SUM($E121:BI121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BK57)=$E57,SUM($E121:BJ121)=0),$E57,0)","v":0},{"$f":"IF(AND(SUM($F57:BL57)=$E57,SUM($E121:BK121)=0),$E57,0)","v":0}]
[null,"Removals from RAV",null,28,null,{"$f":"IF(AND(SUM($F58:F58)=$E58,SUM($E122:E122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:G58)=$E58,SUM($E122:F122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:H58)=$E58,SUM($E122:G122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:I58)=$E58,SUM($E122:H122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:J58)=$E58,SUM($E122:I122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:K58)=$E58,SUM($E122:J122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:L58)=$E58,SUM($E122:K122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:M58)=$E58,SUM($E122:L122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:N58)=$E58,SUM($E122:M122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:O58)=$E58,SUM($E122:N122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:P58)=$E58,SUM($E122:O122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:Q58)=$E58,SUM($E122:P122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:R58)=$E58,SUM($E122:Q122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:S58)=$E58,SUM($E122:R122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:T58)=$E58,SUM($E122:S122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:U58)=$E58,SUM($E122:T122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:V58)=$E58,SUM($E122:U122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:W58)=$E58,SUM($E122:V122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:X58)=$E58,SUM($E122:W122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:Y58)=$E58,SUM($E122:X122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:Z58)=$E58,SUM($E122:Y122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AA58)=$E58,SUM($E122:Z122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AB58)=$E58,SUM($E122:AA122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AC58)=$E58,SUM($E122:AB122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AD58)=$E58,SUM($E122:AC122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AE58)=$E58,SUM($E122:AD122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AF58)=$E58,SUM($E122:AE122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AG58)=$E58,SUM($E122:AF122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AH58)=$E58,SUM($E122:AG122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AI58)=$E58,SUM($E122:AH122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AJ58)=$E58,SUM($E122:AI122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AK58)=$E58,SUM($E122:AJ122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AL58)=$E58,SUM($E122:AK122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AM58)=$E58,SUM($E122:AL122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AN58)=$E58,SUM($E122:AM122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AO58)=$E58,SUM($E122:AN122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AP58)=$E58,SUM($E122:AO122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AQ58)=$E58,SUM($E122:AP122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AR58)=$E58,SUM($E122:AQ122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AS58)=$E58,SUM($E122:AR122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AT58)=$E58,SUM($E122:AS122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AU58)=$E58,SUM($E122:AT122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AV58)=$E58,SUM($E122:AU122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AW58)=$E58,SUM($E122:AV122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AX58)=$E58,SUM($E122:AW122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AY58)=$E58,SUM($E122:AX122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:AZ58)=$E58,SUM($E122:AY122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BA58)=$E58,SUM($E122:AZ122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BB58)=$E58,SUM($E122:BA122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BC58)=$E58,SUM($E122:BB122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BD58)=$E58,SUM($E122:BC122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BE58)=$E58,SUM($E122:BD122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BF58)=$E58,SUM($E122:BE122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BG58)=$E58,SUM($E122:BF122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BH58)=$E58,SUM($E122:BG122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BI58)=$E58,SUM($E122:BH122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BJ58)=$E58,SUM($E122:BI122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BK58)=$E58,SUM($E122:BJ122)=0),$E58,0)","v":0},{"$f":"IF(AND(SUM($F58:BL58)=$E58,SUM($E122:BK122)=0),$E58,0)","v":0}]
[null,"Removals from RAV",null,29,null,{"$f":"IF(AND(SUM($F59:F59)=$E59,SUM($E123:E123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:G59)=$E59,SUM($E123:F123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:H59)=$E59,SUM($E123:G123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:I59)=$E59,SUM($E123:H123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:J59)=$E59,SUM($E123:I123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:K59)=$E59,SUM($E123:J123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:L59)=$E59,SUM($E123:K123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:M59)=$E59,SUM($E123:L123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:N59)=$E59,SUM($E123:M123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:O59)=$E59,SUM($E123:N123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:P59)=$E59,SUM($E123:O123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:Q59)=$E59,SUM($E123:P123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:R59)=$E59,SUM($E123:Q123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:S59)=$E59,SUM($E123:R123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:T59)=$E59,SUM($E123:S123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:U59)=$E59,SUM($E123:T123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:V59)=$E59,SUM($E123:U123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:W59)=$E59,SUM($E123:V123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:X59)=$E59,SUM($E123:W123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:Y59)=$E59,SUM($E123:X123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:Z59)=$E59,SUM($E123:Y123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AA59)=$E59,SUM($E123:Z123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AB59)=$E59,SUM($E123:AA123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AC59)=$E59,SUM($E123:AB123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AD59)=$E59,SUM($E123:AC123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AE59)=$E59,SUM($E123:AD123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AF59)=$E59,SUM($E123:AE123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AG59)=$E59,SUM($E123:AF123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AH59)=$E59,SUM($E123:AG123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AI59)=$E59,SUM($E123:AH123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AJ59)=$E59,SUM($E123:AI123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AK59)=$E59,SUM($E123:AJ123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AL59)=$E59,SUM($E123:AK123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AM59)=$E59,SUM($E123:AL123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AN59)=$E59,SUM($E123:AM123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AO59)=$E59,SUM($E123:AN123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AP59)=$E59,SUM($E123:AO123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AQ59)=$E59,SUM($E123:AP123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AR59)=$E59,SUM($E123:AQ123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AS59)=$E59,SUM($E123:AR123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AT59)=$E59,SUM($E123:AS123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AU59)=$E59,SUM($E123:AT123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AV59)=$E59,SUM($E123:AU123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AW59)=$E59,SUM($E123:AV123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AX59)=$E59,SUM($E123:AW123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AY59)=$E59,SUM($E123:AX123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:AZ59)=$E59,SUM($E123:AY123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BA59)=$E59,SUM($E123:AZ123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BB59)=$E59,SUM($E123:BA123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BC59)=$E59,SUM($E123:BB123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BD59)=$E59,SUM($E123:BC123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BE59)=$E59,SUM($E123:BD123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BF59)=$E59,SUM($E123:BE123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BG59)=$E59,SUM($E123:BF123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BH59)=$E59,SUM($E123:BG123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BI59)=$E59,SUM($E123:BH123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BJ59)=$E59,SUM($E123:BI123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BK59)=$E59,SUM($E123:BJ123)=0),$E59,0)","v":0},{"$f":"IF(AND(SUM($F59:BL59)=$E59,SUM($E123:BK123)=0),$E59,0)","v":0}]
[null,"Removals from RAV",null,30,null,{"$f":"IF(AND(SUM($F60:F60)=$E60,SUM($E124:E124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:G60)=$E60,SUM($E124:F124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:H60)=$E60,SUM($E124:G124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:I60)=$E60,SUM($E124:H124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:J60)=$E60,SUM($E124:I124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:K60)=$E60,SUM($E124:J124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:L60)=$E60,SUM($E124:K124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:M60)=$E60,SUM($E124:L124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:N60)=$E60,SUM($E124:M124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:O60)=$E60,SUM($E124:N124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:P60)=$E60,SUM($E124:O124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:Q60)=$E60,SUM($E124:P124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:R60)=$E60,SUM($E124:Q124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:S60)=$E60,SUM($E124:R124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:T60)=$E60,SUM($E124:S124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:U60)=$E60,SUM($E124:T124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:V60)=$E60,SUM($E124:U124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:W60)=$E60,SUM($E124:V124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:X60)=$E60,SUM($E124:W124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:Y60)=$E60,SUM($E124:X124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:Z60)=$E60,SUM($E124:Y124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AA60)=$E60,SUM($E124:Z124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AB60)=$E60,SUM($E124:AA124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AC60)=$E60,SUM($E124:AB124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AD60)=$E60,SUM($E124:AC124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AE60)=$E60,SUM($E124:AD124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AF60)=$E60,SUM($E124:AE124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AG60)=$E60,SUM($E124:AF124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AH60)=$E60,SUM($E124:AG124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AI60)=$E60,SUM($E124:AH124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AJ60)=$E60,SUM($E124:AI124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AK60)=$E60,SUM($E124:AJ124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AL60)=$E60,SUM($E124:AK124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AM60)=$E60,SUM($E124:AL124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AN60)=$E60,SUM($E124:AM124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AO60)=$E60,SUM($E124:AN124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AP60)=$E60,SUM($E124:AO124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AQ60)=$E60,SUM($E124:AP124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AR60)=$E60,SUM($E124:AQ124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AS60)=$E60,SUM($E124:AR124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AT60)=$E60,SUM($E124:AS124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AU60)=$E60,SUM($E124:AT124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AV60)=$E60,SUM($E124:AU124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AW60)=$E60,SUM($E124:AV124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AX60)=$E60,SUM($E124:AW124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AY60)=$E60,SUM($E124:AX124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:AZ60)=$E60,SUM($E124:AY124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BA60)=$E60,SUM($E124:AZ124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BB60)=$E60,SUM($E124:BA124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BC60)=$E60,SUM($E124:BB124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BD60)=$E60,SUM($E124:BC124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BE60)=$E60,SUM($E124:BD124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BF60)=$E60,SUM($E124:BE124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BG60)=$E60,SUM($E124:BF124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BH60)=$E60,SUM($E124:BG124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BI60)=$E60,SUM($E124:BH124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BJ60)=$E60,SUM($E124:BI124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BK60)=$E60,SUM($E124:BJ124)=0),$E60,0)","v":0},{"$f":"IF(AND(SUM($F60:BL60)=$E60,SUM($E124:BK124)=0),$E60,0)","v":0}]
[null,"Removals from RAV",null,31,null,{"$f":"IF(AND(SUM($F61:F61)=$E61,SUM($E125:E125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:G61)=$E61,SUM($E125:F125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:H61)=$E61,SUM($E125:G125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:I61)=$E61,SUM($E125:H125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:J61)=$E61,SUM($E125:I125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:K61)=$E61,SUM($E125:J125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:L61)=$E61,SUM($E125:K125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:M61)=$E61,SUM($E125:L125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:N61)=$E61,SUM($E125:M125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:O61)=$E61,SUM($E125:N125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:P61)=$E61,SUM($E125:O125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:Q61)=$E61,SUM($E125:P125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:R61)=$E61,SUM($E125:Q125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:S61)=$E61,SUM($E125:R125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:T61)=$E61,SUM($E125:S125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:U61)=$E61,SUM($E125:T125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:V61)=$E61,SUM($E125:U125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:W61)=$E61,SUM($E125:V125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:X61)=$E61,SUM($E125:W125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:Y61)=$E61,SUM($E125:X125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:Z61)=$E61,SUM($E125:Y125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AA61)=$E61,SUM($E125:Z125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AB61)=$E61,SUM($E125:AA125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AC61)=$E61,SUM($E125:AB125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AD61)=$E61,SUM($E125:AC125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AE61)=$E61,SUM($E125:AD125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AF61)=$E61,SUM($E125:AE125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AG61)=$E61,SUM($E125:AF125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AH61)=$E61,SUM($E125:AG125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AI61)=$E61,SUM($E125:AH125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AJ61)=$E61,SUM($E125:AI125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AK61)=$E61,SUM($E125:AJ125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AL61)=$E61,SUM($E125:AK125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AM61)=$E61,SUM($E125:AL125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AN61)=$E61,SUM($E125:AM125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AO61)=$E61,SUM($E125:AN125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AP61)=$E61,SUM($E125:AO125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AQ61)=$E61,SUM($E125:AP125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AR61)=$E61,SUM($E125:AQ125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AS61)=$E61,SUM($E125:AR125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AT61)=$E61,SUM($E125:AS125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AU61)=$E61,SUM($E125:AT125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AV61)=$E61,SUM($E125:AU125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AW61)=$E61,SUM($E125:AV125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AX61)=$E61,SUM($E125:AW125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AY61)=$E61,SUM($E125:AX125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:AZ61)=$E61,SUM($E125:AY125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BA61)=$E61,SUM($E125:AZ125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BB61)=$E61,SUM($E125:BA125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BC61)=$E61,SUM($E125:BB125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BD61)=$E61,SUM($E125:BC125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BE61)=$E61,SUM($E125:BD125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BF61)=$E61,SUM($E125:BE125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BG61)=$E61,SUM($E125:BF125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BH61)=$E61,SUM($E125:BG125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BI61)=$E61,SUM($E125:BH125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BJ61)=$E61,SUM($E125:BI125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BK61)=$E61,SUM($E125:BJ125)=0),$E61,0)","v":0},{"$f":"IF(AND(SUM($F61:BL61)=$E61,SUM($E125:BK125)=0),$E61,0)","v":0}]
[null,"Removals from RAV",null,32,null,{"$f":"IF(AND(SUM($F62:F62)=$E62,SUM($E126:E126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:G62)=$E62,SUM($E126:F126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:H62)=$E62,SUM($E126:G126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:I62)=$E62,SUM($E126:H126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:J62)=$E62,SUM($E126:I126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:K62)=$E62,SUM($E126:J126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:L62)=$E62,SUM($E126:K126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:M62)=$E62,SUM($E126:L126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:N62)=$E62,SUM($E126:M126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:O62)=$E62,SUM($E126:N126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:P62)=$E62,SUM($E126:O126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:Q62)=$E62,SUM($E126:P126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:R62)=$E62,SUM($E126:Q126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:S62)=$E62,SUM($E126:R126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:T62)=$E62,SUM($E126:S126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:U62)=$E62,SUM($E126:T126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:V62)=$E62,SUM($E126:U126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:W62)=$E62,SUM($E126:V126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:X62)=$E62,SUM($E126:W126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:Y62)=$E62,SUM($E126:X126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:Z62)=$E62,SUM($E126:Y126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AA62)=$E62,SUM($E126:Z126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AB62)=$E62,SUM($E126:AA126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AC62)=$E62,SUM($E126:AB126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AD62)=$E62,SUM($E126:AC126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AE62)=$E62,SUM($E126:AD126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AF62)=$E62,SUM($E126:AE126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AG62)=$E62,SUM($E126:AF126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AH62)=$E62,SUM($E126:AG126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AI62)=$E62,SUM($E126:AH126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AJ62)=$E62,SUM($E126:AI126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AK62)=$E62,SUM($E126:AJ126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AL62)=$E62,SUM($E126:AK126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AM62)=$E62,SUM($E126:AL126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AN62)=$E62,SUM($E126:AM126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AO62)=$E62,SUM($E126:AN126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AP62)=$E62,SUM($E126:AO126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AQ62)=$E62,SUM($E126:AP126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AR62)=$E62,SUM($E126:AQ126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AS62)=$E62,SUM($E126:AR126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AT62)=$E62,SUM($E126:AS126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AU62)=$E62,SUM($E126:AT126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AV62)=$E62,SUM($E126:AU126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AW62)=$E62,SUM($E126:AV126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AX62)=$E62,SUM($E126:AW126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AY62)=$E62,SUM($E126:AX126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:AZ62)=$E62,SUM($E126:AY126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BA62)=$E62,SUM($E126:AZ126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BB62)=$E62,SUM($E126:BA126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BC62)=$E62,SUM($E126:BB126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BD62)=$E62,SUM($E126:BC126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BE62)=$E62,SUM($E126:BD126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BF62)=$E62,SUM($E126:BE126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BG62)=$E62,SUM($E126:BF126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BH62)=$E62,SUM($E126:BG126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BI62)=$E62,SUM($E126:BH126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BJ62)=$E62,SUM($E126:BI126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BK62)=$E62,SUM($E126:BJ126)=0),$E62,0)","v":0},{"$f":"IF(AND(SUM($F62:BL62)=$E62,SUM($E126:BK126)=0),$E62,0)","v":0}]
[null,"Removals from RAV",null,33,null,{"$f":"IF(AND(SUM($F63:F63)=$E63,SUM($E127:E127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:G63)=$E63,SUM($E127:F127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:H63)=$E63,SUM($E127:G127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:I63)=$E63,SUM($E127:H127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:J63)=$E63,SUM($E127:I127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:K63)=$E63,SUM($E127:J127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:L63)=$E63,SUM($E127:K127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:M63)=$E63,SUM($E127:L127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:N63)=$E63,SUM($E127:M127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:O63)=$E63,SUM($E127:N127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:P63)=$E63,SUM($E127:O127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:Q63)=$E63,SUM($E127:P127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:R63)=$E63,SUM($E127:Q127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:S63)=$E63,SUM($E127:R127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:T63)=$E63,SUM($E127:S127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:U63)=$E63,SUM($E127:T127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:V63)=$E63,SUM($E127:U127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:W63)=$E63,SUM($E127:V127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:X63)=$E63,SUM($E127:W127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:Y63)=$E63,SUM($E127:X127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:Z63)=$E63,SUM($E127:Y127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AA63)=$E63,SUM($E127:Z127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AB63)=$E63,SUM($E127:AA127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AC63)=$E63,SUM($E127:AB127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AD63)=$E63,SUM($E127:AC127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AE63)=$E63,SUM($E127:AD127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AF63)=$E63,SUM($E127:AE127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AG63)=$E63,SUM($E127:AF127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AH63)=$E63,SUM($E127:AG127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AI63)=$E63,SUM($E127:AH127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AJ63)=$E63,SUM($E127:AI127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AK63)=$E63,SUM($E127:AJ127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AL63)=$E63,SUM($E127:AK127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AM63)=$E63,SUM($E127:AL127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AN63)=$E63,SUM($E127:AM127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AO63)=$E63,SUM($E127:AN127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AP63)=$E63,SUM($E127:AO127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AQ63)=$E63,SUM($E127:AP127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AR63)=$E63,SUM($E127:AQ127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AS63)=$E63,SUM($E127:AR127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AT63)=$E63,SUM($E127:AS127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AU63)=$E63,SUM($E127:AT127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AV63)=$E63,SUM($E127:AU127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AW63)=$E63,SUM($E127:AV127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AX63)=$E63,SUM($E127:AW127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AY63)=$E63,SUM($E127:AX127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:AZ63)=$E63,SUM($E127:AY127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BA63)=$E63,SUM($E127:AZ127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BB63)=$E63,SUM($E127:BA127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BC63)=$E63,SUM($E127:BB127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BD63)=$E63,SUM($E127:BC127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BE63)=$E63,SUM($E127:BD127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BF63)=$E63,SUM($E127:BE127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BG63)=$E63,SUM($E127:BF127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BH63)=$E63,SUM($E127:BG127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BI63)=$E63,SUM($E127:BH127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BJ63)=$E63,SUM($E127:BI127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BK63)=$E63,SUM($E127:BJ127)=0),$E63,0)","v":0},{"$f":"IF(AND(SUM($F63:BL63)=$E63,SUM($E127:BK127)=0),$E63,0)","v":0}]
[null,"Removals from RAV",null,34,null,{"$f":"IF(AND(SUM($F64:F64)=$E64,SUM($E128:E128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:G64)=$E64,SUM($E128:F128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:H64)=$E64,SUM($E128:G128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:I64)=$E64,SUM($E128:H128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:J64)=$E64,SUM($E128:I128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:K64)=$E64,SUM($E128:J128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:L64)=$E64,SUM($E128:K128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:M64)=$E64,SUM($E128:L128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:N64)=$E64,SUM($E128:M128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:O64)=$E64,SUM($E128:N128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:P64)=$E64,SUM($E128:O128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:Q64)=$E64,SUM($E128:P128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:R64)=$E64,SUM($E128:Q128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:S64)=$E64,SUM($E128:R128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:T64)=$E64,SUM($E128:S128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:U64)=$E64,SUM($E128:T128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:V64)=$E64,SUM($E128:U128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:W64)=$E64,SUM($E128:V128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:X64)=$E64,SUM($E128:W128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:Y64)=$E64,SUM($E128:X128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:Z64)=$E64,SUM($E128:Y128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AA64)=$E64,SUM($E128:Z128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AB64)=$E64,SUM($E128:AA128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AC64)=$E64,SUM($E128:AB128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AD64)=$E64,SUM($E128:AC128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AE64)=$E64,SUM($E128:AD128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AF64)=$E64,SUM($E128:AE128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AG64)=$E64,SUM($E128:AF128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AH64)=$E64,SUM($E128:AG128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AI64)=$E64,SUM($E128:AH128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AJ64)=$E64,SUM($E128:AI128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AK64)=$E64,SUM($E128:AJ128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AL64)=$E64,SUM($E128:AK128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AM64)=$E64,SUM($E128:AL128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AN64)=$E64,SUM($E128:AM128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AO64)=$E64,SUM($E128:AN128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AP64)=$E64,SUM($E128:AO128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AQ64)=$E64,SUM($E128:AP128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AR64)=$E64,SUM($E128:AQ128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AS64)=$E64,SUM($E128:AR128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AT64)=$E64,SUM($E128:AS128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AU64)=$E64,SUM($E128:AT128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AV64)=$E64,SUM($E128:AU128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AW64)=$E64,SUM($E128:AV128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AX64)=$E64,SUM($E128:AW128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AY64)=$E64,SUM($E128:AX128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:AZ64)=$E64,SUM($E128:AY128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BA64)=$E64,SUM($E128:AZ128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BB64)=$E64,SUM($E128:BA128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BC64)=$E64,SUM($E128:BB128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BD64)=$E64,SUM($E128:BC128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BE64)=$E64,SUM($E128:BD128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BF64)=$E64,SUM($E128:BE128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BG64)=$E64,SUM($E128:BF128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BH64)=$E64,SUM($E128:BG128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BI64)=$E64,SUM($E128:BH128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BJ64)=$E64,SUM($E128:BI128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BK64)=$E64,SUM($E128:BJ128)=0),$E64,0)","v":0},{"$f":"IF(AND(SUM($F64:BL64)=$E64,SUM($E128:BK128)=0),$E64,0)","v":0}]
[null,"Removals from RAV",null,35,null,{"$f":"IF(AND(SUM($F65:F65)=$E65,SUM($E129:E129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:G65)=$E65,SUM($E129:F129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:H65)=$E65,SUM($E129:G129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:I65)=$E65,SUM($E129:H129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:J65)=$E65,SUM($E129:I129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:K65)=$E65,SUM($E129:J129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:L65)=$E65,SUM($E129:K129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:M65)=$E65,SUM($E129:L129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:N65)=$E65,SUM($E129:M129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:O65)=$E65,SUM($E129:N129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:P65)=$E65,SUM($E129:O129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:Q65)=$E65,SUM($E129:P129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:R65)=$E65,SUM($E129:Q129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:S65)=$E65,SUM($E129:R129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:T65)=$E65,SUM($E129:S129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:U65)=$E65,SUM($E129:T129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:V65)=$E65,SUM($E129:U129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:W65)=$E65,SUM($E129:V129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:X65)=$E65,SUM($E129:W129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:Y65)=$E65,SUM($E129:X129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:Z65)=$E65,SUM($E129:Y129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AA65)=$E65,SUM($E129:Z129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AB65)=$E65,SUM($E129:AA129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AC65)=$E65,SUM($E129:AB129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AD65)=$E65,SUM($E129:AC129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AE65)=$E65,SUM($E129:AD129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AF65)=$E65,SUM($E129:AE129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AG65)=$E65,SUM($E129:AF129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AH65)=$E65,SUM($E129:AG129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AI65)=$E65,SUM($E129:AH129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AJ65)=$E65,SUM($E129:AI129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AK65)=$E65,SUM($E129:AJ129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AL65)=$E65,SUM($E129:AK129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AM65)=$E65,SUM($E129:AL129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AN65)=$E65,SUM($E129:AM129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AO65)=$E65,SUM($E129:AN129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AP65)=$E65,SUM($E129:AO129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AQ65)=$E65,SUM($E129:AP129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AR65)=$E65,SUM($E129:AQ129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AS65)=$E65,SUM($E129:AR129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AT65)=$E65,SUM($E129:AS129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AU65)=$E65,SUM($E129:AT129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AV65)=$E65,SUM($E129:AU129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AW65)=$E65,SUM($E129:AV129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AX65)=$E65,SUM($E129:AW129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AY65)=$E65,SUM($E129:AX129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:AZ65)=$E65,SUM($E129:AY129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BA65)=$E65,SUM($E129:AZ129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BB65)=$E65,SUM($E129:BA129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BC65)=$E65,SUM($E129:BB129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BD65)=$E65,SUM($E129:BC129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BE65)=$E65,SUM($E129:BD129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BF65)=$E65,SUM($E129:BE129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BG65)=$E65,SUM($E129:BF129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BH65)=$E65,SUM($E129:BG129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BI65)=$E65,SUM($E129:BH129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BJ65)=$E65,SUM($E129:BI129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BK65)=$E65,SUM($E129:BJ129)=0),$E65,0)","v":0},{"$f":"IF(AND(SUM($F65:BL65)=$E65,SUM($E129:BK129)=0),$E65,0)","v":0}]
[null,"Removals from RAV",null,36,null,{"$f":"IF(AND(SUM($F66:F66)=$E66,SUM($E130:E130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:G66)=$E66,SUM($E130:F130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:H66)=$E66,SUM($E130:G130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:I66)=$E66,SUM($E130:H130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:J66)=$E66,SUM($E130:I130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:K66)=$E66,SUM($E130:J130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:L66)=$E66,SUM($E130:K130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:M66)=$E66,SUM($E130:L130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:N66)=$E66,SUM($E130:M130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:O66)=$E66,SUM($E130:N130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:P66)=$E66,SUM($E130:O130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:Q66)=$E66,SUM($E130:P130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:R66)=$E66,SUM($E130:Q130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:S66)=$E66,SUM($E130:R130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:T66)=$E66,SUM($E130:S130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:U66)=$E66,SUM($E130:T130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:V66)=$E66,SUM($E130:U130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:W66)=$E66,SUM($E130:V130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:X66)=$E66,SUM($E130:W130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:Y66)=$E66,SUM($E130:X130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:Z66)=$E66,SUM($E130:Y130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AA66)=$E66,SUM($E130:Z130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AB66)=$E66,SUM($E130:AA130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AC66)=$E66,SUM($E130:AB130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AD66)=$E66,SUM($E130:AC130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AE66)=$E66,SUM($E130:AD130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AF66)=$E66,SUM($E130:AE130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AG66)=$E66,SUM($E130:AF130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AH66)=$E66,SUM($E130:AG130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AI66)=$E66,SUM($E130:AH130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AJ66)=$E66,SUM($E130:AI130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AK66)=$E66,SUM($E130:AJ130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AL66)=$E66,SUM($E130:AK130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AM66)=$E66,SUM($E130:AL130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AN66)=$E66,SUM($E130:AM130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AO66)=$E66,SUM($E130:AN130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AP66)=$E66,SUM($E130:AO130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AQ66)=$E66,SUM($E130:AP130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AR66)=$E66,SUM($E130:AQ130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AS66)=$E66,SUM($E130:AR130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AT66)=$E66,SUM($E130:AS130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AU66)=$E66,SUM($E130:AT130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AV66)=$E66,SUM($E130:AU130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AW66)=$E66,SUM($E130:AV130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AX66)=$E66,SUM($E130:AW130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AY66)=$E66,SUM($E130:AX130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:AZ66)=$E66,SUM($E130:AY130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BA66)=$E66,SUM($E130:AZ130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BB66)=$E66,SUM($E130:BA130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BC66)=$E66,SUM($E130:BB130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BD66)=$E66,SUM($E130:BC130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BE66)=$E66,SUM($E130:BD130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BF66)=$E66,SUM($E130:BE130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BG66)=$E66,SUM($E130:BF130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BH66)=$E66,SUM($E130:BG130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BI66)=$E66,SUM($E130:BH130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BJ66)=$E66,SUM($E130:BI130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BK66)=$E66,SUM($E130:BJ130)=0),$E66,0)","v":0},{"$f":"IF(AND(SUM($F66:BL66)=$E66,SUM($E130:BK130)=0),$E66,0)","v":0}]
[null,"Removals from RAV",null,37,null,{"$f":"IF(AND(SUM($F67:F67)=$E67,SUM($E131:E131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:G67)=$E67,SUM($E131:F131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:H67)=$E67,SUM($E131:G131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:I67)=$E67,SUM($E131:H131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:J67)=$E67,SUM($E131:I131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:K67)=$E67,SUM($E131:J131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:L67)=$E67,SUM($E131:K131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:M67)=$E67,SUM($E131:L131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:N67)=$E67,SUM($E131:M131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:O67)=$E67,SUM($E131:N131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:P67)=$E67,SUM($E131:O131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:Q67)=$E67,SUM($E131:P131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:R67)=$E67,SUM($E131:Q131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:S67)=$E67,SUM($E131:R131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:T67)=$E67,SUM($E131:S131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:U67)=$E67,SUM($E131:T131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:V67)=$E67,SUM($E131:U131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:W67)=$E67,SUM($E131:V131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:X67)=$E67,SUM($E131:W131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:Y67)=$E67,SUM($E131:X131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:Z67)=$E67,SUM($E131:Y131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AA67)=$E67,SUM($E131:Z131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AB67)=$E67,SUM($E131:AA131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AC67)=$E67,SUM($E131:AB131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AD67)=$E67,SUM($E131:AC131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AE67)=$E67,SUM($E131:AD131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AF67)=$E67,SUM($E131:AE131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AG67)=$E67,SUM($E131:AF131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AH67)=$E67,SUM($E131:AG131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AI67)=$E67,SUM($E131:AH131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AJ67)=$E67,SUM($E131:AI131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AK67)=$E67,SUM($E131:AJ131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AL67)=$E67,SUM($E131:AK131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AM67)=$E67,SUM($E131:AL131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AN67)=$E67,SUM($E131:AM131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AO67)=$E67,SUM($E131:AN131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AP67)=$E67,SUM($E131:AO131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AQ67)=$E67,SUM($E131:AP131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AR67)=$E67,SUM($E131:AQ131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AS67)=$E67,SUM($E131:AR131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AT67)=$E67,SUM($E131:AS131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AU67)=$E67,SUM($E131:AT131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AV67)=$E67,SUM($E131:AU131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AW67)=$E67,SUM($E131:AV131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AX67)=$E67,SUM($E131:AW131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AY67)=$E67,SUM($E131:AX131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:AZ67)=$E67,SUM($E131:AY131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BA67)=$E67,SUM($E131:AZ131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BB67)=$E67,SUM($E131:BA131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BC67)=$E67,SUM($E131:BB131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BD67)=$E67,SUM($E131:BC131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BE67)=$E67,SUM($E131:BD131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BF67)=$E67,SUM($E131:BE131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BG67)=$E67,SUM($E131:BF131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BH67)=$E67,SUM($E131:BG131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BI67)=$E67,SUM($E131:BH131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BJ67)=$E67,SUM($E131:BI131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BK67)=$E67,SUM($E131:BJ131)=0),$E67,0)","v":0},{"$f":"IF(AND(SUM($F67:BL67)=$E67,SUM($E131:BK131)=0),$E67,0)","v":0}]
[null,"Removals from RAV",null,38,null,{"$f":"IF(AND(SUM($F68:F68)=$E68,SUM($E132:E132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:G68)=$E68,SUM($E132:F132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:H68)=$E68,SUM($E132:G132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:I68)=$E68,SUM($E132:H132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:J68)=$E68,SUM($E132:I132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:K68)=$E68,SUM($E132:J132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:L68)=$E68,SUM($E132:K132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:M68)=$E68,SUM($E132:L132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:N68)=$E68,SUM($E132:M132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:O68)=$E68,SUM($E132:N132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:P68)=$E68,SUM($E132:O132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:Q68)=$E68,SUM($E132:P132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:R68)=$E68,SUM($E132:Q132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:S68)=$E68,SUM($E132:R132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:T68)=$E68,SUM($E132:S132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:U68)=$E68,SUM($E132:T132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:V68)=$E68,SUM($E132:U132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:W68)=$E68,SUM($E132:V132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:X68)=$E68,SUM($E132:W132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:Y68)=$E68,SUM($E132:X132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:Z68)=$E68,SUM($E132:Y132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AA68)=$E68,SUM($E132:Z132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AB68)=$E68,SUM($E132:AA132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AC68)=$E68,SUM($E132:AB132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AD68)=$E68,SUM($E132:AC132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AE68)=$E68,SUM($E132:AD132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AF68)=$E68,SUM($E132:AE132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AG68)=$E68,SUM($E132:AF132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AH68)=$E68,SUM($E132:AG132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AI68)=$E68,SUM($E132:AH132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AJ68)=$E68,SUM($E132:AI132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AK68)=$E68,SUM($E132:AJ132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AL68)=$E68,SUM($E132:AK132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AM68)=$E68,SUM($E132:AL132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AN68)=$E68,SUM($E132:AM132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AO68)=$E68,SUM($E132:AN132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AP68)=$E68,SUM($E132:AO132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AQ68)=$E68,SUM($E132:AP132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AR68)=$E68,SUM($E132:AQ132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AS68)=$E68,SUM($E132:AR132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AT68)=$E68,SUM($E132:AS132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AU68)=$E68,SUM($E132:AT132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AV68)=$E68,SUM($E132:AU132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AW68)=$E68,SUM($E132:AV132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AX68)=$E68,SUM($E132:AW132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AY68)=$E68,SUM($E132:AX132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:AZ68)=$E68,SUM($E132:AY132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BA68)=$E68,SUM($E132:AZ132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BB68)=$E68,SUM($E132:BA132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BC68)=$E68,SUM($E132:BB132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BD68)=$E68,SUM($E132:BC132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BE68)=$E68,SUM($E132:BD132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BF68)=$E68,SUM($E132:BE132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BG68)=$E68,SUM($E132:BF132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BH68)=$E68,SUM($E132:BG132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BI68)=$E68,SUM($E132:BH132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BJ68)=$E68,SUM($E132:BI132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BK68)=$E68,SUM($E132:BJ132)=0),$E68,0)","v":0},{"$f":"IF(AND(SUM($F68:BL68)=$E68,SUM($E132:BK132)=0),$E68,0)","v":0}]
[null,"Removals from RAV",null,39,null,{"$f":"IF(AND(SUM($F69:F69)=$E69,SUM($E133:E133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:G69)=$E69,SUM($E133:F133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:H69)=$E69,SUM($E133:G133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:I69)=$E69,SUM($E133:H133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:J69)=$E69,SUM($E133:I133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:K69)=$E69,SUM($E133:J133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:L69)=$E69,SUM($E133:K133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:M69)=$E69,SUM($E133:L133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:N69)=$E69,SUM($E133:M133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:O69)=$E69,SUM($E133:N133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:P69)=$E69,SUM($E133:O133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:Q69)=$E69,SUM($E133:P133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:R69)=$E69,SUM($E133:Q133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:S69)=$E69,SUM($E133:R133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:T69)=$E69,SUM($E133:S133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:U69)=$E69,SUM($E133:T133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:V69)=$E69,SUM($E133:U133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:W69)=$E69,SUM($E133:V133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:X69)=$E69,SUM($E133:W133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:Y69)=$E69,SUM($E133:X133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:Z69)=$E69,SUM($E133:Y133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AA69)=$E69,SUM($E133:Z133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AB69)=$E69,SUM($E133:AA133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AC69)=$E69,SUM($E133:AB133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AD69)=$E69,SUM($E133:AC133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AE69)=$E69,SUM($E133:AD133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AF69)=$E69,SUM($E133:AE133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AG69)=$E69,SUM($E133:AF133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AH69)=$E69,SUM($E133:AG133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AI69)=$E69,SUM($E133:AH133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AJ69)=$E69,SUM($E133:AI133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AK69)=$E69,SUM($E133:AJ133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AL69)=$E69,SUM($E133:AK133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AM69)=$E69,SUM($E133:AL133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AN69)=$E69,SUM($E133:AM133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AO69)=$E69,SUM($E133:AN133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AP69)=$E69,SUM($E133:AO133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AQ69)=$E69,SUM($E133:AP133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AR69)=$E69,SUM($E133:AQ133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AS69)=$E69,SUM($E133:AR133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AT69)=$E69,SUM($E133:AS133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AU69)=$E69,SUM($E133:AT133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AV69)=$E69,SUM($E133:AU133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AW69)=$E69,SUM($E133:AV133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AX69)=$E69,SUM($E133:AW133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AY69)=$E69,SUM($E133:AX133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:AZ69)=$E69,SUM($E133:AY133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BA69)=$E69,SUM($E133:AZ133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BB69)=$E69,SUM($E133:BA133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BC69)=$E69,SUM($E133:BB133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BD69)=$E69,SUM($E133:BC133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BE69)=$E69,SUM($E133:BD133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BF69)=$E69,SUM($E133:BE133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BG69)=$E69,SUM($E133:BF133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BH69)=$E69,SUM($E133:BG133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BI69)=$E69,SUM($E133:BH133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BJ69)=$E69,SUM($E133:BI133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BK69)=$E69,SUM($E133:BJ133)=0),$E69,0)","v":0},{"$f":"IF(AND(SUM($F69:BL69)=$E69,SUM($E133:BK133)=0),$E69,0)","v":0}]
[null,"Removals from RAV",null,40,null,{"$f":"IF(AND(SUM($F70:F70)=$E70,SUM($E134:E134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:G70)=$E70,SUM($E134:F134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:H70)=$E70,SUM($E134:G134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:I70)=$E70,SUM($E134:H134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:J70)=$E70,SUM($E134:I134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:K70)=$E70,SUM($E134:J134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:L70)=$E70,SUM($E134:K134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:M70)=$E70,SUM($E134:L134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:N70)=$E70,SUM($E134:M134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:O70)=$E70,SUM($E134:N134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:P70)=$E70,SUM($E134:O134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:Q70)=$E70,SUM($E134:P134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:R70)=$E70,SUM($E134:Q134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:S70)=$E70,SUM($E134:R134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:T70)=$E70,SUM($E134:S134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:U70)=$E70,SUM($E134:T134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:V70)=$E70,SUM($E134:U134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:W70)=$E70,SUM($E134:V134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:X70)=$E70,SUM($E134:W134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:Y70)=$E70,SUM($E134:X134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:Z70)=$E70,SUM($E134:Y134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AA70)=$E70,SUM($E134:Z134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AB70)=$E70,SUM($E134:AA134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AC70)=$E70,SUM($E134:AB134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AD70)=$E70,SUM($E134:AC134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AE70)=$E70,SUM($E134:AD134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AF70)=$E70,SUM($E134:AE134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AG70)=$E70,SUM($E134:AF134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AH70)=$E70,SUM($E134:AG134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AI70)=$E70,SUM($E134:AH134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AJ70)=$E70,SUM($E134:AI134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AK70)=$E70,SUM($E134:AJ134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AL70)=$E70,SUM($E134:AK134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AM70)=$E70,SUM($E134:AL134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AN70)=$E70,SUM($E134:AM134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AO70)=$E70,SUM($E134:AN134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AP70)=$E70,SUM($E134:AO134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AQ70)=$E70,SUM($E134:AP134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AR70)=$E70,SUM($E134:AQ134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AS70)=$E70,SUM($E134:AR134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AT70)=$E70,SUM($E134:AS134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AU70)=$E70,SUM($E134:AT134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AV70)=$E70,SUM($E134:AU134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AW70)=$E70,SUM($E134:AV134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AX70)=$E70,SUM($E134:AW134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AY70)=$E70,SUM($E134:AX134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:AZ70)=$E70,SUM($E134:AY134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BA70)=$E70,SUM($E134:AZ134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BB70)=$E70,SUM($E134:BA134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BC70)=$E70,SUM($E134:BB134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BD70)=$E70,SUM($E134:BC134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BE70)=$E70,SUM($E134:BD134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BF70)=$E70,SUM($E134:BE134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BG70)=$E70,SUM($E134:BF134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BH70)=$E70,SUM($E134:BG134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BI70)=$E70,SUM($E134:BH134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BJ70)=$E70,SUM($E134:BI134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BK70)=$E70,SUM($E134:BJ134)=0),$E70,0)","v":0},{"$f":"IF(AND(SUM($F70:BL70)=$E70,SUM($E134:BK134)=0),$E70,0)","v":0}]
[null,"Removals from RAV total",null,null,null,{"$f":"SUM(F75:F134)","v":0},{"$f":"SUM(G75:G134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.151368294133562,51.916821652925869,31.726946565676926,34.873420605248192,15.883751863318423,18.687319564734619,16.143895033615262,26.902896725440797,46.630891330891316,24.792089369802618,28.378933986437598,17.714968897535783,41.760860372262371,53.32709083436086,37.756586411551062,51.834458322260595,86.385656044596033,83.273375837756944,106.98416868533707,69.995859886802833,87.492782296467681,125.67620748796361,113.65172495181169,0,0,0,0,291.07281309866414,0,0,0,310.12777845927576,0,0,0,218.7668685392681,0,0,0,125.09513255330231]
[null,"Disposals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RealRAV!E45","v":0},{"$f":"RealRAV!F45","v":0},{"$f":"RealRAV!G45","v":0},{"$f":"RealRAV!H45","v":0},{"$f":"RealRAV!I45","v":0},{"$f":"RealRAV!J45","v":0},{"$f":"RealRAV!K45","v":0},{"$f":"RealRAV!L45","v":0},{"$f":"RealRAV!M45","v":0},{"$f":"RealRAV!N45","v":0},{"$f":"RealRAV!O45","v":0},{"$f":"RealRAV!P45","v":0},{"$f":"RealRAV!Q45","v":0},{"$f":"RealRAV!R45","v":0},{"$f":"RealRAV!S45","v":0},{"$f":"RealRAV!T45","v":0},{"$f":"RealRAV!U45","v":0},{"$f":"RealRAV!V45","v":0},{"$f":"RealRAV!W45","v":0},{"$f":"RealRAV!X45","v":0},{"$f":"RealRAV!Y45","v":0},{"$f":"RealRAV!Z45","v":0},{"$f":"RealRAV!AA45","v":0},{"$f":"RealRAV!AB45","v":0},{"$f":"RealRAV!AC45","v":0},{"$f":"RealRAV!AD45","v":0},{"$f":"RealRAV!AE45","v":0},{"$f":"RealRAV!AF45","v":0},{"$f":"RealRAV!AG45","v":0},{"$f":"RealRAV!AH45","v":0},{"$f":"RealRAV!AI45","v":0},{"$f":"RealRAV!AJ45","v":0},{"$f":"RealRAV!AK45","v":0},{"$f":"RealRAV!AL45","v":0},{"$f":"RealRAV!AM45","v":0},{"$f":"RealRAV!AN45","v":0},{"$f":"RealRAV!AO45","v":0},{"$f":"RealRAV!AP45","v":0},{"$f":"RealRAV!AQ45","v":0},{"$f":"RealRAV!AR45","v":0},{"$f":"RealRAV!AS45","v":0},{"$f":"RealRAV!AT45","v":0},{"$f":"RealRAV!AU45","v":0},{"$f":"RealRAV!AV45","v":0},{"$f":"RealRAV!AW45","v":0},{"$f":"RealRAV!AX45","v":0}]
[null,"Balance cf",null,null,{"$f":"E73+E74-E135-E136","v":17.151368294133562},{"$f":"F73+F74-F135-F136","v":69.068189947059437},{"$f":"G73+G74-G135-G136","v":100.79513651273636},135.66855711798456,151.55230898130299,170.23962854603761,186.38352357965286,213.28642030509366,259.91731163598496,284.70940100578758,313.08833499222516,330.80330388976097,372.56416426202333,425.89125509638416,463.6478415079352,515.48229983019576,601.86795587479173,685.14133171254866,792.12550039788573,862.12136028468854,932.46277428702263,1006.2221601220604,1088.1469385081953,1344.3463310016114,1638.5903575975688,1838.669906572102,1947.6211440917891,2035.5050512602861,2108.399930175874,2217.8438083524052,2296.3828657065415,2278.6678968090055,2236.9070364367431,2183.5799456023824,2145.8233591908315,2093.9889008685709,2007.6032448239748,1924.3298689862179,1817.3457003008807,1747.3498404140778,1659.85705811761,1534.1808506296463,1420.5291256778346,1420.5291256778346,1420.5291256778346,1420.5291256778346,1420.5291256778346,1129.4563125791706,1129.4563125791706,1129.4563125791706,1129.4563125791706,819.32853411989481,819.32853411989481,819.32853411989481,819.32853411989481,600.56166558062671,600.56166558062671,600.56166558062671,600.56166558062671,475.46653302732443]
[]
["Accumulated depreciation","Opening balance bf",null,null,{"$f":"D143","v":0},{"$f":"E143","v":0},{"$f":"F143","v":0.85756841470667811},4.3109779120596494,9.3507347376964667,16.134162593595693,23.711778042660843,32.223759469962722,41.542935648945367,52.207256664200045,65.203122245999296,79.438592296288675,95.093009045899933,111.63317424038797,130.26138245348915,151.55594520830834,174.73833728370511,200.51245227521491,230.60585006895451,264.86291665458197,304.46919167447629,330.42389139457714,325.13020845600238,343.71436989642848,363.24829621659001,412.61515270673954,470.19864546266035,536.83857953024733,595.7613981559681,636.83316306330482,700.49672137154653,762.5394656405457,836.20318366224865,884.93526176434818,920.01306638573612,967.99502088821578,1000.0112741594085,994.88460679215268,988.5509368295061,954.34280522739152,951.77377398954445,928.20802734769234,862.08421639952098,801.70107761310328,849.2870775309068,896.87307744871021,944.45907736651361,992.04507728431702,737.54469820242582,772.54376566190865,807.54283312139148,842.54190058087431,558.55239591081636,581.73707180994586,604.92174770907536,628.10642360820486,427.86961674382655,443.60690988417241,459.34420302451827,475.08149616486412]
[null,"Regulatory depreciation",null,null,null,{"$f":"SUM(F11:F70)","v":0.85756841470667811},{"$f":"SUM(G11:G70)","v":3.4534094973529714},5.0397568256368181,6.7834278558992276,7.5776154490651484,8.5119814273018797,9.3191761789826426,10.664321015254682,12.995865581799247,14.235470050289377,15.654416749611258,16.540165194488047,18.628208213101164,21.294562754819207,23.182392075396759,25.774114991509791,30.093397793739591,34.257066585627442,39.606275019894298,43.106068014234424,46.623138714351114,50.311108006103019,54.407346925409762,65.250608353467953,76.270812320655409,82.783829101202272,85.825715351161563,87.70265623822813,88.455647678044315,90.421678255436774,91.37868691923876,90.492938474361964,88.404895455748843,85.738540914030807,83.850711593453269,81.258988677340241,76.939705875110434,72.77603708322259,67.426828648955734,63.927035654615615,59.552396539792205,53.268586165394034,47.585999917803512,47.585999917803456,47.585999917803456,47.585999917803456,36.572434016772945,34.999067459482831,34.999067459482831,34.999067459482831,26.138273789217774,23.18467589912947,23.18467589912947,23.18467589912947,18.530061674889811,15.737293140345875,15.737293140345875,15.737293140345875,13.81275263952579]
[null,"Removals from RAV",null,null,{"$f":"-E135","v":0},{"$f":"-F135","v":0},{"$f":"-G135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-17.151368294133562,-51.916821652925869,-31.726946565676926,-34.873420605248192,-15.883751863318423,-18.687319564734619,-16.143895033615262,-26.902896725440797,-46.630891330891316,-24.792089369802618,-28.378933986437598,-17.714968897535783,-41.760860372262371,-53.32709083436086,-37.756586411551062,-51.834458322260595,-86.385656044596033,-83.273375837756944,-106.98416868533707,-69.995859886802833,-87.492782296467681,-125.67620748796361,-113.65172495181169,0,0,0,0,-291.07281309866414,0,0,0,-310.12777845927576,0,0,0,-218.7668685392681,0,0,0,-125.09513255330231]
[]
[null,"Closing value cf",null,null,{"$f":"SUM(E139:E141)","v":0},{"$f":"SUM(F139:F141)","v":0.85756841470667811},{"$f":"SUM(G139:G141)","v":4.3109779120596494},9.3507347376964667,16.134162593595693,23.711778042660843,32.223759469962722,41.542935648945367,52.207256664200045,65.203122245999296,79.438592296288675,95.093009045899933,111.63317424038797,130.26138245348915,151.55594520830834,174.73833728370511,200.51245227521491,230.60585006895451,264.86291665458197,304.46919167447629,330.42389139457714,325.13020845600238,343.71436989642848,363.24829621659001,412.61515270673954,470.19864546266035,536.83857953024733,595.7613981559681,636.83316306330482,700.49672137154653,762.5394656405457,836.20318366224865,884.93526176434818,920.01306638573612,967.99502088821578,1000.0112741594085,994.88460679215268,988.5509368295061,954.34280522739152,951.77377398954445,928.20802734769234,862.08421639952098,801.70107761310328,849.2870775309068,896.87307744871021,944.45907736651361,992.04507728431702,737.54469820242582,772.54376566190865,807.54283312139148,842.54190058087431,558.55239591081636,581.73707180994586,604.92174770907536,628.10642360820486,427.86961674382655,443.60690988417241,459.34420302451827,475.08149616486412,363.79911625108764]
[]
[null,"Net value after regulatory depreciation",null,null,{"$f":"E137-E143","v":17.151368294133562},{"$f":"F137-F143","v":68.210621532352761},{"$f":"G137-G143","v":96.484158600676707},126.31782238028809,135.41814638770728,146.52785050337675,154.15976410969014,171.7434846561483,207.71005497178493,219.5062787597883,233.64974269593648,235.71029484386105,260.93099002163535,295.62987264289501,312.09189629962685,340.74396254649065,401.35550359957682,454.53548164359415,527.26258374330382,557.65216861021224,602.03888289244549,681.09195166605798,744.43256861176678,981.09803478502135,1225.9752048908292,1368.4712611094417,1410.7825645615417,1439.7436531043181,1471.5667671125693,1517.3470869808586,1533.8434000659959,1442.4647131467568,1351.971774672395,1263.5668792166462,1177.8283383026157,1093.9776267091625,1012.7186380318221,935.77893215671179,863.00289507348919,795.57606642453334,731.64903076991766,672.09663423012535,618.82804806473132,571.2420481469278,523.65604822912439,476.07004831132099,428.48404839351758,391.91161437674475,356.91254691726192,321.91347945777909,286.91441199829626,260.77613820907845,237.59146230994895,214.40678641081945,191.22211051168995,172.69204883680015,156.9547556964543,141.21746255610844,125.48016941576259,111.66741677623679]

{"sheet":"TOI ET","index":15,"n_rows":114,"n_cols":50,"rows_kept":114,"cut":false,"hidden":false,"merged":[[2,13,2,20]]}
[null,{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,V2*12)","v":"2022-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,W2*12)","v":"2023-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,X2*12)","v":"2024-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Y2*12)","v":"2025-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Z2*12)","v":"2026-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AA2*12)","v":"2027-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AB2*12)","v":"2028-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AC2*12)","v":"2029-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AD2*12)","v":"2030-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AE2*12)","v":"2031-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AF2*12)","v":"2032-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AG2*12)","v":"2033-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AH2*12)","v":"2034-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AI2*12)","v":"2035-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AJ2*12)","v":"2036-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AK2*12)","v":"2037-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AL2*12)","v":"2038-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AM2*12)","v":"2039-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AN2*12)","v":"2040-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AO2*12)","v":"2041-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AP2*12)","v":"2042-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AQ2*12)","v":"2043-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AR2*12)","v":"2044-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AS2*12)","v":"2045-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AT2*12)","v":"2046-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AU2*12)","v":"2047-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AV2*12)","v":"2048-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AW2*12)","v":"2049-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,AX2*12)","v":"2050-03-31"}]
[null,null,"Formula year",null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
["£m 09/10","TOI",null,null,null,null,null,null,null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
[]
[null,"Accelerated post-vesting asset life",null,null,null,null,null,null,null,null,null,{"$f":"RealRAV!J116","v":20},{"$f":"RealRAV!P116","v":20},{"$f":"IF(UserInterface!$B$133=1,CommonInputs!N79,CommonInputs!N77)","v":23.125},{"$f":"IF(UserInterface!$B$133=1,CommonInputs!O79,CommonInputs!O77)","v":26.25},{"$f":"IF(UserInterface!$B$133=1,CommonInputs!P79,CommonInputs!P77)","v":29.375},{"$f":"IF(UserInterface!$B$133=1,CommonInputs!Q79,CommonInputs!Q77)","v":32.5},{"$f":"IF(UserInterface!$B$133=1,CommonInputs!R79,CommonInputs!R77)","v":35.625},{"$f":"IF(UserInterface!$B$133=1,CommonInputs!S79,CommonInputs!S77)","v":38.75},{"$f":"IF(UserInterface!$B$133=1,CommonInputs!T79,CommonInputs!T77)","v":41.875},{"$f":"IF(UserInterface!$B$133=1,CommonInputs!U79,CommonInputs!U77)","v":45},{"$f":"CommonInputs!V79","v":45},{"$f":"CommonInputs!W79","v":45},{"$f":"CommonInputs!X79","v":45},{"$f":"CommonInputs!Y79","v":45},{"$f":"CommonInputs!Z79","v":45},{"$f":"CommonInputs!AA79","v":45},{"$f":"CommonInputs!AB79","v":45},{"$f":"CommonInputs!AC79","v":45},{"$f":"CommonInputs!AD79","v":45},{"$f":"CommonInputs!AE79","v":45},{"$f":"CommonInputs!AF79","v":45},{"$f":"CommonInputs!AG79","v":45},{"$f":"CommonInputs!AH79","v":45},{"$f":"CommonInputs!AI79","v":45},{"$f":"CommonInputs!AJ79","v":45},{"$f":"CommonInputs!AK79","v":45},{"$f":"CommonInputs!AL79","v":45},{"$f":"CommonInputs!AM79","v":45},{"$f":"CommonInputs!AN79","v":45},{"$f":"CommonInputs!AO79","v":45},{"$f":"CommonInputs!AP79","v":45},{"$f":"CommonInputs!AQ79","v":45},{"$f":"CommonInputs!AR79","v":45},{"$f":"CommonInputs!AS79","v":45},{"$f":"CommonInputs!AT79","v":45},{"$f":"CommonInputs!AU79","v":45},{"$f":"CommonInputs!AV79","v":45},{"$f":"CommonInputs!AW79","v":45},{"$f":"CommonInputs!AX79","v":45}]
["Net capex additions (post-vesting)"]
[null,"Net capex additions",null,null,{"$f":"RealRAV!E118","v":0},{"$f":"RealRAV!F118","v":0},{"$f":"RealRAV!G118","v":0},{"$f":"RealRAV!H118","v":0},{"$f":"RealRAV!I118","v":0},{"$f":"RealRAV!J118","v":0},{"$f":"RealRAV!K118","v":4.9830748123750634},{"$f":"RealRAV!L118","v":31.548223922965065},{"$f":"RealRAV!M118","v":84.6},{"$f":"RealRAV!N118","v":0},{"$f":"RealRAV!O118","v":0},{"$f":"RealRAV!P118","v":0},{"$f":"RealRAV!Q118","v":0},{"$f":"RealRAV!R118","v":0},{"$f":"RealRAV!S118","v":0},{"$f":"RealRAV!T118","v":0},{"$f":"RealRAV!U118","v":0},{"$f":"RealRAV!V118","v":0},{"$f":"RealRAV!W118","v":0},{"$f":"RealRAV!X118","v":0},{"$f":"RealRAV!Y118","v":0},{"$f":"RealRAV!Z118","v":0},{"$f":"RealRAV!AA118","v":0},{"$f":"RealRAV!AB118","v":0},{"$f":"RealRAV!AC118","v":0},{"$f":"RealRAV!AD118","v":0},{"$f":"RealRAV!AE118","v":0},{"$f":"RealRAV!AF118","v":0},{"$f":"RealRAV!AG118","v":0},{"$f":"RealRAV!AH118","v":0},{"$f":"RealRAV!AI118","v":0},{"$f":"RealRAV!AJ118","v":0},{"$f":"RealRAV!AK118","v":0},{"$f":"RealRAV!AL118","v":0},{"$f":"RealRAV!AM118","v":0},{"$f":"RealRAV!AN118","v":0},{"$f":"RealRAV!AO118","v":0},{"$f":"RealRAV!AP118","v":0},{"$f":"RealRAV!AQ118","v":0},{"$f":"RealRAV!AR118","v":0},{"$f":"RealRAV!AS118","v":0},{"$f":"RealRAV!AT118","v":0},{"$f":"RealRAV!AU118","v":0},{"$f":"RealRAV!AV118","v":0},{"$f":"RealRAV!AW118","v":0},{"$f":"RealRAV!AX118","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C8*12)","v":"2005-03-31"},{"$f":"C9-1","v":-5},{"$f":"E$7","v":0},null,{"$f":"MIN($D8/$L$5,$D8-SUM($E8:E8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:F8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:G8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:H8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:I8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:J8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:K8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:L8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:M8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:N8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:O8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:P8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:Q8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:R8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:S8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:T8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:U8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:V8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:W8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:X8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:Y8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:Z8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AA8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AB8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AC8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AD8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AE8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AF8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AG8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AH8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AI8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AJ8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AK8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AL8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AM8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AN8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AO8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AP8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AQ8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AR8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AS8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AT8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AU8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AV8))","v":0},{"$f":"MIN($D8/$L$5,$D8-SUM($E8:AW8))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C9*12)","v":"2006-03-31"},{"$f":"C10-1","v":-4},{"$f":"F$7","v":0},null,null,{"$f":"MIN($D9/$L$5,$D9-SUM($E9:F9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:G9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:H9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:I9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:J9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:K9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:L9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:M9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:N9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:O9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:P9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:Q9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:R9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:S9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:T9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:U9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:V9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:W9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:X9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:Y9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:Z9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AA9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AB9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AC9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AD9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AE9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AF9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AG9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AH9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AI9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AJ9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AK9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AL9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AM9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AN9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AO9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AP9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AQ9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AR9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AS9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AT9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AU9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AV9))","v":0},{"$f":"MIN($D9/$L$5,$D9-SUM($E9:AW9))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C10*12)","v":"2007-03-31"},{"$f":"C11-1","v":-3},{"$f":"G$7","v":0},null,null,null,{"$f":"MIN($D10/$L$5,$D10-SUM($E10:G10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:H10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:I10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:J10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:K10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:L10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:M10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:N10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:O10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:P10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:Q10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:R10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:S10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:T10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:U10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:V10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:W10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:X10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:Y10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:Z10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AA10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AB10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AC10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AD10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AE10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AF10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AG10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AH10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AI10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AJ10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AK10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AL10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AM10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AN10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AO10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AP10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AQ10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AR10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AS10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AT10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AU10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AV10))","v":0},{"$f":"MIN($D10/$L$5,$D10-SUM($E10:AW10))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C11*12)","v":"2008-03-31"},{"$f":"C12-1","v":-2},{"$f":"H$7","v":0},null,null,null,null,{"$f":"MIN($D11/$L$5,$D11-SUM($E11:H11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:I11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:J11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:K11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:L11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:M11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:N11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:O11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:P11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:Q11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:R11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:S11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:T11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:U11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:V11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:W11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:X11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:Y11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:Z11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AA11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AB11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AC11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AD11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AE11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AF11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AG11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AH11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AI11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AJ11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AK11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AL11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AM11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AN11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AO11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AP11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AQ11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AR11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AS11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AT11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AU11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AV11))","v":0},{"$f":"MIN($D11/$L$5,$D11-SUM($E11:AW11))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C12*12)","v":"2009-03-31"},{"$f":"C13-1","v":-1},{"$f":"I$7","v":0},null,null,null,null,null,{"$f":"MIN($D12/$L$5,$D12-SUM($E12:I12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:J12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:K12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:L12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:M12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:N12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:O12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:P12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:Q12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:R12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:S12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:T12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:U12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:V12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:W12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:X12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:Y12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:Z12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AA12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AB12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AC12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AD12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AE12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AF12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AG12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AH12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AI12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AJ12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AK12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AL12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AM12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AN12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AO12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AP12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AQ12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AR12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AS12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AT12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AU12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AV12))","v":0},{"$f":"MIN($D12/$L$5,$D12-SUM($E12:AW12))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C13*12)","v":"2010-03-31"},0,{"$f":"J$7","v":0},null,null,null,null,null,null,{"$f":"MIN($D13/$L$5,$D13-SUM($E13:J13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:K13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:L13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:M13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:N13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:O13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:P13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:Q13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:R13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:S13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:T13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:U13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:V13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:W13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:X13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:Y13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:Z13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AA13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AB13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AC13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AD13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AE13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AF13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AG13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AH13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AI13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AJ13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AK13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AL13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AM13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AN13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AO13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AP13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AQ13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AR13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AS13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AT13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AU13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AV13))","v":0},{"$f":"MIN($D13/$L$5,$D13-SUM($E13:AW13))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C14*12)","v":"2011-03-31"},{"$f":"C13+1","v":1},{"$f":"K$7","v":4.9830748123750634},null,null,null,null,null,null,null,{"$f":"MIN($D14/$L$5,$D14-SUM($E14:K14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:L14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:M14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:N14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:O14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:P14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:Q14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:R14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:S14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:T14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:U14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:V14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:W14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:X14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:Y14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:Z14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AA14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AB14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AC14))","v":0.24915374061875317},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AD14))","v":0.24915374061875184},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AE14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AF14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AG14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AH14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AI14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AJ14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AK14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AL14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AM14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AN14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AO14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AP14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AQ14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AR14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AS14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AT14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AU14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AV14))","v":0},{"$f":"MIN($D14/$L$5,$D14-SUM($E14:AW14))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C15*12)","v":"2012-03-31"},2,{"$f":"L$7","v":31.548223922965065},null,null,null,null,null,null,null,null,{"$f":"MIN($D15/$L$5,$D15-SUM($E15:L15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:M15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:N15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:O15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:P15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:Q15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:R15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:S15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:T15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:U15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:V15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:W15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:X15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:Y15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:Z15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AA15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AB15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AC15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AD15))","v":1.5774111961482533},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AE15))","v":1.577411196148244},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AF15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AG15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AH15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AI15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AJ15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AK15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AL15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AM15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AN15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AO15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AP15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AQ15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AR15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AS15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AT15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AU15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AV15))","v":0},{"$f":"MIN($D15/$L$5,$D15-SUM($E15:AW15))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C16*12)","v":"2013-03-31"},3,{"$f":"M$7","v":84.6},null,null,null,null,null,null,null,null,null,{"$f":"MIN($D16/$M$5,$D16-SUM($E16:M16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:N16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:O16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:P16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:Q16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:R16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:S16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:T16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:U16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:V16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:W16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:X16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:Y16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:Z16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AA16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AB16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AC16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AD16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AE16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AF16))","v":4.2299999999999995},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AG16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AH16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AI16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AJ16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AK16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AL16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AM16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AN16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AO16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AP16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AQ16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AR16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AS16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AT16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AU16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AV16))","v":0},{"$f":"MIN($D16/$M$5,$D16-SUM($E16:AW16))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C17*12)","v":"2014-03-31"},4,{"$f":"N$7","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D17/$N$5,$D17-SUM($E17:N17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:O17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:P17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:Q17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:R17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:S17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:T17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:U17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:V17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:W17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:X17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:Y17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:Z17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AA17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AB17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AC17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AD17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AE17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AF17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AG17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AH17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AI17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AJ17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AK17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AL17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AM17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AN17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AO17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AP17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AQ17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AR17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AS17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AT17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AU17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AV17))","v":0},{"$f":"MIN($D17/$N$5,$D17-SUM($E17:AW17))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C18*12)","v":"2015-03-31"},5,{"$f":"O$7","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D18/$O$5,$D18-SUM($E18:O18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:P18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:Q18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:R18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:S18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:T18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:U18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:V18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:W18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:X18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:Y18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:Z18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AA18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AB18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AC18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AD18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AE18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AF18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AG18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AH18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AI18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AJ18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AK18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AL18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AM18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AN18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AO18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AP18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AQ18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AR18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AS18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AT18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AU18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AV18))","v":0},{"$f":"MIN($D18/$O$5,$D18-SUM($E18:AW18))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C19*12)","v":"2016-03-31"},6,{"$f":"P$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D19/$P$5,$D19-SUM($E19:P19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:Q19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:R19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:S19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:T19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:U19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:V19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:W19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:X19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:Y19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:Z19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AA19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AB19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AC19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AD19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AE19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AF19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AG19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AH19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AI19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AJ19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AK19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AL19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AM19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AN19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AO19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AP19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AQ19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AR19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AS19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AT19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AU19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AV19))","v":0},{"$f":"MIN($D19/$P$5,$D19-SUM($E19:AW19))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C20*12)","v":"2017-03-31"},7,{"$f":"Q$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:Q20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:R20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:S20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:T20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:U20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:V20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:W20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:X20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:Y20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:Z20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AA20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AB20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AC20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AD20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AE20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AF20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AG20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AH20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AI20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AJ20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AK20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AL20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AM20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AN20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AO20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AP20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AQ20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AR20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AS20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AT20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AU20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AV20))","v":0},{"$f":"MIN($D20/$Q$5,$D20-SUM($E20:AW20))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C21*12)","v":"2018-03-31"},8,{"$f":"R$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D21/$R$5,$D21-SUM($E21:R21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:S21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:T21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:U21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:V21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:W21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:X21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:Y21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:Z21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AA21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AB21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AC21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AD21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AE21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AF21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AG21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AH21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AI21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AJ21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AK21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AL21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AM21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AN21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AO21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AP21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AQ21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AR21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AS21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AT21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AU21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AV21))","v":0},{"$f":"MIN($D21/$R$5,$D21-SUM($E21:AW21))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C22*12)","v":"2019-03-31"},9,{"$f":"S$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D22/$S$5,$D22-SUM($E22:S22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:T22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:U22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:V22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:W22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:X22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:Y22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:Z22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AA22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AB22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AC22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AD22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AE22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AF22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AG22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AH22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AI22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AJ22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AK22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AL22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AM22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AN22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AO22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AP22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AQ22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AR22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AS22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AT22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AU22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AV22))","v":0},{"$f":"MIN($D22/$S$5,$D22-SUM($E22:AW22))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C23*12)","v":"2020-03-31"},10,{"$f":"T$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D23/$T$5,$D23-SUM($E23:T23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:U23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:V23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:W23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:X23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:Y23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:Z23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AA23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AB23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AC23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AD23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AE23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AF23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AG23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AH23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AI23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AJ23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AK23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AL23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AM23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AN23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AO23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AP23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AQ23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AR23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AS23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AT23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AU23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AV23))","v":0},{"$f":"MIN($D23/$T$5,$D23-SUM($E23:AW23))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C24*12)","v":"2021-03-31"},11,{"$f":"U$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D24/$U$5,$D24-SUM($E24:U24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:V24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:W24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:X24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:Y24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:Z24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AA24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AB24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AC24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AD24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AE24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AF24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AG24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AH24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AI24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AJ24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AK24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AL24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AM24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AN24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AO24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AP24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AQ24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AR24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AS24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AT24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AU24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AV24))","v":0},{"$f":"MIN($D24/$U$5,$D24-SUM($E24:AW24))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C25*12)","v":"2022-03-31"},12,{"$f":"V$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D25/$V$5,$D25-SUM($E25:V25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:W25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:X25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:Y25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:Z25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AA25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AB25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AC25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AD25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AE25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AF25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AG25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AH25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AI25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AJ25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AK25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AL25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AM25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AN25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AO25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AP25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AQ25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AR25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AS25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AT25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AU25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AV25))","v":0},{"$f":"MIN($D25/$V$5,$D25-SUM($E25:AW25))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C26*12)","v":"2023-03-31"},13,{"$f":"W$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D26/W$5,$D26-SUM($E26:W26))","v":0},{"$f":"MIN($D26/X$5,$D26-SUM($E26:X26))","v":0},{"$f":"MIN($D26/Y$5,$D26-SUM($E26:Y26))","v":0},{"$f":"MIN($D26/Z$5,$D26-SUM($E26:Z26))","v":0},{"$f":"MIN($D26/AA$5,$D26-SUM($E26:AA26))","v":0},{"$f":"MIN($D26/AB$5,$D26-SUM($E26:AB26))","v":0},{"$f":"MIN($D26/AC$5,$D26-SUM($E26:AC26))","v":0},{"$f":"MIN($D26/AD$5,$D26-SUM($E26:AD26))","v":0},{"$f":"MIN($D26/AE$5,$D26-SUM($E26:AE26))","v":0},{"$f":"MIN($D26/AF$5,$D26-SUM($E26:AF26))","v":0},{"$f":"MIN($D26/AG$5,$D26-SUM($E26:AG26))","v":0},{"$f":"MIN($D26/AH$5,$D26-SUM($E26:AH26))","v":0},{"$f":"MIN($D26/AI$5,$D26-SUM($E26:AI26))","v":0},{"$f":"MIN($D26/AJ$5,$D26-SUM($E26:AJ26))","v":0},{"$f":"MIN($D26/AK$5,$D26-SUM($E26:AK26))","v":0},{"$f":"MIN($D26/AL$5,$D26-SUM($E26:AL26))","v":0},{"$f":"MIN($D26/AM$5,$D26-SUM($E26:AM26))","v":0},{"$f":"MIN($D26/AN$5,$D26-SUM($E26:AN26))","v":0},{"$f":"MIN($D26/AO$5,$D26-SUM($E26:AO26))","v":0},{"$f":"MIN($D26/AP$5,$D26-SUM($E26:AP26))","v":0},{"$f":"MIN($D26/AQ$5,$D26-SUM($E26:AQ26))","v":0},{"$f":"MIN($D26/AR$5,$D26-SUM($E26:AR26))","v":0},{"$f":"MIN($D26/AS$5,$D26-SUM($E26:AS26))","v":0},{"$f":"MIN($D26/AT$5,$D26-SUM($E26:AT26))","v":0},{"$f":"MIN($D26/AU$5,$D26-SUM($E26:AU26))","v":0},{"$f":"MIN($D26/AV$5,$D26-SUM($E26:AV26))","v":0},{"$f":"MIN($D26/AW$5,$D26-SUM($E26:AW26))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C27*12)","v":"2024-03-31"},14,{"$f":"X$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D27/X$5,$D27-SUM($E27:X27))","v":0},{"$f":"MIN($D27/Y$5,$D27-SUM($E27:Y27))","v":0},{"$f":"MIN($D27/Z$5,$D27-SUM($E27:Z27))","v":0},{"$f":"MIN($D27/AA$5,$D27-SUM($E27:AA27))","v":0},{"$f":"MIN($D27/AB$5,$D27-SUM($E27:AB27))","v":0},{"$f":"MIN($D27/AC$5,$D27-SUM($E27:AC27))","v":0},{"$f":"MIN($D27/AD$5,$D27-SUM($E27:AD27))","v":0},{"$f":"MIN($D27/AE$5,$D27-SUM($E27:AE27))","v":0},{"$f":"MIN($D27/AF$5,$D27-SUM($E27:AF27))","v":0},{"$f":"MIN($D27/AG$5,$D27-SUM($E27:AG27))","v":0},{"$f":"MIN($D27/AH$5,$D27-SUM($E27:AH27))","v":0},{"$f":"MIN($D27/AI$5,$D27-SUM($E27:AI27))","v":0},{"$f":"MIN($D27/AJ$5,$D27-SUM($E27:AJ27))","v":0},{"$f":"MIN($D27/AK$5,$D27-SUM($E27:AK27))","v":0},{"$f":"MIN($D27/AL$5,$D27-SUM($E27:AL27))","v":0},{"$f":"MIN($D27/AM$5,$D27-SUM($E27:AM27))","v":0},{"$f":"MIN($D27/AN$5,$D27-SUM($E27:AN27))","v":0},{"$f":"MIN($D27/AO$5,$D27-SUM($E27:AO27))","v":0},{"$f":"MIN($D27/AP$5,$D27-SUM($E27:AP27))","v":0},{"$f":"MIN($D27/AQ$5,$D27-SUM($E27:AQ27))","v":0},{"$f":"MIN($D27/AR$5,$D27-SUM($E27:AR27))","v":0},{"$f":"MIN($D27/AS$5,$D27-SUM($E27:AS27))","v":0},{"$f":"MIN($D27/AT$5,$D27-SUM($E27:AT27))","v":0},{"$f":"MIN($D27/AU$5,$D27-SUM($E27:AU27))","v":0},{"$f":"MIN($D27/AV$5,$D27-SUM($E27:AV27))","v":0},{"$f":"MIN($D27/AW$5,$D27-SUM($E27:AW27))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C28*12)","v":"2025-03-31"},15,{"$f":"Y$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D28/Y$5,$D28-SUM($E28:Y28))","v":0},{"$f":"MIN($D28/Z$5,$D28-SUM($E28:Z28))","v":0},{"$f":"MIN($D28/AA$5,$D28-SUM($E28:AA28))","v":0},{"$f":"MIN($D28/AB$5,$D28-SUM($E28:AB28))","v":0},{"$f":"MIN($D28/AC$5,$D28-SUM($E28:AC28))","v":0},{"$f":"MIN($D28/AD$5,$D28-SUM($E28:AD28))","v":0},{"$f":"MIN($D28/AE$5,$D28-SUM($E28:AE28))","v":0},{"$f":"MIN($D28/AF$5,$D28-SUM($E28:AF28))","v":0},{"$f":"MIN($D28/AG$5,$D28-SUM($E28:AG28))","v":0},{"$f":"MIN($D28/AH$5,$D28-SUM($E28:AH28))","v":0},{"$f":"MIN($D28/AI$5,$D28-SUM($E28:AI28))","v":0},{"$f":"MIN($D28/AJ$5,$D28-SUM($E28:AJ28))","v":0},{"$f":"MIN($D28/AK$5,$D28-SUM($E28:AK28))","v":0},{"$f":"MIN($D28/AL$5,$D28-SUM($E28:AL28))","v":0},{"$f":"MIN($D28/AM$5,$D28-SUM($E28:AM28))","v":0},{"$f":"MIN($D28/AN$5,$D28-SUM($E28:AN28))","v":0},{"$f":"MIN($D28/AO$5,$D28-SUM($E28:AO28))","v":0},{"$f":"MIN($D28/AP$5,$D28-SUM($E28:AP28))","v":0},{"$f":"MIN($D28/AQ$5,$D28-SUM($E28:AQ28))","v":0},{"$f":"MIN($D28/AR$5,$D28-SUM($E28:AR28))","v":0},{"$f":"MIN($D28/AS$5,$D28-SUM($E28:AS28))","v":0},{"$f":"MIN($D28/AT$5,$D28-SUM($E28:AT28))","v":0},{"$f":"MIN($D28/AU$5,$D28-SUM($E28:AU28))","v":0},{"$f":"MIN($D28/AV$5,$D28-SUM($E28:AV28))","v":0},{"$f":"MIN($D28/AW$5,$D28-SUM($E28:AW28))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C29*12)","v":"2026-03-31"},16,{"$f":"Z$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D29/Z$5,$D29-SUM($E29:Z29))","v":0},{"$f":"MIN($D29/AA$5,$D29-SUM($E29:AA29))","v":0},{"$f":"MIN($D29/AB$5,$D29-SUM($E29:AB29))","v":0},{"$f":"MIN($D29/AC$5,$D29-SUM($E29:AC29))","v":0},{"$f":"MIN($D29/AD$5,$D29-SUM($E29:AD29))","v":0},{"$f":"MIN($D29/AE$5,$D29-SUM($E29:AE29))","v":0},{"$f":"MIN($D29/AF$5,$D29-SUM($E29:AF29))","v":0},{"$f":"MIN($D29/AG$5,$D29-SUM($E29:AG29))","v":0},{"$f":"MIN($D29/AH$5,$D29-SUM($E29:AH29))","v":0},{"$f":"MIN($D29/AI$5,$D29-SUM($E29:AI29))","v":0},{"$f":"MIN($D29/AJ$5,$D29-SUM($E29:AJ29))","v":0},{"$f":"MIN($D29/AK$5,$D29-SUM($E29:AK29))","v":0},{"$f":"MIN($D29/AL$5,$D29-SUM($E29:AL29))","v":0},{"$f":"MIN($D29/AM$5,$D29-SUM($E29:AM29))","v":0},{"$f":"MIN($D29/AN$5,$D29-SUM($E29:AN29))","v":0},{"$f":"MIN($D29/AO$5,$D29-SUM($E29:AO29))","v":0},{"$f":"MIN($D29/AP$5,$D29-SUM($E29:AP29))","v":0},{"$f":"MIN($D29/AQ$5,$D29-SUM($E29:AQ29))","v":0},{"$f":"MIN($D29/AR$5,$D29-SUM($E29:AR29))","v":0},{"$f":"MIN($D29/AS$5,$D29-SUM($E29:AS29))","v":0},{"$f":"MIN($D29/AT$5,$D29-SUM($E29:AT29))","v":0},{"$f":"MIN($D29/AU$5,$D29-SUM($E29:AU29))","v":0},{"$f":"MIN($D29/AV$5,$D29-SUM($E29:AV29))","v":0},{"$f":"MIN($D29/AW$5,$D29-SUM($E29:AW29))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C30*12)","v":"2027-03-31"},17,{"$f":"AA$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D30/AA$5,$D30-SUM($E30:AA30))","v":0},{"$f":"MIN($D30/AB$5,$D30-SUM($E30:AB30))","v":0},{"$f":"MIN($D30/AC$5,$D30-SUM($E30:AC30))","v":0},{"$f":"MIN($D30/AD$5,$D30-SUM($E30:AD30))","v":0},{"$f":"MIN($D30/AE$5,$D30-SUM($E30:AE30))","v":0},{"$f":"MIN($D30/AF$5,$D30-SUM($E30:AF30))","v":0},{"$f":"MIN($D30/AG$5,$D30-SUM($E30:AG30))","v":0},{"$f":"MIN($D30/AH$5,$D30-SUM($E30:AH30))","v":0},{"$f":"MIN($D30/AI$5,$D30-SUM($E30:AI30))","v":0},{"$f":"MIN($D30/AJ$5,$D30-SUM($E30:AJ30))","v":0},{"$f":"MIN($D30/AK$5,$D30-SUM($E30:AK30))","v":0},{"$f":"MIN($D30/AL$5,$D30-SUM($E30:AL30))","v":0},{"$f":"MIN($D30/AM$5,$D30-SUM($E30:AM30))","v":0},{"$f":"MIN($D30/AN$5,$D30-SUM($E30:AN30))","v":0},{"$f":"MIN($D30/AO$5,$D30-SUM($E30:AO30))","v":0},{"$f":"MIN($D30/AP$5,$D30-SUM($E30:AP30))","v":0},{"$f":"MIN($D30/AQ$5,$D30-SUM($E30:AQ30))","v":0},{"$f":"MIN($D30/AR$5,$D30-SUM($E30:AR30))","v":0},{"$f":"MIN($D30/AS$5,$D30-SUM($E30:AS30))","v":0},{"$f":"MIN($D30/AT$5,$D30-SUM($E30:AT30))","v":0},{"$f":"MIN($D30/AU$5,$D30-SUM($E30:AU30))","v":0},{"$f":"MIN($D30/AV$5,$D30-SUM($E30:AV30))","v":0},{"$f":"MIN($D30/AW$5,$D30-SUM($E30:AW30))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C31*12)","v":"2028-03-31"},18,{"$f":"AB$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D31/AB$5,$D31-SUM($E31:AB31))","v":0},{"$f":"MIN($D31/AC$5,$D31-SUM($E31:AC31))","v":0},{"$f":"MIN($D31/AD$5,$D31-SUM($E31:AD31))","v":0},{"$f":"MIN($D31/AE$5,$D31-SUM($E31:AE31))","v":0},{"$f":"MIN($D31/AF$5,$D31-SUM($E31:AF31))","v":0},{"$f":"MIN($D31/AG$5,$D31-SUM($E31:AG31))","v":0},{"$f":"MIN($D31/AH$5,$D31-SUM($E31:AH31))","v":0},{"$f":"MIN($D31/AI$5,$D31-SUM($E31:AI31))","v":0},{"$f":"MIN($D31/AJ$5,$D31-SUM($E31:AJ31))","v":0},{"$f":"MIN($D31/AK$5,$D31-SUM($E31:AK31))","v":0},{"$f":"MIN($D31/AL$5,$D31-SUM($E31:AL31))","v":0},{"$f":"MIN($D31/AM$5,$D31-SUM($E31:AM31))","v":0},{"$f":"MIN($D31/AN$5,$D31-SUM($E31:AN31))","v":0},{"$f":"MIN($D31/AO$5,$D31-SUM($E31:AO31))","v":0},{"$f":"MIN($D31/AP$5,$D31-SUM($E31:AP31))","v":0},{"$f":"MIN($D31/AQ$5,$D31-SUM($E31:AQ31))","v":0},{"$f":"MIN($D31/AR$5,$D31-SUM($E31:AR31))","v":0},{"$f":"MIN($D31/AS$5,$D31-SUM($E31:AS31))","v":0},{"$f":"MIN($D31/AT$5,$D31-SUM($E31:AT31))","v":0},{"$f":"MIN($D31/AU$5,$D31-SUM($E31:AU31))","v":0},{"$f":"MIN($D31/AV$5,$D31-SUM($E31:AV31))","v":0},{"$f":"MIN($D31/AW$5,$D31-SUM($E31:AW31))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C32*12)","v":"2029-03-31"},19,{"$f":"AC$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D32/AC$5,$D32-SUM($E32:AC32))","v":0},{"$f":"MIN($D32/AD$5,$D32-SUM($E32:AD32))","v":0},{"$f":"MIN($D32/AE$5,$D32-SUM($E32:AE32))","v":0},{"$f":"MIN($D32/AF$5,$D32-SUM($E32:AF32))","v":0},{"$f":"MIN($D32/AG$5,$D32-SUM($E32:AG32))","v":0},{"$f":"MIN($D32/AH$5,$D32-SUM($E32:AH32))","v":0},{"$f":"MIN($D32/AI$5,$D32-SUM($E32:AI32))","v":0},{"$f":"MIN($D32/AJ$5,$D32-SUM($E32:AJ32))","v":0},{"$f":"MIN($D32/AK$5,$D32-SUM($E32:AK32))","v":0},{"$f":"MIN($D32/AL$5,$D32-SUM($E32:AL32))","v":0},{"$f":"MIN($D32/AM$5,$D32-SUM($E32:AM32))","v":0},{"$f":"MIN($D32/AN$5,$D32-SUM($E32:AN32))","v":0},{"$f":"MIN($D32/AO$5,$D32-SUM($E32:AO32))","v":0},{"$f":"MIN($D32/AP$5,$D32-SUM($E32:AP32))","v":0},{"$f":"MIN($D32/AQ$5,$D32-SUM($E32:AQ32))","v":0},{"$f":"MIN($D32/AR$5,$D32-SUM($E32:AR32))","v":0},{"$f":"MIN($D32/AS$5,$D32-SUM($E32:AS32))","v":0},{"$f":"MIN($D32/AT$5,$D32-SUM($E32:AT32))","v":0},{"$f":"MIN($D32/AU$5,$D32-SUM($E32:AU32))","v":0},{"$f":"MIN($D32/AV$5,$D32-SUM($E32:AV32))","v":0},{"$f":"MIN($D32/AW$5,$D32-SUM($E32:AW32))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C33*12)","v":"2030-03-31"},20,{"$f":"AD$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D33/AD$5,$D33-SUM($E33:AD33))","v":0},{"$f":"MIN($D33/AE$5,$D33-SUM($E33:AE33))","v":0},{"$f":"MIN($D33/AF$5,$D33-SUM($E33:AF33))","v":0},{"$f":"MIN($D33/AG$5,$D33-SUM($E33:AG33))","v":0},{"$f":"MIN($D33/AH$5,$D33-SUM($E33:AH33))","v":0},{"$f":"MIN($D33/AI$5,$D33-SUM($E33:AI33))","v":0},{"$f":"MIN($D33/AJ$5,$D33-SUM($E33:AJ33))","v":0},{"$f":"MIN($D33/AK$5,$D33-SUM($E33:AK33))","v":0},{"$f":"MIN($D33/AL$5,$D33-SUM($E33:AL33))","v":0},{"$f":"MIN($D33/AM$5,$D33-SUM($E33:AM33))","v":0},{"$f":"MIN($D33/AN$5,$D33-SUM($E33:AN33))","v":0},{"$f":"MIN($D33/AO$5,$D33-SUM($E33:AO33))","v":0},{"$f":"MIN($D33/AP$5,$D33-SUM($E33:AP33))","v":0},{"$f":"MIN($D33/AQ$5,$D33-SUM($E33:AQ33))","v":0},{"$f":"MIN($D33/AR$5,$D33-SUM($E33:AR33))","v":0},{"$f":"MIN($D33/AS$5,$D33-SUM($E33:AS33))","v":0},{"$f":"MIN($D33/AT$5,$D33-SUM($E33:AT33))","v":0},{"$f":"MIN($D33/AU$5,$D33-SUM($E33:AU33))","v":0},{"$f":"MIN($D33/AV$5,$D33-SUM($E33:AV33))","v":0},{"$f":"MIN($D33/AW$5,$D33-SUM($E33:AW33))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C34*12)","v":"2031-03-31"},21,{"$f":"AE$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D34/AE$5,$D34-SUM($E34:AE34))","v":0},{"$f":"MIN($D34/AF$5,$D34-SUM($E34:AF34))","v":0},{"$f":"MIN($D34/AG$5,$D34-SUM($E34:AG34))","v":0},{"$f":"MIN($D34/AH$5,$D34-SUM($E34:AH34))","v":0},{"$f":"MIN($D34/AI$5,$D34-SUM($E34:AI34))","v":0},{"$f":"MIN($D34/AJ$5,$D34-SUM($E34:AJ34))","v":0},{"$f":"MIN($D34/AK$5,$D34-SUM($E34:AK34))","v":0},{"$f":"MIN($D34/AL$5,$D34-SUM($E34:AL34))","v":0},{"$f":"MIN($D34/AM$5,$D34-SUM($E34:AM34))","v":0},{"$f":"MIN($D34/AN$5,$D34-SUM($E34:AN34))","v":0},{"$f":"MIN($D34/AO$5,$D34-SUM($E34:AO34))","v":0},{"$f":"MIN($D34/AP$5,$D34-SUM($E34:AP34))","v":0},{"$f":"MIN($D34/AQ$5,$D34-SUM($E34:AQ34))","v":0},{"$f":"MIN($D34/AR$5,$D34-SUM($E34:AR34))","v":0},{"$f":"MIN($D34/AS$5,$D34-SUM($E34:AS34))","v":0},{"$f":"MIN($D34/AT$5,$D34-SUM($E34:AT34))","v":0},{"$f":"MIN($D34/AU$5,$D34-SUM($E34:AU34))","v":0},{"$f":"MIN($D34/AV$5,$D34-SUM($E34:AV34))","v":0},{"$f":"MIN($D34/AW$5,$D34-SUM($E34:AW34))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C35*12)","v":"2032-03-31"},22,{"$f":"AF$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D35/AF$5,$D35-SUM($E35:AF35))","v":0},{"$f":"MIN($D35/AG$5,$D35-SUM($E35:AG35))","v":0},{"$f":"MIN($D35/AH$5,$D35-SUM($E35:AH35))","v":0},{"$f":"MIN($D35/AI$5,$D35-SUM($E35:AI35))","v":0},{"$f":"MIN($D35/AJ$5,$D35-SUM($E35:AJ35))","v":0},{"$f":"MIN($D35/AK$5,$D35-SUM($E35:AK35))","v":0},{"$f":"MIN($D35/AL$5,$D35-SUM($E35:AL35))","v":0},{"$f":"MIN($D35/AM$5,$D35-SUM($E35:AM35))","v":0},{"$f":"MIN($D35/AN$5,$D35-SUM($E35:AN35))","v":0},{"$f":"MIN($D35/AO$5,$D35-SUM($E35:AO35))","v":0},{"$f":"MIN($D35/AP$5,$D35-SUM($E35:AP35))","v":0},{"$f":"MIN($D35/AQ$5,$D35-SUM($E35:AQ35))","v":0},{"$f":"MIN($D35/AR$5,$D35-SUM($E35:AR35))","v":0},{"$f":"MIN($D35/AS$5,$D35-SUM($E35:AS35))","v":0},{"$f":"MIN($D35/AT$5,$D35-SUM($E35:AT35))","v":0},{"$f":"MIN($D35/AU$5,$D35-SUM($E35:AU35))","v":0},{"$f":"MIN($D35/AV$5,$D35-SUM($E35:AV35))","v":0},{"$f":"MIN($D35/AW$5,$D35-SUM($E35:AW35))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C36*12)","v":"2033-03-31"},23,{"$f":"AG$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D36/AG$5,$D36-SUM($E36:AG36))","v":0},{"$f":"MIN($D36/AH$5,$D36-SUM($E36:AH36))","v":0},{"$f":"MIN($D36/AI$5,$D36-SUM($E36:AI36))","v":0},{"$f":"MIN($D36/AJ$5,$D36-SUM($E36:AJ36))","v":0},{"$f":"MIN($D36/AK$5,$D36-SUM($E36:AK36))","v":0},{"$f":"MIN($D36/AL$5,$D36-SUM($E36:AL36))","v":0},{"$f":"MIN($D36/AM$5,$D36-SUM($E36:AM36))","v":0},{"$f":"MIN($D36/AN$5,$D36-SUM($E36:AN36))","v":0},{"$f":"MIN($D36/AO$5,$D36-SUM($E36:AO36))","v":0},{"$f":"MIN($D36/AP$5,$D36-SUM($E36:AP36))","v":0},{"$f":"MIN($D36/AQ$5,$D36-SUM($E36:AQ36))","v":0},{"$f":"MIN($D36/AR$5,$D36-SUM($E36:AR36))","v":0},{"$f":"MIN($D36/AS$5,$D36-SUM($E36:AS36))","v":0},{"$f":"MIN($D36/AT$5,$D36-SUM($E36:AT36))","v":0},{"$f":"MIN($D36/AU$5,$D36-SUM($E36:AU36))","v":0},{"$f":"MIN($D36/AV$5,$D36-SUM($E36:AV36))","v":0},{"$f":"MIN($D36/AW$5,$D36-SUM($E36:AW36))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C37*12)","v":"2034-03-31"},24,{"$f":"AH$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D37/AH$5,$D37-SUM($E37:AH37))","v":0},{"$f":"MIN($D37/AI$5,$D37-SUM($E37:AI37))","v":0},{"$f":"MIN($D37/AJ$5,$D37-SUM($E37:AJ37))","v":0},{"$f":"MIN($D37/AK$5,$D37-SUM($E37:AK37))","v":0},{"$f":"MIN($D37/AL$5,$D37-SUM($E37:AL37))","v":0},{"$f":"MIN($D37/AM$5,$D37-SUM($E37:AM37))","v":0},{"$f":"MIN($D37/AN$5,$D37-SUM($E37:AN37))","v":0},{"$f":"MIN($D37/AO$5,$D37-SUM($E37:AO37))","v":0},{"$f":"MIN($D37/AP$5,$D37-SUM($E37:AP37))","v":0},{"$f":"MIN($D37/AQ$5,$D37-SUM($E37:AQ37))","v":0},{"$f":"MIN($D37/AR$5,$D37-SUM($E37:AR37))","v":0},{"$f":"MIN($D37/AS$5,$D37-SUM($E37:AS37))","v":0},{"$f":"MIN($D37/AT$5,$D37-SUM($E37:AT37))","v":0},{"$f":"MIN($D37/AU$5,$D37-SUM($E37:AU37))","v":0},{"$f":"MIN($D37/AV$5,$D37-SUM($E37:AV37))","v":0},{"$f":"MIN($D37/AW$5,$D37-SUM($E37:AW37))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C38*12)","v":"2035-03-31"},25,{"$f":"AI$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D38/AI$5,$D38-SUM($E38:AI38))","v":0},{"$f":"MIN($D38/AJ$5,$D38-SUM($E38:AJ38))","v":0},{"$f":"MIN($D38/AK$5,$D38-SUM($E38:AK38))","v":0},{"$f":"MIN($D38/AL$5,$D38-SUM($E38:AL38))","v":0},{"$f":"MIN($D38/AM$5,$D38-SUM($E38:AM38))","v":0},{"$f":"MIN($D38/AN$5,$D38-SUM($E38:AN38))","v":0},{"$f":"MIN($D38/AO$5,$D38-SUM($E38:AO38))","v":0},{"$f":"MIN($D38/AP$5,$D38-SUM($E38:AP38))","v":0},{"$f":"MIN($D38/AQ$5,$D38-SUM($E38:AQ38))","v":0},{"$f":"MIN($D38/AR$5,$D38-SUM($E38:AR38))","v":0},{"$f":"MIN($D38/AS$5,$D38-SUM($E38:AS38))","v":0},{"$f":"MIN($D38/AT$5,$D38-SUM($E38:AT38))","v":0},{"$f":"MIN($D38/AU$5,$D38-SUM($E38:AU38))","v":0},{"$f":"MIN($D38/AV$5,$D38-SUM($E38:AV38))","v":0},{"$f":"MIN($D38/AW$5,$D38-SUM($E38:AW38))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C39*12)","v":"2036-03-31"},26,{"$f":"AJ$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D39/AJ$5,$D39-SUM($E39:AJ39))","v":0},{"$f":"MIN($D39/AK$5,$D39-SUM($E39:AK39))","v":0},{"$f":"MIN($D39/AL$5,$D39-SUM($E39:AL39))","v":0},{"$f":"MIN($D39/AM$5,$D39-SUM($E39:AM39))","v":0},{"$f":"MIN($D39/AN$5,$D39-SUM($E39:AN39))","v":0},{"$f":"MIN($D39/AO$5,$D39-SUM($E39:AO39))","v":0},{"$f":"MIN($D39/AP$5,$D39-SUM($E39:AP39))","v":0},{"$f":"MIN($D39/AQ$5,$D39-SUM($E39:AQ39))","v":0},{"$f":"MIN($D39/AR$5,$D39-SUM($E39:AR39))","v":0},{"$f":"MIN($D39/AS$5,$D39-SUM($E39:AS39))","v":0},{"$f":"MIN($D39/AT$5,$D39-SUM($E39:AT39))","v":0},{"$f":"MIN($D39/AU$5,$D39-SUM($E39:AU39))","v":0},{"$f":"MIN($D39/AV$5,$D39-SUM($E39:AV39))","v":0},{"$f":"MIN($D39/AW$5,$D39-SUM($E39:AW39))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C40*12)","v":"2037-03-31"},27,{"$f":"AK$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D40/AK$5,$D40-SUM($E40:AK40))","v":0},{"$f":"MIN($D40/AL$5,$D40-SUM($E40:AL40))","v":0},{"$f":"MIN($D40/AM$5,$D40-SUM($E40:AM40))","v":0},{"$f":"MIN($D40/AN$5,$D40-SUM($E40:AN40))","v":0},{"$f":"MIN($D40/AO$5,$D40-SUM($E40:AO40))","v":0},{"$f":"MIN($D40/AP$5,$D40-SUM($E40:AP40))","v":0},{"$f":"MIN($D40/AQ$5,$D40-SUM($E40:AQ40))","v":0},{"$f":"MIN($D40/AR$5,$D40-SUM($E40:AR40))","v":0},{"$f":"MIN($D40/AS$5,$D40-SUM($E40:AS40))","v":0},{"$f":"MIN($D40/AT$5,$D40-SUM($E40:AT40))","v":0},{"$f":"MIN($D40/AU$5,$D40-SUM($E40:AU40))","v":0},{"$f":"MIN($D40/AV$5,$D40-SUM($E40:AV40))","v":0},{"$f":"MIN($D40/AW$5,$D40-SUM($E40:AW40))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C41*12)","v":"2038-03-31"},28,{"$f":"AL$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D41/AL$5,$D41-SUM($E41:AL41))","v":0},{"$f":"MIN($D41/AM$5,$D41-SUM($E41:AM41))","v":0},{"$f":"MIN($D41/AN$5,$D41-SUM($E41:AN41))","v":0},{"$f":"MIN($D41/AO$5,$D41-SUM($E41:AO41))","v":0},{"$f":"MIN($D41/AP$5,$D41-SUM($E41:AP41))","v":0},{"$f":"MIN($D41/AQ$5,$D41-SUM($E41:AQ41))","v":0},{"$f":"MIN($D41/AR$5,$D41-SUM($E41:AR41))","v":0},{"$f":"MIN($D41/AS$5,$D41-SUM($E41:AS41))","v":0},{"$f":"MIN($D41/AT$5,$D41-SUM($E41:AT41))","v":0},{"$f":"MIN($D41/AU$5,$D41-SUM($E41:AU41))","v":0},{"$f":"MIN($D41/AV$5,$D41-SUM($E41:AV41))","v":0},{"$f":"MIN($D41/AW$5,$D41-SUM($E41:AW41))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C42*12)","v":"2039-03-31"},29,{"$f":"AM$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D42/AM$5,$D42-SUM($E42:AM42))","v":0},{"$f":"MIN($D42/AN$5,$D42-SUM($E42:AN42))","v":0},{"$f":"MIN($D42/AO$5,$D42-SUM($E42:AO42))","v":0},{"$f":"MIN($D42/AP$5,$D42-SUM($E42:AP42))","v":0},{"$f":"MIN($D42/AQ$5,$D42-SUM($E42:AQ42))","v":0},{"$f":"MIN($D42/AR$5,$D42-SUM($E42:AR42))","v":0},{"$f":"MIN($D42/AS$5,$D42-SUM($E42:AS42))","v":0},{"$f":"MIN($D42/AT$5,$D42-SUM($E42:AT42))","v":0},{"$f":"MIN($D42/AU$5,$D42-SUM($E42:AU42))","v":0},{"$f":"MIN($D42/AV$5,$D42-SUM($E42:AV42))","v":0},{"$f":"MIN($D42/AW$5,$D42-SUM($E42:AW42))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C43*12)","v":"2040-03-31"},30,{"$f":"AN$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D43/AN$5,$D43-SUM($E43:AN43))","v":0},{"$f":"MIN($D43/AO$5,$D43-SUM($E43:AO43))","v":0},{"$f":"MIN($D43/AP$5,$D43-SUM($E43:AP43))","v":0},{"$f":"MIN($D43/AQ$5,$D43-SUM($E43:AQ43))","v":0},{"$f":"MIN($D43/AR$5,$D43-SUM($E43:AR43))","v":0},{"$f":"MIN($D43/AS$5,$D43-SUM($E43:AS43))","v":0},{"$f":"MIN($D43/AT$5,$D43-SUM($E43:AT43))","v":0},{"$f":"MIN($D43/AU$5,$D43-SUM($E43:AU43))","v":0},{"$f":"MIN($D43/AV$5,$D43-SUM($E43:AV43))","v":0},{"$f":"MIN($D43/AW$5,$D43-SUM($E43:AW43))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C44*12)","v":"2041-03-31"},31,{"$f":"AO$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D44/AO$5,$D44-SUM($E44:AO44))","v":0},{"$f":"MIN($D44/AP$5,$D44-SUM($E44:AP44))","v":0},{"$f":"MIN($D44/AQ$5,$D44-SUM($E44:AQ44))","v":0},{"$f":"MIN($D44/AR$5,$D44-SUM($E44:AR44))","v":0},{"$f":"MIN($D44/AS$5,$D44-SUM($E44:AS44))","v":0},{"$f":"MIN($D44/AT$5,$D44-SUM($E44:AT44))","v":0},{"$f":"MIN($D44/AU$5,$D44-SUM($E44:AU44))","v":0},{"$f":"MIN($D44/AV$5,$D44-SUM($E44:AV44))","v":0},{"$f":"MIN($D44/AW$5,$D44-SUM($E44:AW44))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C45*12)","v":"2042-03-31"},32,{"$f":"AP$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D45/AP$5,$D45-SUM($E45:AP45))","v":0},{"$f":"MIN($D45/AQ$5,$D45-SUM($E45:AQ45))","v":0},{"$f":"MIN($D45/AR$5,$D45-SUM($E45:AR45))","v":0},{"$f":"MIN($D45/AS$5,$D45-SUM($E45:AS45))","v":0},{"$f":"MIN($D45/AT$5,$D45-SUM($E45:AT45))","v":0},{"$f":"MIN($D45/AU$5,$D45-SUM($E45:AU45))","v":0},{"$f":"MIN($D45/AV$5,$D45-SUM($E45:AV45))","v":0},{"$f":"MIN($D45/AW$5,$D45-SUM($E45:AW45))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C46*12)","v":"2043-03-31"},33,{"$f":"AQ$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D46/AQ$5,$D46-SUM($E46:AQ46))","v":0},{"$f":"MIN($D46/AR$5,$D46-SUM($E46:AR46))","v":0},{"$f":"MIN($D46/AS$5,$D46-SUM($E46:AS46))","v":0},{"$f":"MIN($D46/AT$5,$D46-SUM($E46:AT46))","v":0},{"$f":"MIN($D46/AU$5,$D46-SUM($E46:AU46))","v":0},{"$f":"MIN($D46/AV$5,$D46-SUM($E46:AV46))","v":0},{"$f":"MIN($D46/AW$5,$D46-SUM($E46:AW46))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C47*12)","v":"2044-03-31"},34,{"$f":"AR$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D47/AR$5,$D47-SUM($E47:AR47))","v":0},{"$f":"MIN($D47/AS$5,$D47-SUM($E47:AS47))","v":0},{"$f":"MIN($D47/AT$5,$D47-SUM($E47:AT47))","v":0},{"$f":"MIN($D47/AU$5,$D47-SUM($E47:AU47))","v":0},{"$f":"MIN($D47/AV$5,$D47-SUM($E47:AV47))","v":0},{"$f":"MIN($D47/AW$5,$D47-SUM($E47:AW47))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C48*12)","v":"2045-03-31"},35,{"$f":"AS$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D48/AS$5,$D48-SUM($E48:AS48))","v":0},{"$f":"MIN($D48/AT$5,$D48-SUM($E48:AT48))","v":0},{"$f":"MIN($D48/AU$5,$D48-SUM($E48:AU48))","v":0},{"$f":"MIN($D48/AV$5,$D48-SUM($E48:AV48))","v":0},{"$f":"MIN($D48/AW$5,$D48-SUM($E48:AW48))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C49*12)","v":"2046-03-31"},36,{"$f":"AT$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D49/AT$5,$D49-SUM($E49:AT49))","v":0},{"$f":"MIN($D49/AU$5,$D49-SUM($E49:AU49))","v":0},{"$f":"MIN($D49/AV$5,$D49-SUM($E49:AV49))","v":0},{"$f":"MIN($D49/AW$5,$D49-SUM($E49:AW49))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C50*12)","v":"2047-03-31"},37,{"$f":"AU$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D50/AU$5,$D50-SUM($E50:AU50))","v":0},{"$f":"MIN($D50/AV$5,$D50-SUM($E50:AV50))","v":0},{"$f":"MIN($D50/AW$5,$D50-SUM($E50:AW50))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C51*12)","v":"2048-03-31"},38,{"$f":"AV$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D51/AV$5,$D51-SUM($E51:AV51))","v":0},{"$f":"MIN($D51/AW$5,$D51-SUM($E51:AW51))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C52*12)","v":"2049-03-31"},39,{"$f":"AW$7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN($D52/AW$5,$D52-SUM($E52:AW52))","v":0}]
["Regulatory depreciation",{"$f":"EOMONTH(CommonInputs!$J$5,C53*12)","v":"2050-03-31"},40,{"$f":"AX$7","v":0}]
[]
["Post-vesting Asset balance"]
["Cost","Opening balance bf",null,null,{"$f":"D106","v":0},{"$f":"E106","v":0},0,0,0,0,0,4.9830748123750634,36.53129873534013,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,116.14822392296506,84.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net capex additions",null,null,{"$f":"E7","v":0},0,0,0,0,0,4.9830748123750634,31.548223922965065,84.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C58*12)","v":"2005-03-31"},{"$f":"C59-1","v":-5},null,{"$f":"IF(AND(SUM($E8:E8)=$D8,SUM($D58:D58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:F8)=$D8,SUM($D58:E58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:G8)=$D8,SUM($D58:F58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:H8)=$D8,SUM($D58:G58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:I8)=$D8,SUM($D58:H58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:J8)=$D8,SUM($D58:I58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:K8)=$D8,SUM($D58:J58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:L8)=$D8,SUM($D58:K58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:M8)=$D8,SUM($D58:L58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:N8)=$D8,SUM($D58:M58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:O8)=$D8,SUM($D58:N58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:P8)=$D8,SUM($D58:O58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:Q8)=$D8,SUM($D58:P58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:R8)=$D8,SUM($D58:Q58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:S8)=$D8,SUM($D58:R58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:T8)=$D8,SUM($D58:S58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:U8)=$D8,SUM($D58:T58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:V8)=$D8,SUM($D58:U58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:W8)=$D8,SUM($D58:V58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:X8)=$D8,SUM($D58:W58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:Y8)=$D8,SUM($D58:X58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:Z8)=$D8,SUM($D58:Y58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AA8)=$D8,SUM($D58:Z58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AB8)=$D8,SUM($D58:AA58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AC8)=$D8,SUM($D58:AB58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AD8)=$D8,SUM($D58:AC58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AE8)=$D8,SUM($D58:AD58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AF8)=$D8,SUM($D58:AE58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AG8)=$D8,SUM($D58:AF58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AH8)=$D8,SUM($D58:AG58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AI8)=$D8,SUM($D58:AH58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AJ8)=$D8,SUM($D58:AI58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AK8)=$D8,SUM($D58:AJ58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AL8)=$D8,SUM($D58:AK58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AM8)=$D8,SUM($D58:AL58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AN8)=$D8,SUM($D58:AM58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AO8)=$D8,SUM($D58:AN58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AP8)=$D8,SUM($D58:AO58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AQ8)=$D8,SUM($D58:AP58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AR8)=$D8,SUM($D58:AQ58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AS8)=$D8,SUM($D58:AR58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AT8)=$D8,SUM($D58:AS58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AU8)=$D8,SUM($D58:AT58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AV8)=$D8,SUM($D58:AU58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AW8)=$D8,SUM($D58:AV58)=0),$D8,0)","v":0},{"$f":"IF(AND(SUM($E8:AX8)=$D8,SUM($D58:AW58)=0),$D8,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C59*12)","v":"2006-03-31"},{"$f":"C60-1","v":-4},null,{"$f":"IF(AND(SUM($E9:E9)=$D9,SUM($D59:D59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:F9)=$D9,SUM($D59:E59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:G9)=$D9,SUM($D59:F59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:H9)=$D9,SUM($D59:G59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:I9)=$D9,SUM($D59:H59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:J9)=$D9,SUM($D59:I59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:K9)=$D9,SUM($D59:J59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:L9)=$D9,SUM($D59:K59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:M9)=$D9,SUM($D59:L59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:N9)=$D9,SUM($D59:M59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:O9)=$D9,SUM($D59:N59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:P9)=$D9,SUM($D59:O59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:Q9)=$D9,SUM($D59:P59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:R9)=$D9,SUM($D59:Q59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:S9)=$D9,SUM($D59:R59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:T9)=$D9,SUM($D59:S59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:U9)=$D9,SUM($D59:T59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:V9)=$D9,SUM($D59:U59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:W9)=$D9,SUM($D59:V59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:X9)=$D9,SUM($D59:W59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:Y9)=$D9,SUM($D59:X59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:Z9)=$D9,SUM($D59:Y59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AA9)=$D9,SUM($D59:Z59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AB9)=$D9,SUM($D59:AA59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AC9)=$D9,SUM($D59:AB59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AD9)=$D9,SUM($D59:AC59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AE9)=$D9,SUM($D59:AD59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AF9)=$D9,SUM($D59:AE59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AG9)=$D9,SUM($D59:AF59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AH9)=$D9,SUM($D59:AG59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AI9)=$D9,SUM($D59:AH59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AJ9)=$D9,SUM($D59:AI59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AK9)=$D9,SUM($D59:AJ59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AL9)=$D9,SUM($D59:AK59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AM9)=$D9,SUM($D59:AL59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AN9)=$D9,SUM($D59:AM59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AO9)=$D9,SUM($D59:AN59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AP9)=$D9,SUM($D59:AO59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AQ9)=$D9,SUM($D59:AP59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AR9)=$D9,SUM($D59:AQ59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AS9)=$D9,SUM($D59:AR59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AT9)=$D9,SUM($D59:AS59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AU9)=$D9,SUM($D59:AT59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AV9)=$D9,SUM($D59:AU59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AW9)=$D9,SUM($D59:AV59)=0),$D9,0)","v":0},{"$f":"IF(AND(SUM($E9:AX9)=$D9,SUM($D59:AW59)=0),$D9,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C60*12)","v":"2007-03-31"},{"$f":"C61-1","v":-3},null,{"$f":"IF(AND(SUM($E10:E10)=$D10,SUM($D60:D60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:F10)=$D10,SUM($D60:E60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:G10)=$D10,SUM($D60:F60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:H10)=$D10,SUM($D60:G60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:I10)=$D10,SUM($D60:H60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:J10)=$D10,SUM($D60:I60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:K10)=$D10,SUM($D60:J60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:L10)=$D10,SUM($D60:K60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:M10)=$D10,SUM($D60:L60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:N10)=$D10,SUM($D60:M60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:O10)=$D10,SUM($D60:N60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:P10)=$D10,SUM($D60:O60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:Q10)=$D10,SUM($D60:P60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:R10)=$D10,SUM($D60:Q60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:S10)=$D10,SUM($D60:R60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:T10)=$D10,SUM($D60:S60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:U10)=$D10,SUM($D60:T60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:V10)=$D10,SUM($D60:U60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:W10)=$D10,SUM($D60:V60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:X10)=$D10,SUM($D60:W60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:Y10)=$D10,SUM($D60:X60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:Z10)=$D10,SUM($D60:Y60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AA10)=$D10,SUM($D60:Z60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AB10)=$D10,SUM($D60:AA60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AC10)=$D10,SUM($D60:AB60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AD10)=$D10,SUM($D60:AC60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AE10)=$D10,SUM($D60:AD60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AF10)=$D10,SUM($D60:AE60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AG10)=$D10,SUM($D60:AF60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AH10)=$D10,SUM($D60:AG60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AI10)=$D10,SUM($D60:AH60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AJ10)=$D10,SUM($D60:AI60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AK10)=$D10,SUM($D60:AJ60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AL10)=$D10,SUM($D60:AK60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AM10)=$D10,SUM($D60:AL60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AN10)=$D10,SUM($D60:AM60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AO10)=$D10,SUM($D60:AN60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AP10)=$D10,SUM($D60:AO60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AQ10)=$D10,SUM($D60:AP60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AR10)=$D10,SUM($D60:AQ60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AS10)=$D10,SUM($D60:AR60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AT10)=$D10,SUM($D60:AS60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AU10)=$D10,SUM($D60:AT60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AV10)=$D10,SUM($D60:AU60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AW10)=$D10,SUM($D60:AV60)=0),$D10,0)","v":0},{"$f":"IF(AND(SUM($E10:AX10)=$D10,SUM($D60:AW60)=0),$D10,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C61*12)","v":"2008-03-31"},{"$f":"C62-1","v":-2},null,{"$f":"IF(AND(SUM($E11:E11)=$D11,SUM($D61:D61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:F11)=$D11,SUM($D61:E61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:G11)=$D11,SUM($D61:F61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:H11)=$D11,SUM($D61:G61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:I11)=$D11,SUM($D61:H61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:J11)=$D11,SUM($D61:I61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:K11)=$D11,SUM($D61:J61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:L11)=$D11,SUM($D61:K61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:M11)=$D11,SUM($D61:L61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:N11)=$D11,SUM($D61:M61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:O11)=$D11,SUM($D61:N61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:P11)=$D11,SUM($D61:O61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:Q11)=$D11,SUM($D61:P61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:R11)=$D11,SUM($D61:Q61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:S11)=$D11,SUM($D61:R61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:T11)=$D11,SUM($D61:S61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:U11)=$D11,SUM($D61:T61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:V11)=$D11,SUM($D61:U61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:W11)=$D11,SUM($D61:V61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:X11)=$D11,SUM($D61:W61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:Y11)=$D11,SUM($D61:X61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:Z11)=$D11,SUM($D61:Y61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AA11)=$D11,SUM($D61:Z61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AB11)=$D11,SUM($D61:AA61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AC11)=$D11,SUM($D61:AB61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AD11)=$D11,SUM($D61:AC61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AE11)=$D11,SUM($D61:AD61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AF11)=$D11,SUM($D61:AE61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AG11)=$D11,SUM($D61:AF61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AH11)=$D11,SUM($D61:AG61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AI11)=$D11,SUM($D61:AH61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AJ11)=$D11,SUM($D61:AI61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AK11)=$D11,SUM($D61:AJ61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AL11)=$D11,SUM($D61:AK61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AM11)=$D11,SUM($D61:AL61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AN11)=$D11,SUM($D61:AM61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AO11)=$D11,SUM($D61:AN61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AP11)=$D11,SUM($D61:AO61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AQ11)=$D11,SUM($D61:AP61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AR11)=$D11,SUM($D61:AQ61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AS11)=$D11,SUM($D61:AR61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AT11)=$D11,SUM($D61:AS61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AU11)=$D11,SUM($D61:AT61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AV11)=$D11,SUM($D61:AU61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AW11)=$D11,SUM($D61:AV61)=0),$D11,0)","v":0},{"$f":"IF(AND(SUM($E11:AX11)=$D11,SUM($D61:AW61)=0),$D11,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C62*12)","v":"2009-03-31"},{"$f":"C63-1","v":-1},null,{"$f":"IF(AND(SUM($E12:E12)=$D12,SUM($D62:D62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:F12)=$D12,SUM($D62:E62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:G12)=$D12,SUM($D62:F62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:H12)=$D12,SUM($D62:G62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:I12)=$D12,SUM($D62:H62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:J12)=$D12,SUM($D62:I62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:K12)=$D12,SUM($D62:J62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:L12)=$D12,SUM($D62:K62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:M12)=$D12,SUM($D62:L62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:N12)=$D12,SUM($D62:M62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:O12)=$D12,SUM($D62:N62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:P12)=$D12,SUM($D62:O62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:Q12)=$D12,SUM($D62:P62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:R12)=$D12,SUM($D62:Q62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:S12)=$D12,SUM($D62:R62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:T12)=$D12,SUM($D62:S62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:U12)=$D12,SUM($D62:T62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:V12)=$D12,SUM($D62:U62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:W12)=$D12,SUM($D62:V62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:X12)=$D12,SUM($D62:W62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:Y12)=$D12,SUM($D62:X62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:Z12)=$D12,SUM($D62:Y62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AA12)=$D12,SUM($D62:Z62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AB12)=$D12,SUM($D62:AA62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AC12)=$D12,SUM($D62:AB62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AD12)=$D12,SUM($D62:AC62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AE12)=$D12,SUM($D62:AD62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AF12)=$D12,SUM($D62:AE62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AG12)=$D12,SUM($D62:AF62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AH12)=$D12,SUM($D62:AG62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AI12)=$D12,SUM($D62:AH62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AJ12)=$D12,SUM($D62:AI62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AK12)=$D12,SUM($D62:AJ62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AL12)=$D12,SUM($D62:AK62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AM12)=$D12,SUM($D62:AL62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AN12)=$D12,SUM($D62:AM62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AO12)=$D12,SUM($D62:AN62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AP12)=$D12,SUM($D62:AO62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AQ12)=$D12,SUM($D62:AP62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AR12)=$D12,SUM($D62:AQ62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AS12)=$D12,SUM($D62:AR62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AT12)=$D12,SUM($D62:AS62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AU12)=$D12,SUM($D62:AT62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AV12)=$D12,SUM($D62:AU62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AW12)=$D12,SUM($D62:AV62)=0),$D12,0)","v":0},{"$f":"IF(AND(SUM($E12:AX12)=$D12,SUM($D62:AW62)=0),$D12,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C63*12)","v":"2010-03-31"},0,null,{"$f":"IF(AND(SUM($E13:E13)=$D13,SUM($D63:D63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:F13)=$D13,SUM($D63:E63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:G13)=$D13,SUM($D63:F63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:H13)=$D13,SUM($D63:G63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:I13)=$D13,SUM($D63:H63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:J13)=$D13,SUM($D63:I63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:K13)=$D13,SUM($D63:J63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:L13)=$D13,SUM($D63:K63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:M13)=$D13,SUM($D63:L63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:N13)=$D13,SUM($D63:M63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:O13)=$D13,SUM($D63:N63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:P13)=$D13,SUM($D63:O63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:Q13)=$D13,SUM($D63:P63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:R13)=$D13,SUM($D63:Q63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:S13)=$D13,SUM($D63:R63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:T13)=$D13,SUM($D63:S63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:U13)=$D13,SUM($D63:T63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:V13)=$D13,SUM($D63:U63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:W13)=$D13,SUM($D63:V63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:X13)=$D13,SUM($D63:W63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:Y13)=$D13,SUM($D63:X63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:Z13)=$D13,SUM($D63:Y63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AA13)=$D13,SUM($D63:Z63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AB13)=$D13,SUM($D63:AA63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AC13)=$D13,SUM($D63:AB63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AD13)=$D13,SUM($D63:AC63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AE13)=$D13,SUM($D63:AD63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AF13)=$D13,SUM($D63:AE63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AG13)=$D13,SUM($D63:AF63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AH13)=$D13,SUM($D63:AG63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AI13)=$D13,SUM($D63:AH63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AJ13)=$D13,SUM($D63:AI63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AK13)=$D13,SUM($D63:AJ63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AL13)=$D13,SUM($D63:AK63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AM13)=$D13,SUM($D63:AL63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AN13)=$D13,SUM($D63:AM63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AO13)=$D13,SUM($D63:AN63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AP13)=$D13,SUM($D63:AO63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AQ13)=$D13,SUM($D63:AP63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AR13)=$D13,SUM($D63:AQ63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AS13)=$D13,SUM($D63:AR63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AT13)=$D13,SUM($D63:AS63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AU13)=$D13,SUM($D63:AT63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AV13)=$D13,SUM($D63:AU63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AW13)=$D13,SUM($D63:AV63)=0),$D13,0)","v":0},{"$f":"IF(AND(SUM($E13:AX13)=$D13,SUM($D63:AW63)=0),$D13,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C64*12)","v":"2011-03-31"},{"$f":"C63+1","v":1},null,{"$f":"IF(AND(SUM($E14:E14)=$D14,SUM($D64:D64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:F14)=$D14,SUM($D64:E64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:G14)=$D14,SUM($D64:F64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:H14)=$D14,SUM($D64:G64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:I14)=$D14,SUM($D64:H64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:J14)=$D14,SUM($D64:I64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:K14)=$D14,SUM($D64:J64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:L14)=$D14,SUM($D64:K64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:M14)=$D14,SUM($D64:L64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:N14)=$D14,SUM($D64:M64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:O14)=$D14,SUM($D64:N64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:P14)=$D14,SUM($D64:O64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:Q14)=$D14,SUM($D64:P64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:R14)=$D14,SUM($D64:Q64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:S14)=$D14,SUM($D64:R64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:T14)=$D14,SUM($D64:S64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:U14)=$D14,SUM($D64:T64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:V14)=$D14,SUM($D64:U64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:W14)=$D14,SUM($D64:V64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:X14)=$D14,SUM($D64:W64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:Y14)=$D14,SUM($D64:X64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:Z14)=$D14,SUM($D64:Y64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AA14)=$D14,SUM($D64:Z64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AB14)=$D14,SUM($D64:AA64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AC14)=$D14,SUM($D64:AB64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AD14)=$D14,SUM($D64:AC64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AE14)=$D14,SUM($D64:AD64)=0),$D14,0)","v":4.9830748123750634},{"$f":"IF(AND(SUM($E14:AF14)=$D14,SUM($D64:AE64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AG14)=$D14,SUM($D64:AF64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AH14)=$D14,SUM($D64:AG64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AI14)=$D14,SUM($D64:AH64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AJ14)=$D14,SUM($D64:AI64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AK14)=$D14,SUM($D64:AJ64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AL14)=$D14,SUM($D64:AK64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AM14)=$D14,SUM($D64:AL64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AN14)=$D14,SUM($D64:AM64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AO14)=$D14,SUM($D64:AN64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AP14)=$D14,SUM($D64:AO64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AQ14)=$D14,SUM($D64:AP64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AR14)=$D14,SUM($D64:AQ64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AS14)=$D14,SUM($D64:AR64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AT14)=$D14,SUM($D64:AS64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AU14)=$D14,SUM($D64:AT64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AV14)=$D14,SUM($D64:AU64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AW14)=$D14,SUM($D64:AV64)=0),$D14,0)","v":0},{"$f":"IF(AND(SUM($E14:AX14)=$D14,SUM($D64:AW64)=0),$D14,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C65*12)","v":"2012-03-31"},2,null,{"$f":"IF(AND(SUM($E15:E15)=$D15,SUM($D65:D65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:F15)=$D15,SUM($D65:E65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:G15)=$D15,SUM($D65:F65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:H15)=$D15,SUM($D65:G65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:I15)=$D15,SUM($D65:H65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:J15)=$D15,SUM($D65:I65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:K15)=$D15,SUM($D65:J65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:L15)=$D15,SUM($D65:K65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:M15)=$D15,SUM($D65:L65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:N15)=$D15,SUM($D65:M65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:O15)=$D15,SUM($D65:N65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:P15)=$D15,SUM($D65:O65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:Q15)=$D15,SUM($D65:P65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:R15)=$D15,SUM($D65:Q65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:S15)=$D15,SUM($D65:R65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:T15)=$D15,SUM($D65:S65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:U15)=$D15,SUM($D65:T65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:V15)=$D15,SUM($D65:U65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:W15)=$D15,SUM($D65:V65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:X15)=$D15,SUM($D65:W65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:Y15)=$D15,SUM($D65:X65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:Z15)=$D15,SUM($D65:Y65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AA15)=$D15,SUM($D65:Z65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AB15)=$D15,SUM($D65:AA65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AC15)=$D15,SUM($D65:AB65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AD15)=$D15,SUM($D65:AC65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AE15)=$D15,SUM($D65:AD65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AF15)=$D15,SUM($D65:AE65)=0),$D15,0)","v":31.548223922965065},{"$f":"IF(AND(SUM($E15:AG15)=$D15,SUM($D65:AF65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AH15)=$D15,SUM($D65:AG65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AI15)=$D15,SUM($D65:AH65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AJ15)=$D15,SUM($D65:AI65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AK15)=$D15,SUM($D65:AJ65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AL15)=$D15,SUM($D65:AK65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AM15)=$D15,SUM($D65:AL65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AN15)=$D15,SUM($D65:AM65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AO15)=$D15,SUM($D65:AN65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AP15)=$D15,SUM($D65:AO65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AQ15)=$D15,SUM($D65:AP65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AR15)=$D15,SUM($D65:AQ65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AS15)=$D15,SUM($D65:AR65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AT15)=$D15,SUM($D65:AS65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AU15)=$D15,SUM($D65:AT65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AV15)=$D15,SUM($D65:AU65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AW15)=$D15,SUM($D65:AV65)=0),$D15,0)","v":0},{"$f":"IF(AND(SUM($E15:AX15)=$D15,SUM($D65:AW65)=0),$D15,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C66*12)","v":"2013-03-31"},3,null,{"$f":"IF(AND(SUM($E16:E16)=$D16,SUM($D66:D66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:F16)=$D16,SUM($D66:E66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:G16)=$D16,SUM($D66:F66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:H16)=$D16,SUM($D66:G66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:I16)=$D16,SUM($D66:H66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:J16)=$D16,SUM($D66:I66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:K16)=$D16,SUM($D66:J66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:L16)=$D16,SUM($D66:K66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:M16)=$D16,SUM($D66:L66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:N16)=$D16,SUM($D66:M66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:O16)=$D16,SUM($D66:N66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:P16)=$D16,SUM($D66:O66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:Q16)=$D16,SUM($D66:P66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:R16)=$D16,SUM($D66:Q66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:S16)=$D16,SUM($D66:R66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:T16)=$D16,SUM($D66:S66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:U16)=$D16,SUM($D66:T66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:V16)=$D16,SUM($D66:U66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:W16)=$D16,SUM($D66:V66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:X16)=$D16,SUM($D66:W66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:Y16)=$D16,SUM($D66:X66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:Z16)=$D16,SUM($D66:Y66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AA16)=$D16,SUM($D66:Z66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AB16)=$D16,SUM($D66:AA66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AC16)=$D16,SUM($D66:AB66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AD16)=$D16,SUM($D66:AC66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AE16)=$D16,SUM($D66:AD66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AF16)=$D16,SUM($D66:AE66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AG16)=$D16,SUM($D66:AF66)=0),$D16,0)","v":84.6},{"$f":"IF(AND(SUM($E16:AH16)=$D16,SUM($D66:AG66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AI16)=$D16,SUM($D66:AH66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AJ16)=$D16,SUM($D66:AI66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AK16)=$D16,SUM($D66:AJ66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AL16)=$D16,SUM($D66:AK66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AM16)=$D16,SUM($D66:AL66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AN16)=$D16,SUM($D66:AM66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AO16)=$D16,SUM($D66:AN66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AP16)=$D16,SUM($D66:AO66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AQ16)=$D16,SUM($D66:AP66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AR16)=$D16,SUM($D66:AQ66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AS16)=$D16,SUM($D66:AR66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AT16)=$D16,SUM($D66:AS66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AU16)=$D16,SUM($D66:AT66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AV16)=$D16,SUM($D66:AU66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AW16)=$D16,SUM($D66:AV66)=0),$D16,0)","v":0},{"$f":"IF(AND(SUM($E16:AX16)=$D16,SUM($D66:AW66)=0),$D16,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C67*12)","v":"2014-03-31"},4,null,{"$f":"IF(AND(SUM($E17:E17)=$D17,SUM($D67:D67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:F17)=$D17,SUM($D67:E67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:G17)=$D17,SUM($D67:F67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:H17)=$D17,SUM($D67:G67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:I17)=$D17,SUM($D67:H67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:J17)=$D17,SUM($D67:I67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:K17)=$D17,SUM($D67:J67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:L17)=$D17,SUM($D67:K67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:M17)=$D17,SUM($D67:L67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:N17)=$D17,SUM($D67:M67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:O17)=$D17,SUM($D67:N67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:P17)=$D17,SUM($D67:O67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:Q17)=$D17,SUM($D67:P67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:R17)=$D17,SUM($D67:Q67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:S17)=$D17,SUM($D67:R67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:T17)=$D17,SUM($D67:S67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:U17)=$D17,SUM($D67:T67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:V17)=$D17,SUM($D67:U67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:W17)=$D17,SUM($D67:V67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:X17)=$D17,SUM($D67:W67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:Y17)=$D17,SUM($D67:X67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:Z17)=$D17,SUM($D67:Y67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AA17)=$D17,SUM($D67:Z67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AB17)=$D17,SUM($D67:AA67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AC17)=$D17,SUM($D67:AB67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AD17)=$D17,SUM($D67:AC67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AE17)=$D17,SUM($D67:AD67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AF17)=$D17,SUM($D67:AE67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AG17)=$D17,SUM($D67:AF67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AH17)=$D17,SUM($D67:AG67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AI17)=$D17,SUM($D67:AH67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AJ17)=$D17,SUM($D67:AI67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AK17)=$D17,SUM($D67:AJ67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AL17)=$D17,SUM($D67:AK67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AM17)=$D17,SUM($D67:AL67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AN17)=$D17,SUM($D67:AM67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AO17)=$D17,SUM($D67:AN67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AP17)=$D17,SUM($D67:AO67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AQ17)=$D17,SUM($D67:AP67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AR17)=$D17,SUM($D67:AQ67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AS17)=$D17,SUM($D67:AR67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AT17)=$D17,SUM($D67:AS67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AU17)=$D17,SUM($D67:AT67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AV17)=$D17,SUM($D67:AU67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AW17)=$D17,SUM($D67:AV67)=0),$D17,0)","v":0},{"$f":"IF(AND(SUM($E17:AX17)=$D17,SUM($D67:AW67)=0),$D17,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C68*12)","v":"2015-03-31"},5,null,{"$f":"IF(AND(SUM($E18:E18)=$D18,SUM($D68:D68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:F18)=$D18,SUM($D68:E68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:G18)=$D18,SUM($D68:F68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:H18)=$D18,SUM($D68:G68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:I18)=$D18,SUM($D68:H68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:J18)=$D18,SUM($D68:I68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:K18)=$D18,SUM($D68:J68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:L18)=$D18,SUM($D68:K68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:M18)=$D18,SUM($D68:L68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:N18)=$D18,SUM($D68:M68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:O18)=$D18,SUM($D68:N68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:P18)=$D18,SUM($D68:O68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:Q18)=$D18,SUM($D68:P68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:R18)=$D18,SUM($D68:Q68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:S18)=$D18,SUM($D68:R68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:T18)=$D18,SUM($D68:S68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:U18)=$D18,SUM($D68:T68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:V18)=$D18,SUM($D68:U68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:W18)=$D18,SUM($D68:V68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:X18)=$D18,SUM($D68:W68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:Y18)=$D18,SUM($D68:X68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:Z18)=$D18,SUM($D68:Y68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AA18)=$D18,SUM($D68:Z68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AB18)=$D18,SUM($D68:AA68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AC18)=$D18,SUM($D68:AB68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AD18)=$D18,SUM($D68:AC68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AE18)=$D18,SUM($D68:AD68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AF18)=$D18,SUM($D68:AE68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AG18)=$D18,SUM($D68:AF68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AH18)=$D18,SUM($D68:AG68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AI18)=$D18,SUM($D68:AH68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AJ18)=$D18,SUM($D68:AI68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AK18)=$D18,SUM($D68:AJ68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AL18)=$D18,SUM($D68:AK68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AM18)=$D18,SUM($D68:AL68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AN18)=$D18,SUM($D68:AM68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AO18)=$D18,SUM($D68:AN68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AP18)=$D18,SUM($D68:AO68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AQ18)=$D18,SUM($D68:AP68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AR18)=$D18,SUM($D68:AQ68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AS18)=$D18,SUM($D68:AR68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AT18)=$D18,SUM($D68:AS68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AU18)=$D18,SUM($D68:AT68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AV18)=$D18,SUM($D68:AU68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AW18)=$D18,SUM($D68:AV68)=0),$D18,0)","v":0},{"$f":"IF(AND(SUM($E18:AX18)=$D18,SUM($D68:AW68)=0),$D18,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C69*12)","v":"2016-03-31"},6,null,{"$f":"IF(AND(SUM($E19:E19)=$D19,SUM($D69:D69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:F19)=$D19,SUM($D69:E69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:G19)=$D19,SUM($D69:F69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:H19)=$D19,SUM($D69:G69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:I19)=$D19,SUM($D69:H69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:J19)=$D19,SUM($D69:I69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:K19)=$D19,SUM($D69:J69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:L19)=$D19,SUM($D69:K69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:M19)=$D19,SUM($D69:L69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:N19)=$D19,SUM($D69:M69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:O19)=$D19,SUM($D69:N69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:P19)=$D19,SUM($D69:O69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:Q19)=$D19,SUM($D69:P69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:R19)=$D19,SUM($D69:Q69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:S19)=$D19,SUM($D69:R69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:T19)=$D19,SUM($D69:S69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:U19)=$D19,SUM($D69:T69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:V19)=$D19,SUM($D69:U69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:W19)=$D19,SUM($D69:V69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:X19)=$D19,SUM($D69:W69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:Y19)=$D19,SUM($D69:X69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:Z19)=$D19,SUM($D69:Y69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AA19)=$D19,SUM($D69:Z69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AB19)=$D19,SUM($D69:AA69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AC19)=$D19,SUM($D69:AB69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AD19)=$D19,SUM($D69:AC69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AE19)=$D19,SUM($D69:AD69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AF19)=$D19,SUM($D69:AE69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AG19)=$D19,SUM($D69:AF69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AH19)=$D19,SUM($D69:AG69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AI19)=$D19,SUM($D69:AH69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AJ19)=$D19,SUM($D69:AI69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AK19)=$D19,SUM($D69:AJ69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AL19)=$D19,SUM($D69:AK69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AM19)=$D19,SUM($D69:AL69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AN19)=$D19,SUM($D69:AM69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AO19)=$D19,SUM($D69:AN69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AP19)=$D19,SUM($D69:AO69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AQ19)=$D19,SUM($D69:AP69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AR19)=$D19,SUM($D69:AQ69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AS19)=$D19,SUM($D69:AR69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AT19)=$D19,SUM($D69:AS69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AU19)=$D19,SUM($D69:AT69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AV19)=$D19,SUM($D69:AU69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AW19)=$D19,SUM($D69:AV69)=0),$D19,0)","v":0},{"$f":"IF(AND(SUM($E19:AX19)=$D19,SUM($D69:AW69)=0),$D19,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C70*12)","v":"2017-03-31"},7,null,{"$f":"IF(AND(SUM($E20:E20)=$D20,SUM($D70:D70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:F20)=$D20,SUM($D70:E70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:G20)=$D20,SUM($D70:F70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:H20)=$D20,SUM($D70:G70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:I20)=$D20,SUM($D70:H70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:J20)=$D20,SUM($D70:I70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:K20)=$D20,SUM($D70:J70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:L20)=$D20,SUM($D70:K70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:M20)=$D20,SUM($D70:L70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:N20)=$D20,SUM($D70:M70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:O20)=$D20,SUM($D70:N70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:P20)=$D20,SUM($D70:O70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:Q20)=$D20,SUM($D70:P70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:R20)=$D20,SUM($D70:Q70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:S20)=$D20,SUM($D70:R70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:T20)=$D20,SUM($D70:S70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:U20)=$D20,SUM($D70:T70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:V20)=$D20,SUM($D70:U70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:W20)=$D20,SUM($D70:V70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:X20)=$D20,SUM($D70:W70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:Y20)=$D20,SUM($D70:X70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:Z20)=$D20,SUM($D70:Y70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AA20)=$D20,SUM($D70:Z70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AB20)=$D20,SUM($D70:AA70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AC20)=$D20,SUM($D70:AB70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AD20)=$D20,SUM($D70:AC70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AE20)=$D20,SUM($D70:AD70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AF20)=$D20,SUM($D70:AE70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AG20)=$D20,SUM($D70:AF70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AH20)=$D20,SUM($D70:AG70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AI20)=$D20,SUM($D70:AH70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AJ20)=$D20,SUM($D70:AI70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AK20)=$D20,SUM($D70:AJ70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AL20)=$D20,SUM($D70:AK70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AM20)=$D20,SUM($D70:AL70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AN20)=$D20,SUM($D70:AM70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AO20)=$D20,SUM($D70:AN70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AP20)=$D20,SUM($D70:AO70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AQ20)=$D20,SUM($D70:AP70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AR20)=$D20,SUM($D70:AQ70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AS20)=$D20,SUM($D70:AR70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AT20)=$D20,SUM($D70:AS70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AU20)=$D20,SUM($D70:AT70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AV20)=$D20,SUM($D70:AU70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AW20)=$D20,SUM($D70:AV70)=0),$D20,0)","v":0},{"$f":"IF(AND(SUM($E20:AX20)=$D20,SUM($D70:AW70)=0),$D20,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C71*12)","v":"2018-03-31"},8,null,{"$f":"IF(AND(SUM($E21:E21)=$D21,SUM($D71:D71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:F21)=$D21,SUM($D71:E71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:G21)=$D21,SUM($D71:F71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:H21)=$D21,SUM($D71:G71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:I21)=$D21,SUM($D71:H71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:J21)=$D21,SUM($D71:I71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:K21)=$D21,SUM($D71:J71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:L21)=$D21,SUM($D71:K71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:M21)=$D21,SUM($D71:L71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:N21)=$D21,SUM($D71:M71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:O21)=$D21,SUM($D71:N71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:P21)=$D21,SUM($D71:O71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:Q21)=$D21,SUM($D71:P71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:R21)=$D21,SUM($D71:Q71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:S21)=$D21,SUM($D71:R71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:T21)=$D21,SUM($D71:S71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:U21)=$D21,SUM($D71:T71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:V21)=$D21,SUM($D71:U71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:W21)=$D21,SUM($D71:V71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:X21)=$D21,SUM($D71:W71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:Y21)=$D21,SUM($D71:X71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:Z21)=$D21,SUM($D71:Y71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AA21)=$D21,SUM($D71:Z71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AB21)=$D21,SUM($D71:AA71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AC21)=$D21,SUM($D71:AB71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AD21)=$D21,SUM($D71:AC71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AE21)=$D21,SUM($D71:AD71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AF21)=$D21,SUM($D71:AE71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AG21)=$D21,SUM($D71:AF71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AH21)=$D21,SUM($D71:AG71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AI21)=$D21,SUM($D71:AH71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AJ21)=$D21,SUM($D71:AI71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AK21)=$D21,SUM($D71:AJ71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AL21)=$D21,SUM($D71:AK71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AM21)=$D21,SUM($D71:AL71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AN21)=$D21,SUM($D71:AM71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AO21)=$D21,SUM($D71:AN71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AP21)=$D21,SUM($D71:AO71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AQ21)=$D21,SUM($D71:AP71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AR21)=$D21,SUM($D71:AQ71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AS21)=$D21,SUM($D71:AR71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AT21)=$D21,SUM($D71:AS71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AU21)=$D21,SUM($D71:AT71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AV21)=$D21,SUM($D71:AU71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AW21)=$D21,SUM($D71:AV71)=0),$D21,0)","v":0},{"$f":"IF(AND(SUM($E21:AX21)=$D21,SUM($D71:AW71)=0),$D21,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C72*12)","v":"2019-03-31"},9,null,{"$f":"IF(AND(SUM($E22:E22)=$D22,SUM($D72:D72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:F22)=$D22,SUM($D72:E72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:G22)=$D22,SUM($D72:F72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:H22)=$D22,SUM($D72:G72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:I22)=$D22,SUM($D72:H72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:J22)=$D22,SUM($D72:I72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:K22)=$D22,SUM($D72:J72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:L22)=$D22,SUM($D72:K72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:M22)=$D22,SUM($D72:L72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:N22)=$D22,SUM($D72:M72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:O22)=$D22,SUM($D72:N72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:P22)=$D22,SUM($D72:O72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:Q22)=$D22,SUM($D72:P72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:R22)=$D22,SUM($D72:Q72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:S22)=$D22,SUM($D72:R72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:T22)=$D22,SUM($D72:S72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:U22)=$D22,SUM($D72:T72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:V22)=$D22,SUM($D72:U72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:W22)=$D22,SUM($D72:V72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:X22)=$D22,SUM($D72:W72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:Y22)=$D22,SUM($D72:X72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:Z22)=$D22,SUM($D72:Y72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AA22)=$D22,SUM($D72:Z72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AB22)=$D22,SUM($D72:AA72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AC22)=$D22,SUM($D72:AB72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AD22)=$D22,SUM($D72:AC72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AE22)=$D22,SUM($D72:AD72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AF22)=$D22,SUM($D72:AE72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AG22)=$D22,SUM($D72:AF72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AH22)=$D22,SUM($D72:AG72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AI22)=$D22,SUM($D72:AH72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AJ22)=$D22,SUM($D72:AI72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AK22)=$D22,SUM($D72:AJ72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AL22)=$D22,SUM($D72:AK72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AM22)=$D22,SUM($D72:AL72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AN22)=$D22,SUM($D72:AM72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AO22)=$D22,SUM($D72:AN72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AP22)=$D22,SUM($D72:AO72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AQ22)=$D22,SUM($D72:AP72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AR22)=$D22,SUM($D72:AQ72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AS22)=$D22,SUM($D72:AR72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AT22)=$D22,SUM($D72:AS72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AU22)=$D22,SUM($D72:AT72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AV22)=$D22,SUM($D72:AU72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AW22)=$D22,SUM($D72:AV72)=0),$D22,0)","v":0},{"$f":"IF(AND(SUM($E22:AX22)=$D22,SUM($D72:AW72)=0),$D22,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C73*12)","v":"2020-03-31"},10,null,{"$f":"IF(AND(SUM($E23:E23)=$D23,SUM($D73:D73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:F23)=$D23,SUM($D73:E73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:G23)=$D23,SUM($D73:F73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:H23)=$D23,SUM($D73:G73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:I23)=$D23,SUM($D73:H73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:J23)=$D23,SUM($D73:I73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:K23)=$D23,SUM($D73:J73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:L23)=$D23,SUM($D73:K73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:M23)=$D23,SUM($D73:L73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:N23)=$D23,SUM($D73:M73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:O23)=$D23,SUM($D73:N73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:P23)=$D23,SUM($D73:O73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:Q23)=$D23,SUM($D73:P73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:R23)=$D23,SUM($D73:Q73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:S23)=$D23,SUM($D73:R73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:T23)=$D23,SUM($D73:S73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:U23)=$D23,SUM($D73:T73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:V23)=$D23,SUM($D73:U73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:W23)=$D23,SUM($D73:V73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:X23)=$D23,SUM($D73:W73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:Y23)=$D23,SUM($D73:X73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:Z23)=$D23,SUM($D73:Y73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AA23)=$D23,SUM($D73:Z73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AB23)=$D23,SUM($D73:AA73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AC23)=$D23,SUM($D73:AB73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AD23)=$D23,SUM($D73:AC73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AE23)=$D23,SUM($D73:AD73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AF23)=$D23,SUM($D73:AE73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AG23)=$D23,SUM($D73:AF73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AH23)=$D23,SUM($D73:AG73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AI23)=$D23,SUM($D73:AH73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AJ23)=$D23,SUM($D73:AI73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AK23)=$D23,SUM($D73:AJ73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AL23)=$D23,SUM($D73:AK73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AM23)=$D23,SUM($D73:AL73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AN23)=$D23,SUM($D73:AM73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AO23)=$D23,SUM($D73:AN73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AP23)=$D23,SUM($D73:AO73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AQ23)=$D23,SUM($D73:AP73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AR23)=$D23,SUM($D73:AQ73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AS23)=$D23,SUM($D73:AR73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AT23)=$D23,SUM($D73:AS73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AU23)=$D23,SUM($D73:AT73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AV23)=$D23,SUM($D73:AU73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AW23)=$D23,SUM($D73:AV73)=0),$D23,0)","v":0},{"$f":"IF(AND(SUM($E23:AX23)=$D23,SUM($D73:AW73)=0),$D23,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C74*12)","v":"2021-03-31"},11,null,{"$f":"IF(AND(SUM($E24:E24)=$D24,SUM($D74:D74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:F24)=$D24,SUM($D74:E74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:G24)=$D24,SUM($D74:F74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:H24)=$D24,SUM($D74:G74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:I24)=$D24,SUM($D74:H74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:J24)=$D24,SUM($D74:I74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:K24)=$D24,SUM($D74:J74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:L24)=$D24,SUM($D74:K74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:M24)=$D24,SUM($D74:L74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:N24)=$D24,SUM($D74:M74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:O24)=$D24,SUM($D74:N74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:P24)=$D24,SUM($D74:O74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:Q24)=$D24,SUM($D74:P74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:R24)=$D24,SUM($D74:Q74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:S24)=$D24,SUM($D74:R74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:T24)=$D24,SUM($D74:S74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:U24)=$D24,SUM($D74:T74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:V24)=$D24,SUM($D74:U74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:W24)=$D24,SUM($D74:V74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:X24)=$D24,SUM($D74:W74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:Y24)=$D24,SUM($D74:X74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:Z24)=$D24,SUM($D74:Y74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AA24)=$D24,SUM($D74:Z74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AB24)=$D24,SUM($D74:AA74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AC24)=$D24,SUM($D74:AB74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AD24)=$D24,SUM($D74:AC74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AE24)=$D24,SUM($D74:AD74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AF24)=$D24,SUM($D74:AE74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AG24)=$D24,SUM($D74:AF74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AH24)=$D24,SUM($D74:AG74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AI24)=$D24,SUM($D74:AH74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AJ24)=$D24,SUM($D74:AI74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AK24)=$D24,SUM($D74:AJ74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AL24)=$D24,SUM($D74:AK74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AM24)=$D24,SUM($D74:AL74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AN24)=$D24,SUM($D74:AM74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AO24)=$D24,SUM($D74:AN74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AP24)=$D24,SUM($D74:AO74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AQ24)=$D24,SUM($D74:AP74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AR24)=$D24,SUM($D74:AQ74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AS24)=$D24,SUM($D74:AR74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AT24)=$D24,SUM($D74:AS74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AU24)=$D24,SUM($D74:AT74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AV24)=$D24,SUM($D74:AU74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AW24)=$D24,SUM($D74:AV74)=0),$D24,0)","v":0},{"$f":"IF(AND(SUM($E24:AX24)=$D24,SUM($D74:AW74)=0),$D24,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C75*12)","v":"2022-03-31"},12,null,{"$f":"IF(AND(SUM($E25:E25)=$D25,SUM($D75:D75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:F25)=$D25,SUM($D75:E75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:G25)=$D25,SUM($D75:F75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:H25)=$D25,SUM($D75:G75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:I25)=$D25,SUM($D75:H75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:J25)=$D25,SUM($D75:I75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:K25)=$D25,SUM($D75:J75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:L25)=$D25,SUM($D75:K75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:M25)=$D25,SUM($D75:L75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:N25)=$D25,SUM($D75:M75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:O25)=$D25,SUM($D75:N75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:P25)=$D25,SUM($D75:O75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:Q25)=$D25,SUM($D75:P75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:R25)=$D25,SUM($D75:Q75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:S25)=$D25,SUM($D75:R75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:T25)=$D25,SUM($D75:S75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:U25)=$D25,SUM($D75:T75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:V25)=$D25,SUM($D75:U75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:W25)=$D25,SUM($D75:V75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:X25)=$D25,SUM($D75:W75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:Y25)=$D25,SUM($D75:X75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:Z25)=$D25,SUM($D75:Y75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AA25)=$D25,SUM($D75:Z75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AB25)=$D25,SUM($D75:AA75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AC25)=$D25,SUM($D75:AB75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AD25)=$D25,SUM($D75:AC75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AE25)=$D25,SUM($D75:AD75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AF25)=$D25,SUM($D75:AE75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AG25)=$D25,SUM($D75:AF75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AH25)=$D25,SUM($D75:AG75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AI25)=$D25,SUM($D75:AH75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AJ25)=$D25,SUM($D75:AI75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AK25)=$D25,SUM($D75:AJ75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AL25)=$D25,SUM($D75:AK75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AM25)=$D25,SUM($D75:AL75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AN25)=$D25,SUM($D75:AM75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AO25)=$D25,SUM($D75:AN75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AP25)=$D25,SUM($D75:AO75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AQ25)=$D25,SUM($D75:AP75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AR25)=$D25,SUM($D75:AQ75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AS25)=$D25,SUM($D75:AR75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AT25)=$D25,SUM($D75:AS75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AU25)=$D25,SUM($D75:AT75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AV25)=$D25,SUM($D75:AU75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AW25)=$D25,SUM($D75:AV75)=0),$D25,0)","v":0},{"$f":"IF(AND(SUM($E25:AX25)=$D25,SUM($D75:AW75)=0),$D25,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C76*12)","v":"2023-03-31"},13,null,{"$f":"IF(AND(SUM($E26:E26)=$D26,SUM($D76:D76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:F26)=$D26,SUM($D76:E76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:G26)=$D26,SUM($D76:F76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:H26)=$D26,SUM($D76:G76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:I26)=$D26,SUM($D76:H76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:J26)=$D26,SUM($D76:I76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:K26)=$D26,SUM($D76:J76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:L26)=$D26,SUM($D76:K76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:M26)=$D26,SUM($D76:L76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:N26)=$D26,SUM($D76:M76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:O26)=$D26,SUM($D76:N76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:P26)=$D26,SUM($D76:O76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:Q26)=$D26,SUM($D76:P76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:R26)=$D26,SUM($D76:Q76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:S26)=$D26,SUM($D76:R76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:T26)=$D26,SUM($D76:S76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:U26)=$D26,SUM($D76:T76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:V26)=$D26,SUM($D76:U76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:W26)=$D26,SUM($D76:V76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:X26)=$D26,SUM($D76:W76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:Y26)=$D26,SUM($D76:X76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:Z26)=$D26,SUM($D76:Y76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AA26)=$D26,SUM($D76:Z76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AB26)=$D26,SUM($D76:AA76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AC26)=$D26,SUM($D76:AB76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AD26)=$D26,SUM($D76:AC76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AE26)=$D26,SUM($D76:AD76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AF26)=$D26,SUM($D76:AE76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AG26)=$D26,SUM($D76:AF76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AH26)=$D26,SUM($D76:AG76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AI26)=$D26,SUM($D76:AH76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AJ26)=$D26,SUM($D76:AI76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AK26)=$D26,SUM($D76:AJ76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AL26)=$D26,SUM($D76:AK76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AM26)=$D26,SUM($D76:AL76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AN26)=$D26,SUM($D76:AM76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AO26)=$D26,SUM($D76:AN76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AP26)=$D26,SUM($D76:AO76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AQ26)=$D26,SUM($D76:AP76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AR26)=$D26,SUM($D76:AQ76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AS26)=$D26,SUM($D76:AR76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AT26)=$D26,SUM($D76:AS76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AU26)=$D26,SUM($D76:AT76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AV26)=$D26,SUM($D76:AU76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AW26)=$D26,SUM($D76:AV76)=0),$D26,0)","v":0},{"$f":"IF(AND(SUM($E26:AX26)=$D26,SUM($D76:AW76)=0),$D26,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C77*12)","v":"2024-03-31"},14,null,{"$f":"IF(AND(SUM($E27:E27)=$D27,SUM($D77:D77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:F27)=$D27,SUM($D77:E77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:G27)=$D27,SUM($D77:F77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:H27)=$D27,SUM($D77:G77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:I27)=$D27,SUM($D77:H77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:J27)=$D27,SUM($D77:I77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:K27)=$D27,SUM($D77:J77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:L27)=$D27,SUM($D77:K77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:M27)=$D27,SUM($D77:L77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:N27)=$D27,SUM($D77:M77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:O27)=$D27,SUM($D77:N77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:P27)=$D27,SUM($D77:O77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:Q27)=$D27,SUM($D77:P77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:R27)=$D27,SUM($D77:Q77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:S27)=$D27,SUM($D77:R77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:T27)=$D27,SUM($D77:S77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:U27)=$D27,SUM($D77:T77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:V27)=$D27,SUM($D77:U77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:W27)=$D27,SUM($D77:V77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:X27)=$D27,SUM($D77:W77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:Y27)=$D27,SUM($D77:X77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:Z27)=$D27,SUM($D77:Y77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AA27)=$D27,SUM($D77:Z77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AB27)=$D27,SUM($D77:AA77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AC27)=$D27,SUM($D77:AB77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AD27)=$D27,SUM($D77:AC77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AE27)=$D27,SUM($D77:AD77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AF27)=$D27,SUM($D77:AE77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AG27)=$D27,SUM($D77:AF77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AH27)=$D27,SUM($D77:AG77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AI27)=$D27,SUM($D77:AH77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AJ27)=$D27,SUM($D77:AI77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AK27)=$D27,SUM($D77:AJ77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AL27)=$D27,SUM($D77:AK77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AM27)=$D27,SUM($D77:AL77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AN27)=$D27,SUM($D77:AM77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AO27)=$D27,SUM($D77:AN77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AP27)=$D27,SUM($D77:AO77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AQ27)=$D27,SUM($D77:AP77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AR27)=$D27,SUM($D77:AQ77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AS27)=$D27,SUM($D77:AR77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AT27)=$D27,SUM($D77:AS77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AU27)=$D27,SUM($D77:AT77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AV27)=$D27,SUM($D77:AU77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AW27)=$D27,SUM($D77:AV77)=0),$D27,0)","v":0},{"$f":"IF(AND(SUM($E27:AX27)=$D27,SUM($D77:AW77)=0),$D27,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C78*12)","v":"2025-03-31"},15,null,{"$f":"IF(AND(SUM($E28:E28)=$D28,SUM($D78:D78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:F28)=$D28,SUM($D78:E78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:G28)=$D28,SUM($D78:F78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:H28)=$D28,SUM($D78:G78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:I28)=$D28,SUM($D78:H78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:J28)=$D28,SUM($D78:I78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:K28)=$D28,SUM($D78:J78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:L28)=$D28,SUM($D78:K78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:M28)=$D28,SUM($D78:L78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:N28)=$D28,SUM($D78:M78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:O28)=$D28,SUM($D78:N78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:P28)=$D28,SUM($D78:O78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:Q28)=$D28,SUM($D78:P78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:R28)=$D28,SUM($D78:Q78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:S28)=$D28,SUM($D78:R78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:T28)=$D28,SUM($D78:S78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:U28)=$D28,SUM($D78:T78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:V28)=$D28,SUM($D78:U78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:W28)=$D28,SUM($D78:V78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:X28)=$D28,SUM($D78:W78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:Y28)=$D28,SUM($D78:X78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:Z28)=$D28,SUM($D78:Y78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AA28)=$D28,SUM($D78:Z78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AB28)=$D28,SUM($D78:AA78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AC28)=$D28,SUM($D78:AB78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AD28)=$D28,SUM($D78:AC78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AE28)=$D28,SUM($D78:AD78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AF28)=$D28,SUM($D78:AE78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AG28)=$D28,SUM($D78:AF78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AH28)=$D28,SUM($D78:AG78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AI28)=$D28,SUM($D78:AH78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AJ28)=$D28,SUM($D78:AI78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AK28)=$D28,SUM($D78:AJ78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AL28)=$D28,SUM($D78:AK78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AM28)=$D28,SUM($D78:AL78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AN28)=$D28,SUM($D78:AM78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AO28)=$D28,SUM($D78:AN78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AP28)=$D28,SUM($D78:AO78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AQ28)=$D28,SUM($D78:AP78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AR28)=$D28,SUM($D78:AQ78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AS28)=$D28,SUM($D78:AR78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AT28)=$D28,SUM($D78:AS78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AU28)=$D28,SUM($D78:AT78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AV28)=$D28,SUM($D78:AU78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AW28)=$D28,SUM($D78:AV78)=0),$D28,0)","v":0},{"$f":"IF(AND(SUM($E28:AX28)=$D28,SUM($D78:AW78)=0),$D28,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C79*12)","v":"2026-03-31"},16,null,{"$f":"IF(AND(SUM($E29:E29)=$D29,SUM($D79:D79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:F29)=$D29,SUM($D79:E79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:G29)=$D29,SUM($D79:F79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:H29)=$D29,SUM($D79:G79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:I29)=$D29,SUM($D79:H79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:J29)=$D29,SUM($D79:I79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:K29)=$D29,SUM($D79:J79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:L29)=$D29,SUM($D79:K79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:M29)=$D29,SUM($D79:L79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:N29)=$D29,SUM($D79:M79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:O29)=$D29,SUM($D79:N79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:P29)=$D29,SUM($D79:O79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:Q29)=$D29,SUM($D79:P79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:R29)=$D29,SUM($D79:Q79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:S29)=$D29,SUM($D79:R79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:T29)=$D29,SUM($D79:S79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:U29)=$D29,SUM($D79:T79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:V29)=$D29,SUM($D79:U79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:W29)=$D29,SUM($D79:V79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:X29)=$D29,SUM($D79:W79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:Y29)=$D29,SUM($D79:X79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:Z29)=$D29,SUM($D79:Y79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AA29)=$D29,SUM($D79:Z79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AB29)=$D29,SUM($D79:AA79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AC29)=$D29,SUM($D79:AB79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AD29)=$D29,SUM($D79:AC79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AE29)=$D29,SUM($D79:AD79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AF29)=$D29,SUM($D79:AE79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AG29)=$D29,SUM($D79:AF79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AH29)=$D29,SUM($D79:AG79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AI29)=$D29,SUM($D79:AH79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AJ29)=$D29,SUM($D79:AI79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AK29)=$D29,SUM($D79:AJ79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AL29)=$D29,SUM($D79:AK79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AM29)=$D29,SUM($D79:AL79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AN29)=$D29,SUM($D79:AM79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AO29)=$D29,SUM($D79:AN79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AP29)=$D29,SUM($D79:AO79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AQ29)=$D29,SUM($D79:AP79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AR29)=$D29,SUM($D79:AQ79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AS29)=$D29,SUM($D79:AR79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AT29)=$D29,SUM($D79:AS79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AU29)=$D29,SUM($D79:AT79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AV29)=$D29,SUM($D79:AU79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AW29)=$D29,SUM($D79:AV79)=0),$D29,0)","v":0},{"$f":"IF(AND(SUM($E29:AX29)=$D29,SUM($D79:AW79)=0),$D29,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C80*12)","v":"2027-03-31"},17,null,{"$f":"IF(AND(SUM($E30:E30)=$D30,SUM($D80:D80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:F30)=$D30,SUM($D80:E80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:G30)=$D30,SUM($D80:F80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:H30)=$D30,SUM($D80:G80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:I30)=$D30,SUM($D80:H80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:J30)=$D30,SUM($D80:I80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:K30)=$D30,SUM($D80:J80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:L30)=$D30,SUM($D80:K80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:M30)=$D30,SUM($D80:L80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:N30)=$D30,SUM($D80:M80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:O30)=$D30,SUM($D80:N80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:P30)=$D30,SUM($D80:O80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:Q30)=$D30,SUM($D80:P80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:R30)=$D30,SUM($D80:Q80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:S30)=$D30,SUM($D80:R80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:T30)=$D30,SUM($D80:S80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:U30)=$D30,SUM($D80:T80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:V30)=$D30,SUM($D80:U80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:W30)=$D30,SUM($D80:V80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:X30)=$D30,SUM($D80:W80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:Y30)=$D30,SUM($D80:X80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:Z30)=$D30,SUM($D80:Y80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AA30)=$D30,SUM($D80:Z80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AB30)=$D30,SUM($D80:AA80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AC30)=$D30,SUM($D80:AB80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AD30)=$D30,SUM($D80:AC80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AE30)=$D30,SUM($D80:AD80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AF30)=$D30,SUM($D80:AE80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AG30)=$D30,SUM($D80:AF80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AH30)=$D30,SUM($D80:AG80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AI30)=$D30,SUM($D80:AH80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AJ30)=$D30,SUM($D80:AI80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AK30)=$D30,SUM($D80:AJ80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AL30)=$D30,SUM($D80:AK80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AM30)=$D30,SUM($D80:AL80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AN30)=$D30,SUM($D80:AM80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AO30)=$D30,SUM($D80:AN80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AP30)=$D30,SUM($D80:AO80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AQ30)=$D30,SUM($D80:AP80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AR30)=$D30,SUM($D80:AQ80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AS30)=$D30,SUM($D80:AR80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AT30)=$D30,SUM($D80:AS80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AU30)=$D30,SUM($D80:AT80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AV30)=$D30,SUM($D80:AU80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AW30)=$D30,SUM($D80:AV80)=0),$D30,0)","v":0},{"$f":"IF(AND(SUM($E30:AX30)=$D30,SUM($D80:AW80)=0),$D30,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C81*12)","v":"2028-03-31"},18,null,{"$f":"IF(AND(SUM($E31:E31)=$D31,SUM($D81:D81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:F31)=$D31,SUM($D81:E81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:G31)=$D31,SUM($D81:F81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:H31)=$D31,SUM($D81:G81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:I31)=$D31,SUM($D81:H81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:J31)=$D31,SUM($D81:I81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:K31)=$D31,SUM($D81:J81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:L31)=$D31,SUM($D81:K81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:M31)=$D31,SUM($D81:L81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:N31)=$D31,SUM($D81:M81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:O31)=$D31,SUM($D81:N81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:P31)=$D31,SUM($D81:O81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:Q31)=$D31,SUM($D81:P81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:R31)=$D31,SUM($D81:Q81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:S31)=$D31,SUM($D81:R81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:T31)=$D31,SUM($D81:S81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:U31)=$D31,SUM($D81:T81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:V31)=$D31,SUM($D81:U81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:W31)=$D31,SUM($D81:V81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:X31)=$D31,SUM($D81:W81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:Y31)=$D31,SUM($D81:X81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:Z31)=$D31,SUM($D81:Y81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AA31)=$D31,SUM($D81:Z81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AB31)=$D31,SUM($D81:AA81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AC31)=$D31,SUM($D81:AB81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AD31)=$D31,SUM($D81:AC81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AE31)=$D31,SUM($D81:AD81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AF31)=$D31,SUM($D81:AE81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AG31)=$D31,SUM($D81:AF81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AH31)=$D31,SUM($D81:AG81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AI31)=$D31,SUM($D81:AH81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AJ31)=$D31,SUM($D81:AI81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AK31)=$D31,SUM($D81:AJ81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AL31)=$D31,SUM($D81:AK81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AM31)=$D31,SUM($D81:AL81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AN31)=$D31,SUM($D81:AM81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AO31)=$D31,SUM($D81:AN81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AP31)=$D31,SUM($D81:AO81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AQ31)=$D31,SUM($D81:AP81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AR31)=$D31,SUM($D81:AQ81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AS31)=$D31,SUM($D81:AR81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AT31)=$D31,SUM($D81:AS81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AU31)=$D31,SUM($D81:AT81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AV31)=$D31,SUM($D81:AU81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AW31)=$D31,SUM($D81:AV81)=0),$D31,0)","v":0},{"$f":"IF(AND(SUM($E31:AX31)=$D31,SUM($D81:AW81)=0),$D31,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C82*12)","v":"2029-03-31"},19,null,{"$f":"IF(AND(SUM($E32:E32)=$D32,SUM($D82:D82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:F32)=$D32,SUM($D82:E82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:G32)=$D32,SUM($D82:F82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:H32)=$D32,SUM($D82:G82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:I32)=$D32,SUM($D82:H82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:J32)=$D32,SUM($D82:I82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:K32)=$D32,SUM($D82:J82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:L32)=$D32,SUM($D82:K82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:M32)=$D32,SUM($D82:L82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:N32)=$D32,SUM($D82:M82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:O32)=$D32,SUM($D82:N82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:P32)=$D32,SUM($D82:O82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:Q32)=$D32,SUM($D82:P82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:R32)=$D32,SUM($D82:Q82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:S32)=$D32,SUM($D82:R82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:T32)=$D32,SUM($D82:S82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:U32)=$D32,SUM($D82:T82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:V32)=$D32,SUM($D82:U82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:W32)=$D32,SUM($D82:V82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:X32)=$D32,SUM($D82:W82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:Y32)=$D32,SUM($D82:X82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:Z32)=$D32,SUM($D82:Y82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AA32)=$D32,SUM($D82:Z82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AB32)=$D32,SUM($D82:AA82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AC32)=$D32,SUM($D82:AB82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AD32)=$D32,SUM($D82:AC82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AE32)=$D32,SUM($D82:AD82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AF32)=$D32,SUM($D82:AE82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AG32)=$D32,SUM($D82:AF82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AH32)=$D32,SUM($D82:AG82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AI32)=$D32,SUM($D82:AH82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AJ32)=$D32,SUM($D82:AI82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AK32)=$D32,SUM($D82:AJ82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AL32)=$D32,SUM($D82:AK82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AM32)=$D32,SUM($D82:AL82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AN32)=$D32,SUM($D82:AM82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AO32)=$D32,SUM($D82:AN82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AP32)=$D32,SUM($D82:AO82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AQ32)=$D32,SUM($D82:AP82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AR32)=$D32,SUM($D82:AQ82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AS32)=$D32,SUM($D82:AR82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AT32)=$D32,SUM($D82:AS82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AU32)=$D32,SUM($D82:AT82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AV32)=$D32,SUM($D82:AU82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AW32)=$D32,SUM($D82:AV82)=0),$D32,0)","v":0},{"$f":"IF(AND(SUM($E32:AX32)=$D32,SUM($D82:AW82)=0),$D32,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C83*12)","v":"2030-03-31"},20,null,{"$f":"IF(AND(SUM($E33:E33)=$D33,SUM($D83:D83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:F33)=$D33,SUM($D83:E83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:G33)=$D33,SUM($D83:F83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:H33)=$D33,SUM($D83:G83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:I33)=$D33,SUM($D83:H83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:J33)=$D33,SUM($D83:I83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:K33)=$D33,SUM($D83:J83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:L33)=$D33,SUM($D83:K83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:M33)=$D33,SUM($D83:L83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:N33)=$D33,SUM($D83:M83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:O33)=$D33,SUM($D83:N83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:P33)=$D33,SUM($D83:O83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:Q33)=$D33,SUM($D83:P83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:R33)=$D33,SUM($D83:Q83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:S33)=$D33,SUM($D83:R83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:T33)=$D33,SUM($D83:S83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:U33)=$D33,SUM($D83:T83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:V33)=$D33,SUM($D83:U83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:W33)=$D33,SUM($D83:V83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:X33)=$D33,SUM($D83:W83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:Y33)=$D33,SUM($D83:X83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:Z33)=$D33,SUM($D83:Y83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AA33)=$D33,SUM($D83:Z83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AB33)=$D33,SUM($D83:AA83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AC33)=$D33,SUM($D83:AB83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AD33)=$D33,SUM($D83:AC83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AE33)=$D33,SUM($D83:AD83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AF33)=$D33,SUM($D83:AE83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AG33)=$D33,SUM($D83:AF83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AH33)=$D33,SUM($D83:AG83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AI33)=$D33,SUM($D83:AH83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AJ33)=$D33,SUM($D83:AI83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AK33)=$D33,SUM($D83:AJ83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AL33)=$D33,SUM($D83:AK83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AM33)=$D33,SUM($D83:AL83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AN33)=$D33,SUM($D83:AM83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AO33)=$D33,SUM($D83:AN83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AP33)=$D33,SUM($D83:AO83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AQ33)=$D33,SUM($D83:AP83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AR33)=$D33,SUM($D83:AQ83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AS33)=$D33,SUM($D83:AR83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AT33)=$D33,SUM($D83:AS83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AU33)=$D33,SUM($D83:AT83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AV33)=$D33,SUM($D83:AU83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AW33)=$D33,SUM($D83:AV83)=0),$D33,0)","v":0},{"$f":"IF(AND(SUM($E33:AX33)=$D33,SUM($D83:AW83)=0),$D33,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C84*12)","v":"2031-03-31"},21,null,{"$f":"IF(AND(SUM($E34:E34)=$D34,SUM($D84:D84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:F34)=$D34,SUM($D84:E84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:G34)=$D34,SUM($D84:F84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:H34)=$D34,SUM($D84:G84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:I34)=$D34,SUM($D84:H84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:J34)=$D34,SUM($D84:I84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:K34)=$D34,SUM($D84:J84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:L34)=$D34,SUM($D84:K84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:M34)=$D34,SUM($D84:L84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:N34)=$D34,SUM($D84:M84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:O34)=$D34,SUM($D84:N84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:P34)=$D34,SUM($D84:O84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:Q34)=$D34,SUM($D84:P84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:R34)=$D34,SUM($D84:Q84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:S34)=$D34,SUM($D84:R84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:T34)=$D34,SUM($D84:S84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:U34)=$D34,SUM($D84:T84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:V34)=$D34,SUM($D84:U84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:W34)=$D34,SUM($D84:V84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:X34)=$D34,SUM($D84:W84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:Y34)=$D34,SUM($D84:X84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:Z34)=$D34,SUM($D84:Y84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AA34)=$D34,SUM($D84:Z84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AB34)=$D34,SUM($D84:AA84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AC34)=$D34,SUM($D84:AB84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AD34)=$D34,SUM($D84:AC84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AE34)=$D34,SUM($D84:AD84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AF34)=$D34,SUM($D84:AE84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AG34)=$D34,SUM($D84:AF84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AH34)=$D34,SUM($D84:AG84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AI34)=$D34,SUM($D84:AH84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AJ34)=$D34,SUM($D84:AI84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AK34)=$D34,SUM($D84:AJ84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AL34)=$D34,SUM($D84:AK84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AM34)=$D34,SUM($D84:AL84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AN34)=$D34,SUM($D84:AM84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AO34)=$D34,SUM($D84:AN84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AP34)=$D34,SUM($D84:AO84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AQ34)=$D34,SUM($D84:AP84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AR34)=$D34,SUM($D84:AQ84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AS34)=$D34,SUM($D84:AR84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AT34)=$D34,SUM($D84:AS84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AU34)=$D34,SUM($D84:AT84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AV34)=$D34,SUM($D84:AU84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AW34)=$D34,SUM($D84:AV84)=0),$D34,0)","v":0},{"$f":"IF(AND(SUM($E34:AX34)=$D34,SUM($D84:AW84)=0),$D34,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C85*12)","v":"2032-03-31"},22,null,{"$f":"IF(AND(SUM($E35:E35)=$D35,SUM($D85:D85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:F35)=$D35,SUM($D85:E85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:G35)=$D35,SUM($D85:F85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:H35)=$D35,SUM($D85:G85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:I35)=$D35,SUM($D85:H85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:J35)=$D35,SUM($D85:I85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:K35)=$D35,SUM($D85:J85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:L35)=$D35,SUM($D85:K85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:M35)=$D35,SUM($D85:L85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:N35)=$D35,SUM($D85:M85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:O35)=$D35,SUM($D85:N85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:P35)=$D35,SUM($D85:O85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:Q35)=$D35,SUM($D85:P85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:R35)=$D35,SUM($D85:Q85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:S35)=$D35,SUM($D85:R85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:T35)=$D35,SUM($D85:S85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:U35)=$D35,SUM($D85:T85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:V35)=$D35,SUM($D85:U85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:W35)=$D35,SUM($D85:V85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:X35)=$D35,SUM($D85:W85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:Y35)=$D35,SUM($D85:X85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:Z35)=$D35,SUM($D85:Y85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AA35)=$D35,SUM($D85:Z85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AB35)=$D35,SUM($D85:AA85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AC35)=$D35,SUM($D85:AB85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AD35)=$D35,SUM($D85:AC85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AE35)=$D35,SUM($D85:AD85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AF35)=$D35,SUM($D85:AE85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AG35)=$D35,SUM($D85:AF85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AH35)=$D35,SUM($D85:AG85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AI35)=$D35,SUM($D85:AH85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AJ35)=$D35,SUM($D85:AI85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AK35)=$D35,SUM($D85:AJ85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AL35)=$D35,SUM($D85:AK85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AM35)=$D35,SUM($D85:AL85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AN35)=$D35,SUM($D85:AM85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AO35)=$D35,SUM($D85:AN85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AP35)=$D35,SUM($D85:AO85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AQ35)=$D35,SUM($D85:AP85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AR35)=$D35,SUM($D85:AQ85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AS35)=$D35,SUM($D85:AR85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AT35)=$D35,SUM($D85:AS85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AU35)=$D35,SUM($D85:AT85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AV35)=$D35,SUM($D85:AU85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AW35)=$D35,SUM($D85:AV85)=0),$D35,0)","v":0},{"$f":"IF(AND(SUM($E35:AX35)=$D35,SUM($D85:AW85)=0),$D35,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C86*12)","v":"2033-03-31"},23,null,{"$f":"IF(AND(SUM($E36:E36)=$D36,SUM($D86:D86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:F36)=$D36,SUM($D86:E86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:G36)=$D36,SUM($D86:F86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:H36)=$D36,SUM($D86:G86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:I36)=$D36,SUM($D86:H86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:J36)=$D36,SUM($D86:I86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:K36)=$D36,SUM($D86:J86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:L36)=$D36,SUM($D86:K86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:M36)=$D36,SUM($D86:L86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:N36)=$D36,SUM($D86:M86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:O36)=$D36,SUM($D86:N86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:P36)=$D36,SUM($D86:O86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:Q36)=$D36,SUM($D86:P86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:R36)=$D36,SUM($D86:Q86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:S36)=$D36,SUM($D86:R86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:T36)=$D36,SUM($D86:S86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:U36)=$D36,SUM($D86:T86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:V36)=$D36,SUM($D86:U86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:W36)=$D36,SUM($D86:V86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:X36)=$D36,SUM($D86:W86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:Y36)=$D36,SUM($D86:X86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:Z36)=$D36,SUM($D86:Y86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AA36)=$D36,SUM($D86:Z86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AB36)=$D36,SUM($D86:AA86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AC36)=$D36,SUM($D86:AB86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AD36)=$D36,SUM($D86:AC86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AE36)=$D36,SUM($D86:AD86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AF36)=$D36,SUM($D86:AE86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AG36)=$D36,SUM($D86:AF86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AH36)=$D36,SUM($D86:AG86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AI36)=$D36,SUM($D86:AH86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AJ36)=$D36,SUM($D86:AI86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AK36)=$D36,SUM($D86:AJ86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AL36)=$D36,SUM($D86:AK86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AM36)=$D36,SUM($D86:AL86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AN36)=$D36,SUM($D86:AM86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AO36)=$D36,SUM($D86:AN86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AP36)=$D36,SUM($D86:AO86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AQ36)=$D36,SUM($D86:AP86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AR36)=$D36,SUM($D86:AQ86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AS36)=$D36,SUM($D86:AR86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AT36)=$D36,SUM($D86:AS86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AU36)=$D36,SUM($D86:AT86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AV36)=$D36,SUM($D86:AU86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AW36)=$D36,SUM($D86:AV86)=0),$D36,0)","v":0},{"$f":"IF(AND(SUM($E36:AX36)=$D36,SUM($D86:AW86)=0),$D36,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C87*12)","v":"2034-03-31"},24,null,{"$f":"IF(AND(SUM($E37:E37)=$D37,SUM($D87:D87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:F37)=$D37,SUM($D87:E87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:G37)=$D37,SUM($D87:F87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:H37)=$D37,SUM($D87:G87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:I37)=$D37,SUM($D87:H87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:J37)=$D37,SUM($D87:I87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:K37)=$D37,SUM($D87:J87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:L37)=$D37,SUM($D87:K87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:M37)=$D37,SUM($D87:L87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:N37)=$D37,SUM($D87:M87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:O37)=$D37,SUM($D87:N87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:P37)=$D37,SUM($D87:O87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:Q37)=$D37,SUM($D87:P87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:R37)=$D37,SUM($D87:Q87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:S37)=$D37,SUM($D87:R87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:T37)=$D37,SUM($D87:S87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:U37)=$D37,SUM($D87:T87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:V37)=$D37,SUM($D87:U87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:W37)=$D37,SUM($D87:V87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:X37)=$D37,SUM($D87:W87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:Y37)=$D37,SUM($D87:X87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:Z37)=$D37,SUM($D87:Y87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AA37)=$D37,SUM($D87:Z87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AB37)=$D37,SUM($D87:AA87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AC37)=$D37,SUM($D87:AB87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AD37)=$D37,SUM($D87:AC87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AE37)=$D37,SUM($D87:AD87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AF37)=$D37,SUM($D87:AE87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AG37)=$D37,SUM($D87:AF87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AH37)=$D37,SUM($D87:AG87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AI37)=$D37,SUM($D87:AH87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AJ37)=$D37,SUM($D87:AI87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AK37)=$D37,SUM($D87:AJ87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AL37)=$D37,SUM($D87:AK87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AM37)=$D37,SUM($D87:AL87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AN37)=$D37,SUM($D87:AM87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AO37)=$D37,SUM($D87:AN87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AP37)=$D37,SUM($D87:AO87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AQ37)=$D37,SUM($D87:AP87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AR37)=$D37,SUM($D87:AQ87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AS37)=$D37,SUM($D87:AR87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AT37)=$D37,SUM($D87:AS87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AU37)=$D37,SUM($D87:AT87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AV37)=$D37,SUM($D87:AU87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AW37)=$D37,SUM($D87:AV87)=0),$D37,0)","v":0},{"$f":"IF(AND(SUM($E37:AX37)=$D37,SUM($D87:AW87)=0),$D37,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C88*12)","v":"2035-03-31"},25,null,{"$f":"IF(AND(SUM($E38:E38)=$D38,SUM($D88:D88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:F38)=$D38,SUM($D88:E88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:G38)=$D38,SUM($D88:F88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:H38)=$D38,SUM($D88:G88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:I38)=$D38,SUM($D88:H88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:J38)=$D38,SUM($D88:I88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:K38)=$D38,SUM($D88:J88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:L38)=$D38,SUM($D88:K88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:M38)=$D38,SUM($D88:L88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:N38)=$D38,SUM($D88:M88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:O38)=$D38,SUM($D88:N88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:P38)=$D38,SUM($D88:O88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:Q38)=$D38,SUM($D88:P88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:R38)=$D38,SUM($D88:Q88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:S38)=$D38,SUM($D88:R88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:T38)=$D38,SUM($D88:S88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:U38)=$D38,SUM($D88:T88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:V38)=$D38,SUM($D88:U88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:W38)=$D38,SUM($D88:V88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:X38)=$D38,SUM($D88:W88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:Y38)=$D38,SUM($D88:X88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:Z38)=$D38,SUM($D88:Y88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AA38)=$D38,SUM($D88:Z88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AB38)=$D38,SUM($D88:AA88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AC38)=$D38,SUM($D88:AB88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AD38)=$D38,SUM($D88:AC88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AE38)=$D38,SUM($D88:AD88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AF38)=$D38,SUM($D88:AE88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AG38)=$D38,SUM($D88:AF88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AH38)=$D38,SUM($D88:AG88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AI38)=$D38,SUM($D88:AH88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AJ38)=$D38,SUM($D88:AI88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AK38)=$D38,SUM($D88:AJ88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AL38)=$D38,SUM($D88:AK88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AM38)=$D38,SUM($D88:AL88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AN38)=$D38,SUM($D88:AM88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AO38)=$D38,SUM($D88:AN88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AP38)=$D38,SUM($D88:AO88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AQ38)=$D38,SUM($D88:AP88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AR38)=$D38,SUM($D88:AQ88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AS38)=$D38,SUM($D88:AR88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AT38)=$D38,SUM($D88:AS88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AU38)=$D38,SUM($D88:AT88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AV38)=$D38,SUM($D88:AU88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AW38)=$D38,SUM($D88:AV88)=0),$D38,0)","v":0},{"$f":"IF(AND(SUM($E38:AX38)=$D38,SUM($D88:AW88)=0),$D38,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C89*12)","v":"2036-03-31"},26,null,{"$f":"IF(AND(SUM($E39:E39)=$D39,SUM($D89:D89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:F39)=$D39,SUM($D89:E89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:G39)=$D39,SUM($D89:F89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:H39)=$D39,SUM($D89:G89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:I39)=$D39,SUM($D89:H89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:J39)=$D39,SUM($D89:I89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:K39)=$D39,SUM($D89:J89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:L39)=$D39,SUM($D89:K89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:M39)=$D39,SUM($D89:L89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:N39)=$D39,SUM($D89:M89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:O39)=$D39,SUM($D89:N89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:P39)=$D39,SUM($D89:O89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:Q39)=$D39,SUM($D89:P89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:R39)=$D39,SUM($D89:Q89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:S39)=$D39,SUM($D89:R89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:T39)=$D39,SUM($D89:S89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:U39)=$D39,SUM($D89:T89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:V39)=$D39,SUM($D89:U89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:W39)=$D39,SUM($D89:V89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:X39)=$D39,SUM($D89:W89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:Y39)=$D39,SUM($D89:X89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:Z39)=$D39,SUM($D89:Y89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AA39)=$D39,SUM($D89:Z89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AB39)=$D39,SUM($D89:AA89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AC39)=$D39,SUM($D89:AB89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AD39)=$D39,SUM($D89:AC89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AE39)=$D39,SUM($D89:AD89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AF39)=$D39,SUM($D89:AE89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AG39)=$D39,SUM($D89:AF89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AH39)=$D39,SUM($D89:AG89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AI39)=$D39,SUM($D89:AH89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AJ39)=$D39,SUM($D89:AI89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AK39)=$D39,SUM($D89:AJ89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AL39)=$D39,SUM($D89:AK89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AM39)=$D39,SUM($D89:AL89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AN39)=$D39,SUM($D89:AM89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AO39)=$D39,SUM($D89:AN89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AP39)=$D39,SUM($D89:AO89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AQ39)=$D39,SUM($D89:AP89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AR39)=$D39,SUM($D89:AQ89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AS39)=$D39,SUM($D89:AR89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AT39)=$D39,SUM($D89:AS89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AU39)=$D39,SUM($D89:AT89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AV39)=$D39,SUM($D89:AU89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AW39)=$D39,SUM($D89:AV89)=0),$D39,0)","v":0},{"$f":"IF(AND(SUM($E39:AX39)=$D39,SUM($D89:AW89)=0),$D39,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C90*12)","v":"2037-03-31"},27,null,{"$f":"IF(AND(SUM($E40:E40)=$D40,SUM($D90:D90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:F40)=$D40,SUM($D90:E90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:G40)=$D40,SUM($D90:F90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:H40)=$D40,SUM($D90:G90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:I40)=$D40,SUM($D90:H90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:J40)=$D40,SUM($D90:I90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:K40)=$D40,SUM($D90:J90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:L40)=$D40,SUM($D90:K90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:M40)=$D40,SUM($D90:L90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:N40)=$D40,SUM($D90:M90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:O40)=$D40,SUM($D90:N90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:P40)=$D40,SUM($D90:O90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:Q40)=$D40,SUM($D90:P90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:R40)=$D40,SUM($D90:Q90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:S40)=$D40,SUM($D90:R90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:T40)=$D40,SUM($D90:S90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:U40)=$D40,SUM($D90:T90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:V40)=$D40,SUM($D90:U90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:W40)=$D40,SUM($D90:V90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:X40)=$D40,SUM($D90:W90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:Y40)=$D40,SUM($D90:X90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:Z40)=$D40,SUM($D90:Y90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AA40)=$D40,SUM($D90:Z90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AB40)=$D40,SUM($D90:AA90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AC40)=$D40,SUM($D90:AB90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AD40)=$D40,SUM($D90:AC90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AE40)=$D40,SUM($D90:AD90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AF40)=$D40,SUM($D90:AE90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AG40)=$D40,SUM($D90:AF90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AH40)=$D40,SUM($D90:AG90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AI40)=$D40,SUM($D90:AH90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AJ40)=$D40,SUM($D90:AI90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AK40)=$D40,SUM($D90:AJ90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AL40)=$D40,SUM($D90:AK90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AM40)=$D40,SUM($D90:AL90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AN40)=$D40,SUM($D90:AM90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AO40)=$D40,SUM($D90:AN90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AP40)=$D40,SUM($D90:AO90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AQ40)=$D40,SUM($D90:AP90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AR40)=$D40,SUM($D90:AQ90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AS40)=$D40,SUM($D90:AR90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AT40)=$D40,SUM($D90:AS90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AU40)=$D40,SUM($D90:AT90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AV40)=$D40,SUM($D90:AU90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AW40)=$D40,SUM($D90:AV90)=0),$D40,0)","v":0},{"$f":"IF(AND(SUM($E40:AX40)=$D40,SUM($D90:AW90)=0),$D40,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C91*12)","v":"2038-03-31"},28,null,{"$f":"IF(AND(SUM($E41:E41)=$D41,SUM($D91:D91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:F41)=$D41,SUM($D91:E91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:G41)=$D41,SUM($D91:F91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:H41)=$D41,SUM($D91:G91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:I41)=$D41,SUM($D91:H91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:J41)=$D41,SUM($D91:I91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:K41)=$D41,SUM($D91:J91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:L41)=$D41,SUM($D91:K91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:M41)=$D41,SUM($D91:L91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:N41)=$D41,SUM($D91:M91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:O41)=$D41,SUM($D91:N91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:P41)=$D41,SUM($D91:O91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:Q41)=$D41,SUM($D91:P91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:R41)=$D41,SUM($D91:Q91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:S41)=$D41,SUM($D91:R91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:T41)=$D41,SUM($D91:S91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:U41)=$D41,SUM($D91:T91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:V41)=$D41,SUM($D91:U91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:W41)=$D41,SUM($D91:V91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:X41)=$D41,SUM($D91:W91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:Y41)=$D41,SUM($D91:X91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:Z41)=$D41,SUM($D91:Y91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AA41)=$D41,SUM($D91:Z91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AB41)=$D41,SUM($D91:AA91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AC41)=$D41,SUM($D91:AB91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AD41)=$D41,SUM($D91:AC91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AE41)=$D41,SUM($D91:AD91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AF41)=$D41,SUM($D91:AE91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AG41)=$D41,SUM($D91:AF91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AH41)=$D41,SUM($D91:AG91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AI41)=$D41,SUM($D91:AH91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AJ41)=$D41,SUM($D91:AI91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AK41)=$D41,SUM($D91:AJ91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AL41)=$D41,SUM($D91:AK91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AM41)=$D41,SUM($D91:AL91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AN41)=$D41,SUM($D91:AM91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AO41)=$D41,SUM($D91:AN91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AP41)=$D41,SUM($D91:AO91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AQ41)=$D41,SUM($D91:AP91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AR41)=$D41,SUM($D91:AQ91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AS41)=$D41,SUM($D91:AR91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AT41)=$D41,SUM($D91:AS91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AU41)=$D41,SUM($D91:AT91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AV41)=$D41,SUM($D91:AU91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AW41)=$D41,SUM($D91:AV91)=0),$D41,0)","v":0},{"$f":"IF(AND(SUM($E41:AX41)=$D41,SUM($D91:AW91)=0),$D41,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C92*12)","v":"2039-03-31"},29,null,{"$f":"IF(AND(SUM($E42:E42)=$D42,SUM($D92:D92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:F42)=$D42,SUM($D92:E92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:G42)=$D42,SUM($D92:F92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:H42)=$D42,SUM($D92:G92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:I42)=$D42,SUM($D92:H92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:J42)=$D42,SUM($D92:I92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:K42)=$D42,SUM($D92:J92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:L42)=$D42,SUM($D92:K92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:M42)=$D42,SUM($D92:L92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:N42)=$D42,SUM($D92:M92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:O42)=$D42,SUM($D92:N92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:P42)=$D42,SUM($D92:O92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:Q42)=$D42,SUM($D92:P92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:R42)=$D42,SUM($D92:Q92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:S42)=$D42,SUM($D92:R92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:T42)=$D42,SUM($D92:S92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:U42)=$D42,SUM($D92:T92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:V42)=$D42,SUM($D92:U92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:W42)=$D42,SUM($D92:V92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:X42)=$D42,SUM($D92:W92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:Y42)=$D42,SUM($D92:X92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:Z42)=$D42,SUM($D92:Y92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AA42)=$D42,SUM($D92:Z92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AB42)=$D42,SUM($D92:AA92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AC42)=$D42,SUM($D92:AB92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AD42)=$D42,SUM($D92:AC92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AE42)=$D42,SUM($D92:AD92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AF42)=$D42,SUM($D92:AE92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AG42)=$D42,SUM($D92:AF92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AH42)=$D42,SUM($D92:AG92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AI42)=$D42,SUM($D92:AH92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AJ42)=$D42,SUM($D92:AI92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AK42)=$D42,SUM($D92:AJ92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AL42)=$D42,SUM($D92:AK92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AM42)=$D42,SUM($D92:AL92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AN42)=$D42,SUM($D92:AM92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AO42)=$D42,SUM($D92:AN92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AP42)=$D42,SUM($D92:AO92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AQ42)=$D42,SUM($D92:AP92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AR42)=$D42,SUM($D92:AQ92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AS42)=$D42,SUM($D92:AR92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AT42)=$D42,SUM($D92:AS92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AU42)=$D42,SUM($D92:AT92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AV42)=$D42,SUM($D92:AU92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AW42)=$D42,SUM($D92:AV92)=0),$D42,0)","v":0},{"$f":"IF(AND(SUM($E42:AX42)=$D42,SUM($D92:AW92)=0),$D42,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C93*12)","v":"2040-03-31"},30,null,{"$f":"IF(AND(SUM($E43:E43)=$D43,SUM($D93:D93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:F43)=$D43,SUM($D93:E93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:G43)=$D43,SUM($D93:F93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:H43)=$D43,SUM($D93:G93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:I43)=$D43,SUM($D93:H93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:J43)=$D43,SUM($D93:I93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:K43)=$D43,SUM($D93:J93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:L43)=$D43,SUM($D93:K93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:M43)=$D43,SUM($D93:L93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:N43)=$D43,SUM($D93:M93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:O43)=$D43,SUM($D93:N93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:P43)=$D43,SUM($D93:O93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:Q43)=$D43,SUM($D93:P93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:R43)=$D43,SUM($D93:Q93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:S43)=$D43,SUM($D93:R93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:T43)=$D43,SUM($D93:S93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:U43)=$D43,SUM($D93:T93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:V43)=$D43,SUM($D93:U93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:W43)=$D43,SUM($D93:V93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:X43)=$D43,SUM($D93:W93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:Y43)=$D43,SUM($D93:X93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:Z43)=$D43,SUM($D93:Y93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AA43)=$D43,SUM($D93:Z93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AB43)=$D43,SUM($D93:AA93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AC43)=$D43,SUM($D93:AB93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AD43)=$D43,SUM($D93:AC93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AE43)=$D43,SUM($D93:AD93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AF43)=$D43,SUM($D93:AE93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AG43)=$D43,SUM($D93:AF93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AH43)=$D43,SUM($D93:AG93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AI43)=$D43,SUM($D93:AH93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AJ43)=$D43,SUM($D93:AI93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AK43)=$D43,SUM($D93:AJ93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AL43)=$D43,SUM($D93:AK93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AM43)=$D43,SUM($D93:AL93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AN43)=$D43,SUM($D93:AM93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AO43)=$D43,SUM($D93:AN93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AP43)=$D43,SUM($D93:AO93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AQ43)=$D43,SUM($D93:AP93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AR43)=$D43,SUM($D93:AQ93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AS43)=$D43,SUM($D93:AR93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AT43)=$D43,SUM($D93:AS93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AU43)=$D43,SUM($D93:AT93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AV43)=$D43,SUM($D93:AU93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AW43)=$D43,SUM($D93:AV93)=0),$D43,0)","v":0},{"$f":"IF(AND(SUM($E43:AX43)=$D43,SUM($D93:AW93)=0),$D43,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C94*12)","v":"2041-03-31"},31,null,{"$f":"IF(AND(SUM($E44:E44)=$D44,SUM($D94:D94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:F44)=$D44,SUM($D94:E94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:G44)=$D44,SUM($D94:F94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:H44)=$D44,SUM($D94:G94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:I44)=$D44,SUM($D94:H94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:J44)=$D44,SUM($D94:I94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:K44)=$D44,SUM($D94:J94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:L44)=$D44,SUM($D94:K94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:M44)=$D44,SUM($D94:L94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:N44)=$D44,SUM($D94:M94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:O44)=$D44,SUM($D94:N94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:P44)=$D44,SUM($D94:O94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:Q44)=$D44,SUM($D94:P94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:R44)=$D44,SUM($D94:Q94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:S44)=$D44,SUM($D94:R94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:T44)=$D44,SUM($D94:S94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:U44)=$D44,SUM($D94:T94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:V44)=$D44,SUM($D94:U94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:W44)=$D44,SUM($D94:V94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:X44)=$D44,SUM($D94:W94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:Y44)=$D44,SUM($D94:X94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:Z44)=$D44,SUM($D94:Y94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AA44)=$D44,SUM($D94:Z94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AB44)=$D44,SUM($D94:AA94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AC44)=$D44,SUM($D94:AB94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AD44)=$D44,SUM($D94:AC94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AE44)=$D44,SUM($D94:AD94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AF44)=$D44,SUM($D94:AE94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AG44)=$D44,SUM($D94:AF94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AH44)=$D44,SUM($D94:AG94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AI44)=$D44,SUM($D94:AH94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AJ44)=$D44,SUM($D94:AI94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AK44)=$D44,SUM($D94:AJ94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AL44)=$D44,SUM($D94:AK94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AM44)=$D44,SUM($D94:AL94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AN44)=$D44,SUM($D94:AM94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AO44)=$D44,SUM($D94:AN94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AP44)=$D44,SUM($D94:AO94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AQ44)=$D44,SUM($D94:AP94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AR44)=$D44,SUM($D94:AQ94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AS44)=$D44,SUM($D94:AR94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AT44)=$D44,SUM($D94:AS94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AU44)=$D44,SUM($D94:AT94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AV44)=$D44,SUM($D94:AU94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AW44)=$D44,SUM($D94:AV94)=0),$D44,0)","v":0},{"$f":"IF(AND(SUM($E44:AX44)=$D44,SUM($D94:AW94)=0),$D44,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C95*12)","v":"2042-03-31"},32,null,{"$f":"IF(AND(SUM($E45:E45)=$D45,SUM($D95:D95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:F45)=$D45,SUM($D95:E95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:G45)=$D45,SUM($D95:F95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:H45)=$D45,SUM($D95:G95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:I45)=$D45,SUM($D95:H95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:J45)=$D45,SUM($D95:I95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:K45)=$D45,SUM($D95:J95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:L45)=$D45,SUM($D95:K95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:M45)=$D45,SUM($D95:L95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:N45)=$D45,SUM($D95:M95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:O45)=$D45,SUM($D95:N95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:P45)=$D45,SUM($D95:O95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:Q45)=$D45,SUM($D95:P95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:R45)=$D45,SUM($D95:Q95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:S45)=$D45,SUM($D95:R95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:T45)=$D45,SUM($D95:S95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:U45)=$D45,SUM($D95:T95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:V45)=$D45,SUM($D95:U95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:W45)=$D45,SUM($D95:V95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:X45)=$D45,SUM($D95:W95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:Y45)=$D45,SUM($D95:X95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:Z45)=$D45,SUM($D95:Y95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AA45)=$D45,SUM($D95:Z95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AB45)=$D45,SUM($D95:AA95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AC45)=$D45,SUM($D95:AB95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AD45)=$D45,SUM($D95:AC95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AE45)=$D45,SUM($D95:AD95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AF45)=$D45,SUM($D95:AE95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AG45)=$D45,SUM($D95:AF95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AH45)=$D45,SUM($D95:AG95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AI45)=$D45,SUM($D95:AH95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AJ45)=$D45,SUM($D95:AI95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AK45)=$D45,SUM($D95:AJ95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AL45)=$D45,SUM($D95:AK95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AM45)=$D45,SUM($D95:AL95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AN45)=$D45,SUM($D95:AM95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AO45)=$D45,SUM($D95:AN95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AP45)=$D45,SUM($D95:AO95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AQ45)=$D45,SUM($D95:AP95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AR45)=$D45,SUM($D95:AQ95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AS45)=$D45,SUM($D95:AR95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AT45)=$D45,SUM($D95:AS95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AU45)=$D45,SUM($D95:AT95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AV45)=$D45,SUM($D95:AU95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AW45)=$D45,SUM($D95:AV95)=0),$D45,0)","v":0},{"$f":"IF(AND(SUM($E45:AX45)=$D45,SUM($D95:AW95)=0),$D45,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C96*12)","v":"2043-03-31"},33,null,{"$f":"IF(AND(SUM($E46:E46)=$D46,SUM($D96:D96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:F46)=$D46,SUM($D96:E96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:G46)=$D46,SUM($D96:F96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:H46)=$D46,SUM($D96:G96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:I46)=$D46,SUM($D96:H96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:J46)=$D46,SUM($D96:I96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:K46)=$D46,SUM($D96:J96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:L46)=$D46,SUM($D96:K96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:M46)=$D46,SUM($D96:L96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:N46)=$D46,SUM($D96:M96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:O46)=$D46,SUM($D96:N96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:P46)=$D46,SUM($D96:O96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:Q46)=$D46,SUM($D96:P96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:R46)=$D46,SUM($D96:Q96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:S46)=$D46,SUM($D96:R96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:T46)=$D46,SUM($D96:S96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:U46)=$D46,SUM($D96:T96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:V46)=$D46,SUM($D96:U96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:W46)=$D46,SUM($D96:V96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:X46)=$D46,SUM($D96:W96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:Y46)=$D46,SUM($D96:X96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:Z46)=$D46,SUM($D96:Y96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AA46)=$D46,SUM($D96:Z96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AB46)=$D46,SUM($D96:AA96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AC46)=$D46,SUM($D96:AB96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AD46)=$D46,SUM($D96:AC96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AE46)=$D46,SUM($D96:AD96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AF46)=$D46,SUM($D96:AE96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AG46)=$D46,SUM($D96:AF96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AH46)=$D46,SUM($D96:AG96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AI46)=$D46,SUM($D96:AH96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AJ46)=$D46,SUM($D96:AI96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AK46)=$D46,SUM($D96:AJ96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AL46)=$D46,SUM($D96:AK96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AM46)=$D46,SUM($D96:AL96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AN46)=$D46,SUM($D96:AM96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AO46)=$D46,SUM($D96:AN96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AP46)=$D46,SUM($D96:AO96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AQ46)=$D46,SUM($D96:AP96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AR46)=$D46,SUM($D96:AQ96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AS46)=$D46,SUM($D96:AR96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AT46)=$D46,SUM($D96:AS96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AU46)=$D46,SUM($D96:AT96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AV46)=$D46,SUM($D96:AU96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AW46)=$D46,SUM($D96:AV96)=0),$D46,0)","v":0},{"$f":"IF(AND(SUM($E46:AX46)=$D46,SUM($D96:AW96)=0),$D46,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C97*12)","v":"2044-03-31"},34,null,{"$f":"IF(AND(SUM($E47:E47)=$D47,SUM($D97:D97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:F47)=$D47,SUM($D97:E97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:G47)=$D47,SUM($D97:F97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:H47)=$D47,SUM($D97:G97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:I47)=$D47,SUM($D97:H97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:J47)=$D47,SUM($D97:I97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:K47)=$D47,SUM($D97:J97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:L47)=$D47,SUM($D97:K97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:M47)=$D47,SUM($D97:L97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:N47)=$D47,SUM($D97:M97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:O47)=$D47,SUM($D97:N97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:P47)=$D47,SUM($D97:O97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:Q47)=$D47,SUM($D97:P97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:R47)=$D47,SUM($D97:Q97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:S47)=$D47,SUM($D97:R97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:T47)=$D47,SUM($D97:S97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:U47)=$D47,SUM($D97:T97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:V47)=$D47,SUM($D97:U97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:W47)=$D47,SUM($D97:V97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:X47)=$D47,SUM($D97:W97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:Y47)=$D47,SUM($D97:X97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:Z47)=$D47,SUM($D97:Y97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AA47)=$D47,SUM($D97:Z97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AB47)=$D47,SUM($D97:AA97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AC47)=$D47,SUM($D97:AB97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AD47)=$D47,SUM($D97:AC97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AE47)=$D47,SUM($D97:AD97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AF47)=$D47,SUM($D97:AE97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AG47)=$D47,SUM($D97:AF97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AH47)=$D47,SUM($D97:AG97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AI47)=$D47,SUM($D97:AH97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AJ47)=$D47,SUM($D97:AI97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AK47)=$D47,SUM($D97:AJ97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AL47)=$D47,SUM($D97:AK97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AM47)=$D47,SUM($D97:AL97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AN47)=$D47,SUM($D97:AM97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AO47)=$D47,SUM($D97:AN97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AP47)=$D47,SUM($D97:AO97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AQ47)=$D47,SUM($D97:AP97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AR47)=$D47,SUM($D97:AQ97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AS47)=$D47,SUM($D97:AR97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AT47)=$D47,SUM($D97:AS97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AU47)=$D47,SUM($D97:AT97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AV47)=$D47,SUM($D97:AU97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AW47)=$D47,SUM($D97:AV97)=0),$D47,0)","v":0},{"$f":"IF(AND(SUM($E47:AX47)=$D47,SUM($D97:AW97)=0),$D47,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C98*12)","v":"2045-03-31"},35,null,{"$f":"IF(AND(SUM($E48:E48)=$D48,SUM($D98:D98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:F48)=$D48,SUM($D98:E98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:G48)=$D48,SUM($D98:F98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:H48)=$D48,SUM($D98:G98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:I48)=$D48,SUM($D98:H98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:J48)=$D48,SUM($D98:I98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:K48)=$D48,SUM($D98:J98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:L48)=$D48,SUM($D98:K98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:M48)=$D48,SUM($D98:L98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:N48)=$D48,SUM($D98:M98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:O48)=$D48,SUM($D98:N98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:P48)=$D48,SUM($D98:O98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:Q48)=$D48,SUM($D98:P98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:R48)=$D48,SUM($D98:Q98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:S48)=$D48,SUM($D98:R98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:T48)=$D48,SUM($D98:S98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:U48)=$D48,SUM($D98:T98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:V48)=$D48,SUM($D98:U98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:W48)=$D48,SUM($D98:V98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:X48)=$D48,SUM($D98:W98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:Y48)=$D48,SUM($D98:X98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:Z48)=$D48,SUM($D98:Y98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AA48)=$D48,SUM($D98:Z98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AB48)=$D48,SUM($D98:AA98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AC48)=$D48,SUM($D98:AB98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AD48)=$D48,SUM($D98:AC98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AE48)=$D48,SUM($D98:AD98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AF48)=$D48,SUM($D98:AE98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AG48)=$D48,SUM($D98:AF98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AH48)=$D48,SUM($D98:AG98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AI48)=$D48,SUM($D98:AH98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AJ48)=$D48,SUM($D98:AI98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AK48)=$D48,SUM($D98:AJ98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AL48)=$D48,SUM($D98:AK98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AM48)=$D48,SUM($D98:AL98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AN48)=$D48,SUM($D98:AM98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AO48)=$D48,SUM($D98:AN98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AP48)=$D48,SUM($D98:AO98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AQ48)=$D48,SUM($D98:AP98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AR48)=$D48,SUM($D98:AQ98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AS48)=$D48,SUM($D98:AR98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AT48)=$D48,SUM($D98:AS98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AU48)=$D48,SUM($D98:AT98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AV48)=$D48,SUM($D98:AU98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AW48)=$D48,SUM($D98:AV98)=0),$D48,0)","v":0},{"$f":"IF(AND(SUM($E48:AX48)=$D48,SUM($D98:AW98)=0),$D48,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C99*12)","v":"2046-03-31"},36,null,{"$f":"IF(AND(SUM($E49:E49)=$D49,SUM($D99:D99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:F49)=$D49,SUM($D99:E99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:G49)=$D49,SUM($D99:F99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:H49)=$D49,SUM($D99:G99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:I49)=$D49,SUM($D99:H99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:J49)=$D49,SUM($D99:I99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:K49)=$D49,SUM($D99:J99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:L49)=$D49,SUM($D99:K99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:M49)=$D49,SUM($D99:L99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:N49)=$D49,SUM($D99:M99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:O49)=$D49,SUM($D99:N99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:P49)=$D49,SUM($D99:O99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:Q49)=$D49,SUM($D99:P99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:R49)=$D49,SUM($D99:Q99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:S49)=$D49,SUM($D99:R99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:T49)=$D49,SUM($D99:S99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:U49)=$D49,SUM($D99:T99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:V49)=$D49,SUM($D99:U99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:W49)=$D49,SUM($D99:V99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:X49)=$D49,SUM($D99:W99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:Y49)=$D49,SUM($D99:X99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:Z49)=$D49,SUM($D99:Y99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AA49)=$D49,SUM($D99:Z99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AB49)=$D49,SUM($D99:AA99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AC49)=$D49,SUM($D99:AB99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AD49)=$D49,SUM($D99:AC99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AE49)=$D49,SUM($D99:AD99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AF49)=$D49,SUM($D99:AE99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AG49)=$D49,SUM($D99:AF99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AH49)=$D49,SUM($D99:AG99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AI49)=$D49,SUM($D99:AH99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AJ49)=$D49,SUM($D99:AI99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AK49)=$D49,SUM($D99:AJ99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AL49)=$D49,SUM($D99:AK99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AM49)=$D49,SUM($D99:AL99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AN49)=$D49,SUM($D99:AM99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AO49)=$D49,SUM($D99:AN99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AP49)=$D49,SUM($D99:AO99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AQ49)=$D49,SUM($D99:AP99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AR49)=$D49,SUM($D99:AQ99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AS49)=$D49,SUM($D99:AR99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AT49)=$D49,SUM($D99:AS99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AU49)=$D49,SUM($D99:AT99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AV49)=$D49,SUM($D99:AU99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AW49)=$D49,SUM($D99:AV99)=0),$D49,0)","v":0},{"$f":"IF(AND(SUM($E49:AX49)=$D49,SUM($D99:AW99)=0),$D49,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C100*12)","v":"2047-03-31"},37,null,{"$f":"IF(AND(SUM($E50:E50)=$D50,SUM($D100:D100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:F50)=$D50,SUM($D100:E100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:G50)=$D50,SUM($D100:F100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:H50)=$D50,SUM($D100:G100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:I50)=$D50,SUM($D100:H100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:J50)=$D50,SUM($D100:I100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:K50)=$D50,SUM($D100:J100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:L50)=$D50,SUM($D100:K100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:M50)=$D50,SUM($D100:L100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:N50)=$D50,SUM($D100:M100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:O50)=$D50,SUM($D100:N100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:P50)=$D50,SUM($D100:O100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:Q50)=$D50,SUM($D100:P100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:R50)=$D50,SUM($D100:Q100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:S50)=$D50,SUM($D100:R100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:T50)=$D50,SUM($D100:S100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:U50)=$D50,SUM($D100:T100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:V50)=$D50,SUM($D100:U100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:W50)=$D50,SUM($D100:V100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:X50)=$D50,SUM($D100:W100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:Y50)=$D50,SUM($D100:X100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:Z50)=$D50,SUM($D100:Y100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AA50)=$D50,SUM($D100:Z100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AB50)=$D50,SUM($D100:AA100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AC50)=$D50,SUM($D100:AB100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AD50)=$D50,SUM($D100:AC100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AE50)=$D50,SUM($D100:AD100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AF50)=$D50,SUM($D100:AE100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AG50)=$D50,SUM($D100:AF100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AH50)=$D50,SUM($D100:AG100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AI50)=$D50,SUM($D100:AH100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AJ50)=$D50,SUM($D100:AI100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AK50)=$D50,SUM($D100:AJ100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AL50)=$D50,SUM($D100:AK100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AM50)=$D50,SUM($D100:AL100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AN50)=$D50,SUM($D100:AM100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AO50)=$D50,SUM($D100:AN100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AP50)=$D50,SUM($D100:AO100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AQ50)=$D50,SUM($D100:AP100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AR50)=$D50,SUM($D100:AQ100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AS50)=$D50,SUM($D100:AR100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AT50)=$D50,SUM($D100:AS100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AU50)=$D50,SUM($D100:AT100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AV50)=$D50,SUM($D100:AU100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AW50)=$D50,SUM($D100:AV100)=0),$D50,0)","v":0},{"$f":"IF(AND(SUM($E50:AX50)=$D50,SUM($D100:AW100)=0),$D50,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C101*12)","v":"2048-03-31"},38,null,{"$f":"IF(AND(SUM($E51:E51)=$D51,SUM($D101:D101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:F51)=$D51,SUM($D101:E101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:G51)=$D51,SUM($D101:F101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:H51)=$D51,SUM($D101:G101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:I51)=$D51,SUM($D101:H101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:J51)=$D51,SUM($D101:I101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:K51)=$D51,SUM($D101:J101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:L51)=$D51,SUM($D101:K101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:M51)=$D51,SUM($D101:L101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:N51)=$D51,SUM($D101:M101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:O51)=$D51,SUM($D101:N101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:P51)=$D51,SUM($D101:O101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:Q51)=$D51,SUM($D101:P101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:R51)=$D51,SUM($D101:Q101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:S51)=$D51,SUM($D101:R101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:T51)=$D51,SUM($D101:S101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:U51)=$D51,SUM($D101:T101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:V51)=$D51,SUM($D101:U101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:W51)=$D51,SUM($D101:V101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:X51)=$D51,SUM($D101:W101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:Y51)=$D51,SUM($D101:X101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:Z51)=$D51,SUM($D101:Y101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AA51)=$D51,SUM($D101:Z101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AB51)=$D51,SUM($D101:AA101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AC51)=$D51,SUM($D101:AB101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AD51)=$D51,SUM($D101:AC101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AE51)=$D51,SUM($D101:AD101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AF51)=$D51,SUM($D101:AE101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AG51)=$D51,SUM($D101:AF101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AH51)=$D51,SUM($D101:AG101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AI51)=$D51,SUM($D101:AH101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AJ51)=$D51,SUM($D101:AI101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AK51)=$D51,SUM($D101:AJ101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AL51)=$D51,SUM($D101:AK101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AM51)=$D51,SUM($D101:AL101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AN51)=$D51,SUM($D101:AM101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AO51)=$D51,SUM($D101:AN101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AP51)=$D51,SUM($D101:AO101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AQ51)=$D51,SUM($D101:AP101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AR51)=$D51,SUM($D101:AQ101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AS51)=$D51,SUM($D101:AR101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AT51)=$D51,SUM($D101:AS101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AU51)=$D51,SUM($D101:AT101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AV51)=$D51,SUM($D101:AU101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AW51)=$D51,SUM($D101:AV101)=0),$D51,0)","v":0},{"$f":"IF(AND(SUM($E51:AX51)=$D51,SUM($D101:AW101)=0),$D51,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C102*12)","v":"2049-03-31"},39,null,{"$f":"IF(AND(SUM($E52:E52)=$D52,SUM($D102:D102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:F52)=$D52,SUM($D102:E102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:G52)=$D52,SUM($D102:F102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:H52)=$D52,SUM($D102:G102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:I52)=$D52,SUM($D102:H102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:J52)=$D52,SUM($D102:I102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:K52)=$D52,SUM($D102:J102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:L52)=$D52,SUM($D102:K102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:M52)=$D52,SUM($D102:L102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:N52)=$D52,SUM($D102:M102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:O52)=$D52,SUM($D102:N102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:P52)=$D52,SUM($D102:O102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:Q52)=$D52,SUM($D102:P102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:R52)=$D52,SUM($D102:Q102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:S52)=$D52,SUM($D102:R102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:T52)=$D52,SUM($D102:S102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:U52)=$D52,SUM($D102:T102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:V52)=$D52,SUM($D102:U102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:W52)=$D52,SUM($D102:V102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:X52)=$D52,SUM($D102:W102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:Y52)=$D52,SUM($D102:X102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:Z52)=$D52,SUM($D102:Y102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AA52)=$D52,SUM($D102:Z102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AB52)=$D52,SUM($D102:AA102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AC52)=$D52,SUM($D102:AB102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AD52)=$D52,SUM($D102:AC102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AE52)=$D52,SUM($D102:AD102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AF52)=$D52,SUM($D102:AE102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AG52)=$D52,SUM($D102:AF102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AH52)=$D52,SUM($D102:AG102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AI52)=$D52,SUM($D102:AH102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AJ52)=$D52,SUM($D102:AI102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AK52)=$D52,SUM($D102:AJ102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AL52)=$D52,SUM($D102:AK102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AM52)=$D52,SUM($D102:AL102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AN52)=$D52,SUM($D102:AM102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AO52)=$D52,SUM($D102:AN102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AP52)=$D52,SUM($D102:AO102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AQ52)=$D52,SUM($D102:AP102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AR52)=$D52,SUM($D102:AQ102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AS52)=$D52,SUM($D102:AR102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AT52)=$D52,SUM($D102:AS102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AU52)=$D52,SUM($D102:AT102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AV52)=$D52,SUM($D102:AU102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AW52)=$D52,SUM($D102:AV102)=0),$D52,0)","v":0},{"$f":"IF(AND(SUM($E52:AX52)=$D52,SUM($D102:AW102)=0),$D52,0)","v":0}]
["Removals from RAV",{"$f":"EOMONTH(CommonInputs!$J$5,C103*12)","v":"2050-03-31"},40,null,{"$f":"IF(AND(SUM($E53:E53)=$D53,SUM($D103:D103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:F53)=$D53,SUM($D103:E103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:G53)=$D53,SUM($D103:F103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:H53)=$D53,SUM($D103:G103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:I53)=$D53,SUM($D103:H103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:J53)=$D53,SUM($D103:I103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:K53)=$D53,SUM($D103:J103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:L53)=$D53,SUM($D103:K103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:M53)=$D53,SUM($D103:L103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:N53)=$D53,SUM($D103:M103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:O53)=$D53,SUM($D103:N103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:P53)=$D53,SUM($D103:O103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:Q53)=$D53,SUM($D103:P103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:R53)=$D53,SUM($D103:Q103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:S53)=$D53,SUM($D103:R103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:T53)=$D53,SUM($D103:S103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:U53)=$D53,SUM($D103:T103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:V53)=$D53,SUM($D103:U103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:W53)=$D53,SUM($D103:V103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:X53)=$D53,SUM($D103:W103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:Y53)=$D53,SUM($D103:X103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:Z53)=$D53,SUM($D103:Y103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AA53)=$D53,SUM($D103:Z103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AB53)=$D53,SUM($D103:AA103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AC53)=$D53,SUM($D103:AB103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AD53)=$D53,SUM($D103:AC103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AE53)=$D53,SUM($D103:AD103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AF53)=$D53,SUM($D103:AE103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AG53)=$D53,SUM($D103:AF103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AH53)=$D53,SUM($D103:AG103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AI53)=$D53,SUM($D103:AH103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AJ53)=$D53,SUM($D103:AI103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AK53)=$D53,SUM($D103:AJ103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AL53)=$D53,SUM($D103:AK103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AM53)=$D53,SUM($D103:AL103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AN53)=$D53,SUM($D103:AM103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AO53)=$D53,SUM($D103:AN103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AP53)=$D53,SUM($D103:AO103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AQ53)=$D53,SUM($D103:AP103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AR53)=$D53,SUM($D103:AQ103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AS53)=$D53,SUM($D103:AR103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AT53)=$D53,SUM($D103:AS103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AU53)=$D53,SUM($D103:AT103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AV53)=$D53,SUM($D103:AU103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AW53)=$D53,SUM($D103:AV103)=0),$D53,0)","v":0},{"$f":"IF(AND(SUM($E53:AX53)=$D53,SUM($D103:AW103)=0),$D53,0)","v":0}]
["Removals from RAV total",null,null,null,{"$f":"SUM(E58:E103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9830748123750634,31.548223922965065,84.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Disposals",null,null,{"$f":"RealRAV!E45","v":0},{"$f":"RealRAV!F45","v":0},{"$f":"RealRAV!G45","v":0},{"$f":"RealRAV!H45","v":0},{"$f":"RealRAV!I45","v":0},{"$f":"RealRAV!J45","v":0},{"$f":"RealRAV!K45","v":0},{"$f":"RealRAV!L45","v":0},{"$f":"RealRAV!M45","v":0},{"$f":"RealRAV!N45","v":0},{"$f":"RealRAV!O45","v":0},{"$f":"RealRAV!P45","v":0},{"$f":"RealRAV!Q45","v":0},{"$f":"RealRAV!R45","v":0},{"$f":"RealRAV!S45","v":0},{"$f":"RealRAV!T45","v":0},{"$f":"RealRAV!U45","v":0},{"$f":"RealRAV!V45","v":0},{"$f":"RealRAV!W45","v":0},{"$f":"RealRAV!X45","v":0},{"$f":"RealRAV!Y45","v":0},{"$f":"RealRAV!Z45","v":0},{"$f":"RealRAV!AA45","v":0},{"$f":"RealRAV!AB45","v":0},{"$f":"RealRAV!AC45","v":0},{"$f":"RealRAV!AD45","v":0},{"$f":"RealRAV!AE45","v":0},{"$f":"RealRAV!AF45","v":0},{"$f":"RealRAV!AG45","v":0},{"$f":"RealRAV!AH45","v":0},{"$f":"RealRAV!AI45","v":0},{"$f":"RealRAV!AJ45","v":0},{"$f":"RealRAV!AK45","v":0},{"$f":"RealRAV!AL45","v":0},{"$f":"RealRAV!AM45","v":0},{"$f":"RealRAV!AN45","v":0},{"$f":"RealRAV!AO45","v":0},{"$f":"RealRAV!AP45","v":0},{"$f":"RealRAV!AQ45","v":0},{"$f":"RealRAV!AR45","v":0},{"$f":"RealRAV!AS45","v":0},{"$f":"RealRAV!AT45","v":0},{"$f":"RealRAV!AU45","v":0},{"$f":"RealRAV!AV45","v":0},{"$f":"RealRAV!AW45","v":0},{"$f":"RealRAV!AX45","v":0}]
[null,"Balance cf",null,null,{"$f":"E56+E57-E104-E105","v":0},0,0,0,0,0,4.9830748123750634,36.53129873534013,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,121.13129873534012,116.14822392296506,84.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Accumulated depreciation","Opening balance bf",null,null,{"$f":"D112","v":0},{"$f":"E112","v":0},0,0,0,0,0,0,0.24915374061875317,2.0757186773857597,8.1322836141527652,14.188848550919772,20.245413487686779,26.301978424453786,32.358543361220789,38.415108297987793,44.471673234754796,50.528238171521799,56.584803108288803,62.641368045055806,68.697932981822817,74.75449791858982,80.811062855356823,86.867627792123827,92.92419272889083,98.980757665657833,105.03732260242484,106.11081272681677,80.369999999999948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Regulatory depreciation",null,null,{"$f":"SUM(E8:E53)","v":0},0,0,0,0,0,0,0.24915374061875317,1.8265649367670065,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.056564936767006,6.0565649367670051,5.8074111961482435,4.2299999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Removals from RAV",null,null,{"$f":"-E104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4.9830748123750634,-31.548223922965065,-84.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Closing value cf",null,null,{"$f":"SUM(E108:E110)","v":0},0,0,0,0,0,0,0.24915374061875317,2.0757186773857597,8.1322836141527652,14.188848550919772,20.245413487686779,26.301978424453786,32.358543361220789,38.415108297987793,44.471673234754796,50.528238171521799,56.584803108288803,62.641368045055806,68.697932981822817,74.75449791858982,80.811062855356823,86.867627792123827,92.92419272889083,98.980757665657833,105.03732260242484,106.11081272681677,80.369999999999948,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net value after regulatory depreciation",null,null,{"$f":"E106-E112","v":0},0,0,0,0,0,4.9830748123750634,36.282144994721378,119.05558005795436,112.99901512118736,106.94245018442035,100.88588524765335,94.829320310886345,88.772755374119328,82.716190437352338,76.659625500585321,70.603060563818332,64.546495627051314,58.489930690284318,52.433365753517307,46.376800816750304,40.320235879983301,34.263670943216297,28.207106006449294,22.150541069682291,16.093976132915287,10.037411196148284,4.2300000000000466,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RevCalcs","index":16,"n_rows":70,"n_cols":21,"rows_kept":70,"cut":false,"hidden":false,"merged":[[2,13,2,20]]}
[null,{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"}]
[null,null,"Formula year",null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},{"$f":"K2+1","v":2},{"$f":"L2+1","v":3},{"$f":"M2+1","v":4},{"$f":"N2+1","v":5},{"$f":"O2+1","v":6},7,8,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
[null,"Vanilla Weighted Average Cost of Capital ('Vanilla WACC')"]
[null,null,"Pre-tax cost of debt",null,{"$f":"CommonInputs!E23","v":4.4499999999999998E-2},{"$f":"CommonInputs!F23","v":4.4499999999999998E-2},{"$f":"CommonInputs!G23","v":4.4499999999999998E-2},{"$f":"CommonInputs!H23","v":3.7499999999999999E-2},{"$f":"CommonInputs!I23","v":3.7499999999999999E-2},{"$f":"CommonInputs!J23","v":3.7499999999999999E-2},{"$f":"CommonInputs!K23","v":3.7499999999999999E-2},{"$f":"CommonInputs!L23","v":3.7499999999999999E-2},{"$f":"CommonInputs!M23","v":3.2500000000000001E-2},{"$f":"CommonInputs!N23","v":3.0300000000000001E-2},{"$f":"CommonInputs!O23","v":3.0300000000000001E-2},{"$f":"CommonInputs!P23","v":3.0300000000000001E-2},{"$f":"CommonInputs!Q23","v":3.0300000000000001E-2},{"$f":"CommonInputs!R23","v":3.0300000000000001E-2},{"$f":"CommonInputs!S23","v":3.0300000000000001E-2},{"$f":"CommonInputs!T23","v":3.0300000000000001E-2},{"$f":"CommonInputs!U23","v":3.0300000000000001E-2}]
[null,null,"Post-tax cost of equity",null,{"$f":"CommonInputs!E24","v":6.25E-2},{"$f":"CommonInputs!F24","v":6.25E-2},{"$f":"CommonInputs!G24","v":6.25E-2},{"$f":"CommonInputs!H24","v":7.0000000000000007E-2},{"$f":"CommonInputs!I24","v":7.0000000000000007E-2},{"$f":"CommonInputs!J24","v":7.0000000000000007E-2},{"$f":"CommonInputs!K24","v":7.0000000000000007E-2},{"$f":"CommonInputs!L24","v":7.0000000000000007E-2},{"$f":"CommonInputs!M24","v":7.0000000000000007E-2},{"$f":"CommonInputs!N24","v":7.0000000000000007E-2},{"$f":"CommonInputs!O24","v":7.0000000000000007E-2},{"$f":"CommonInputs!P24","v":7.0000000000000007E-2},{"$f":"CommonInputs!Q24","v":7.0000000000000007E-2},{"$f":"CommonInputs!R24","v":7.0000000000000007E-2},{"$f":"CommonInputs!S24","v":7.0000000000000007E-2},{"$f":"CommonInputs!T24","v":7.0000000000000007E-2},{"$f":"CommonInputs!U24","v":7.0000000000000007E-2}]
[null,null,"Gearing",null,{"$f":"CommonInputs!E26","v":0.6},{"$f":"CommonInputs!F26","v":0.6},{"$f":"CommonInputs!G26","v":0.6},{"$f":"CommonInputs!H26","v":0.6},{"$f":"CommonInputs!I26","v":0.6},{"$f":"CommonInputs!J26","v":0.6},{"$f":"CommonInputs!K26","v":0.6},{"$f":"CommonInputs!L26","v":0.6},{"$f":"CommonInputs!M26","v":0.6},{"$f":"CommonInputs!N26","v":0.55000000000000004},{"$f":"CommonInputs!O26","v":0.55000000000000004},{"$f":"CommonInputs!P26","v":0.55000000000000004},{"$f":"CommonInputs!Q26","v":0.55000000000000004},{"$f":"CommonInputs!R26","v":0.55000000000000004},{"$f":"CommonInputs!S26","v":0.55000000000000004},{"$f":"CommonInputs!T26","v":0.55000000000000004},{"$f":"CommonInputs!U26","v":0.55000000000000004}]
[null,null,"Vanilla WACC",null,{"$f":"E5*E7+E6*(1-E7)","v":5.1699999999999996E-2},{"$f":"F5*F7+F6*(1-F7)","v":5.1699999999999996E-2},{"$f":"G5*G7+G6*(1-G7)","v":5.1699999999999996E-2},{"$f":"H5*H7+H6*(1-H7)","v":5.0500000000000003E-2},{"$f":"I5*I7+I6*(1-I7)","v":5.0500000000000003E-2},{"$f":"J5*J7+J6*(1-J7)","v":5.0500000000000003E-2},5.0500000000000003E-2,5.0500000000000003E-2,4.7500000000000001E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2,4.8164999999999999E-2]
[]
["£m 09/10","Price control revenue"]
[null,null,"Fast pot expenditure",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,IQI!M193)","v":24.599999999999998},{"$f":"IQI!N193","v":32.341423677629329},{"$f":"IQI!O193","v":34.458642051030651},{"$f":"IQI!P193","v":24.30742983769645},{"$f":"IQI!Q193","v":13.899459172589143},{"$f":"IQI!R193","v":12.75408932154861},{"$f":"IQI!S193","v":13.280641138497677},{"$f":"IQI!T193","v":14.915107505148169},{"$f":"IQI!U193","v":11.879776815619303}]
[null,null,"Non-controllable operating costs",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,IQI!M283)","v":24.1},{"$f":"IQI!N283","v":24.1},{"$f":"IQI!O283","v":24.1},{"$f":"IQI!P283","v":24.1},{"$f":"IQI!Q283","v":24.1},{"$f":"IQI!R283","v":24.1},{"$f":"IQI!S283","v":24.1},{"$f":"IQI!T283","v":24.1},{"$f":"IQI!U283","v":24.1}]
[null,null,"Revenue driver & other income",null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!M878),0)","v":0},{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!N878),0)","v":0},{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!O878),0)","v":0},{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!P878),0)","v":0},{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!Q878),0)","v":0},{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!R878),0)","v":0},{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!S878),0)","v":0},{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!T878),0)","v":0},{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!U878),0)","v":0}]
[null,null,"Additional income",null,null,null,null,null,null,null,null,null,null,{"$f":"IQI!$C$23*Input!N298/Input!$V298","v":8.6505284849432531},{"$f":"IQI!$C$23*Input!O298/Input!$V298","v":9.2168318743831499},{"$f":"IQI!$C$23*Input!P298/Input!$V298","v":6.5016344457402013},{"$f":"IQI!$C$23*Input!Q298/Input!$V298","v":3.7177605010925014},{"$f":"IQI!$C$23*Input!R298/Input!$V298","v":3.4114024810813195},{"$f":"IQI!$C$23*Input!S298/Input!$V298","v":3.5522420290467718},{"$f":"IQI!$C$23*Input!T298/Input!$V298","v":3.9894212331327004},{"$f":"IQI!$C$23*Input!U298/Input!$V298","v":3.1775455763058154}]
[null,null,"Capex & other Incentives",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,(Input!M893+Input!M894+Input!M899+Input!M926+Input!M928))","v":6.9081404876771684},{"$f":"(Input!N893+Input!N894+Input!N899+Input!N926+Input!N928)","v":0},{"$f":"(Input!O893+Input!O894+Input!O899+Input!O926+Input!O928)","v":0},{"$f":"(Input!P893+Input!P894+Input!P899+Input!P926+Input!P928)","v":0},{"$f":"(Input!Q893+Input!Q894+Input!Q899+Input!Q926+Input!Q928)","v":0},{"$f":"(Input!R893+Input!R894+Input!R899+Input!R926+Input!R928)","v":0},{"$f":"(Input!S893+Input!S894+Input!S899+Input!S926+Input!S928)","v":0},{"$f":"(Input!T893+Input!T894+Input!T899+Input!T926+Input!T928)","v":0},{"$f":"(Input!U893+Input!U894+Input!U899+Input!U926+Input!U928)","v":0}]
[null,null,"Clawbacks",null,null,null,null,null,null,null,null,null,{"$f":"+Input!M491","v":-2.4}]
[null,{"$f":"M1","v":"2013-03-31"},"Transmission Investment Renewable Generation",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,Input!M613)","v":15.911597626338859},{"$f":"Input!N613","v":24.278497981580735},{"$f":"Input!O613","v":24.814753865702347},{"$f":"Input!P613","v":23.969784804208942},{"$f":"Input!Q613","v":12.464964219457293},{"$f":"Input!R613","v":19.900632403314276},{"$f":"Input!S613","v":19.251004541617494},{"$f":"Input!T613","v":18.601376679920719},{"$f":"Input!U613","v":17.951748818223937}]
[null,{"$f":"RealRAV!M232+((RealRAV!L235+RealRAV!M235+RealRAV!L247+RealRAV!M247)/2)*M8/((1+M8)^0.5)","v":1.8708954615745044},"Return & depreciation on logged up costs",null,null,null,null,{"$f":"RealRAV!H232+RealRAV!H244+((RealRAV!G235+RealRAV!H235+RealRAV!G247 +RealRAV!H247)/2)*H8/((1+H8)^0.5)","v":0.20498476304422705},{"$f":"RealRAV!I232+RealRAV!I244+((RealRAV!H235+RealRAV!I235+RealRAV!H247+RealRAV!I247)/2)*I8/((1+I8)^0.5)","v":0.64694363386963816},{"$f":"RealRAV!J232+RealRAV!J244+((RealRAV!I235+RealRAV!J235+RealRAV!I247+RealRAV!J247)/2)*J8/((1+J8)^0.5)","v":1.1556250046621857},{"$f":"RealRAV!K232+RealRAV!K244+((RealRAV!J235+RealRAV!K235+RealRAV!J247+RealRAV!K247)/2)*K8/((1+K8)^0.5)","v":1.4381310891511281},{"$f":"RealRAV!L232+RealRAV!L244+((RealRAV!K235+RealRAV!L235+RealRAV!K247+RealRAV!L247)/2)*L8/((1+L8)^0.5)","v":1.7753957355600098},{"$f":"IF(OR(UserInterface!$B$51=6,UserInterface!$B$51=4),SUM(Input!M992),0)","v":0},{"$f":"+B18*(1+N8)+L18*(1+N8)*(1+M8)+K18*(1+N8)*(1+M8)*(1+L8)+J18*(1+N8)*(1+M8)*(1+L8)*(1+K8)+I18*(1+N8)*(1+M8)*(1+L8)*(1+K8)*(1+J8)+H18*(1+N8)*(1+M8)*(1+L8)*(1+K8)*(1+J8)*(1+I8)+IF(UserInterface!$B$51=2,(1.35*(1+N8)))","v":9.4818185413181855}]
[null,null,"Pension on-going costs",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,SUM(IQI!M401:M403)+SUM(IQI!M407:M409))","v":2.3947538486618529},{"$f":"SUM(IQI!N401:N403)+SUM(IQI!N407:N409)","v":5.5843547983858585E-2},{"$f":"SUM(IQI!O401:O403)+SUM(IQI!O407:O409)","v":5.5843547983858585E-2},{"$f":"SUM(IQI!P401:P403)+SUM(IQI!P407:P409)","v":5.5843547983858585E-2},{"$f":"SUM(IQI!Q401:Q403)+SUM(IQI!Q407:Q409)","v":5.5843547983858585E-2},{"$f":"SUM(IQI!R401:R403)+SUM(IQI!R407:R409)","v":5.5843547983858585E-2},{"$f":"SUM(IQI!S401:S403)+SUM(IQI!S407:S409)","v":5.5843547983858585E-2},{"$f":"SUM(IQI!T401:T403)+SUM(IQI!T407:T409)","v":5.5843547983858585E-2},{"$f":"SUM(IQI!U401:U403)+SUM(IQI!U407:U409)","v":5.5843547983858585E-2}]
[null,null,"Pension true-up & pension deficit repair",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,IQI!M399+IQI!M400)","v":0.65926430039839645},{"$f":"IQI!N399+IQI!N400","v":0.65926430039839645},{"$f":"IQI!O399+IQI!O400","v":0.65926430039839645},{"$f":"IQI!P399+IQI!P400","v":0.65926430039839645},{"$f":"IQI!Q399+IQI!Q400","v":0.65926430039839645},{"$f":"IQI!R399+IQI!R400","v":0.65926430039839645},{"$f":"IQI!S399+IQI!S400","v":0.65926430039839645},{"$f":"IQI!T399+IQI!T400","v":0.65926430039839645},{"$f":"IQI!U399+IQI!U400","v":0.65926430039839645}]
[null,null,"Equity issuance costs",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,'Fin Statements'!M138*CommonInputs!$N$31*CommonInputs!$J$6/CommonInputs!M$6)","v":0},{"$f":"'Fin Statements'!N138*CommonInputs!$N$31*CommonInputs!$J$6/CommonInputs!N$6+CommonInputs!$N$31*Notes!M115*(CommonInputs!M26-CommonInputs!N26)","v":3.6203658510194843},{"$f":"'Fin Statements'!O138*CommonInputs!$N$31*CommonInputs!$J$6/CommonInputs!O$6","v":0},{"$f":"'Fin Statements'!P138*CommonInputs!$N$31*CommonInputs!$J$6/CommonInputs!P$6","v":7.39803814932172},{"$f":"'Fin Statements'!Q138*CommonInputs!$N$31*CommonInputs!$J$6/CommonInputs!Q$6","v":0},{"$f":"'Fin Statements'!R138*CommonInputs!$N$31*CommonInputs!$J$6/CommonInputs!R$6","v":0},{"$f":"'Fin Statements'!S138*CommonInputs!$N$31*CommonInputs!$J$6/CommonInputs!S$6","v":0},{"$f":"'Fin Statements'!T138*CommonInputs!$N$31*CommonInputs!$J$6/CommonInputs!T$6","v":0},{"$f":"'Fin Statements'!U138*CommonInputs!$N$31*CommonInputs!$J$6/CommonInputs!U$6","v":0}]
[null,null,"RAV additions",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,+RealRAV!M10)","v":198.2517249518117},{"$f":"+RealRAV!N10","v":291.07281309866414},{"$f":"+RealRAV!O10","v":310.12777845927576},{"$f":"+RealRAV!P10","v":218.7668685392681},{"$f":"+RealRAV!Q10","v":125.09513255330231},{"$f":"+RealRAV!R10","v":114.78680389393755},{"$f":"+RealRAV!S10","v":119.52577024647908},{"$f":"+RealRAV!T10","v":134.23596754633357},{"$f":"+RealRAV!U10","v":106.91799134057381}]
[null,null,"Tax allowance",null,null,null,null,null,null,null,null,null,{"$f":"MAX(IF(UserInterface!$I$2=\"GD\",0,(M64+M65)*CommonInputs!$J$6/CommonInputs!M$6),0)","v":10.700525281174366},{"$f":"MAX((N64+N65)*CommonInputs!$J$6/CommonInputs!N$6,0)","v":16.187165581512719},{"$f":"MAX((O64+O65)*CommonInputs!$J$6/CommonInputs!O$6,0)","v":12.106993758031495},{"$f":"MAX((P64+P65)*CommonInputs!$J$6/CommonInputs!P$6,0)","v":14.071121703635548},{"$f":"MAX((Q64+Q65)*CommonInputs!$J$6/CommonInputs!Q$6,0)","v":11.202288703069879},{"$f":"MAX((R64+R65)*CommonInputs!$J$6/CommonInputs!R$6,0)","v":12.740293974392593},{"$f":"MAX((S64+S65)*CommonInputs!$J$6/CommonInputs!S$6,0)","v":14.486460317063859},{"$f":"MAX((T64+T65)*CommonInputs!$J$6/CommonInputs!T$6,0)","v":15.394372471253016},{"$f":"MAX((U64+U65)*CommonInputs!$J$6/CommonInputs!U$6,0)","v":16.048748256881115}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M11:M23)","v":281.1260064960623},410.44772106505008,415.54010785680561,319.8299853282532,191.19471299789336,188.40832992265658,194.91122612108714,211.95135328417041,180.79091865598622]
[null,"Change in RAV"]
[null,null,"Opening RAV",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,RealRAV!M8)","v":998.27254640281819},{"$f":"RealRAV!N8","v":1140.5860267153687},{"$f":"RealRAV!O8","v":1348.3735604014064},{"$f":"RealRAV!P8","v":1564.3727980199976},{"$f":"RealRAV!Q8","v":1746.5125478051109},{"$f":"RealRAV!R8","v":1763.091592166244},{"$f":"RealRAV!S8","v":1758.0923876982336},{"$f":"RealRAV!T8","v":1755.9552086956983},{"$f":"RealRAV!U8","v":1767.7752355532011}]
[null,null,"Present value of closing RAV",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,RealRAV!M12/(1+M8))","v":1071.6838168490679},{"$f":"RealRAV!N12/(1+N8)","v":1286.4134562796949},{"$f":"RealRAV!O12/(1+O8)","v":1492.4871542362105},{"$f":"RealRAV!P12/(1+P8)","v":1600.8843280889876},{"$f":"RealRAV!Q12/(1+Q8)","v":1674.7151549292462},{"$f":"RealRAV!R12/(1+R8)","v":1677.3049927236966},{"$f":"RealRAV!S12/(1+S8)","v":1675.2660208036887},{"$f":"RealRAV!T12/(1+T8)","v":1686.5428969229092},{"$f":"RealRAV!U12/(1+U8)","v":1669.8814171695788}]
[null,null,"Allowance for change in RAV (forward valued 6 months)",null,null,null,null,null,null,null,null,null,{"$f":"(M26-M27)*((1+M8)^0.5)","v":-75.134561444036521},-149.29801983298023,-147.54339601837208,-37.380478807438429,73.506120333889299,87.828260178773291,84.797576177949139,71.06427597789876,100.2236224160916]
[]
[null,null,"Excluded services costs (= revenues)",null,null,null,null,null,null,null,null,null,{"$f":"-Input!M217","v":-4.9503659013578645},{"$f":"-Input!N217","v":-5.3675577561683783},{"$f":"-Input!O217","v":-5.8660255516733004},{"$f":"-Input!P217","v":-6.2070462213261655},{"$f":"-Input!Q217","v":-6.4985355942571195},{"$f":"-Input!R217","v":-6.788425334502123},{"$f":"-Input!S217","v":-7.1967204602727186},{"$f":"-Input!T217","v":-7.4379958507646684},{"$f":"-Input!U217","v":-7.6154487016051373}]
[]
[null,null,"Annual revenue allowance",null,null,null,null,null,null,null,null,null,{"$f":"M24-M22+M30+M38","v":201.074545832468},{"$f":"N24-N22+N30+N38","v":255.83962164340392},{"$f":"O24-O22+O30+O38","v":262.19043597501155},{"$f":"P24-P22+P30+P38","v":276.27388933390318},258.20475004559921,269.44678188747037,272.51149065251445,275.5809030659924,273.39426148603184]
[null,null,"Excluded services revenues",null,null,null,null,null,null,null,null,null,{"$f":"-M30","v":4.9503659013578645},5.3675577561683783,5.8660255516733004,6.2070462213261655,6.4985355942571195,6.788425334502123,7.1967204602727186,7.4379958507646684,7.6154487016051373]
[null,null,"Total revenue (£m 09/10)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M32:M33)","v":206.02491173382586},261.20717939957228,268.05646152668487,282.48093555522934,264.70328563985635,276.23520722197247,279.70821111278718,283.01889891675705,281.00971018763698]
[]
[null,null,"Total post-tax turnover (Nominal)",null,null,null,null,null,null,null,null,null,{"$f":"(M34)*CommonInputs!M$6/CommonInputs!$J$6","v":234.48987510633179},{"$f":"(N34)*CommonInputs!N$6/CommonInputs!$J$6","v":307.03995867526345},{"$f":"(O34)*CommonInputs!O$6/CommonInputs!$J$6","v":324.31816469071356},{"$f":"(P34)*CommonInputs!P$6/CommonInputs!$J$6","v":351.05266249883948},{"$f":"(Q34)*CommonInputs!Q$6/CommonInputs!$J$6","v":337.53977404868846},{"$f":"(R34)*CommonInputs!R$6/CommonInputs!$J$6","v":361.26325028080396},{"$f":"(S34)*CommonInputs!S$6/CommonInputs!$J$6","v":375.09913659523284},{"$f":"(T34)*CommonInputs!T$6/CommonInputs!$J$6","v":389.15309283207586},{"$f":"(U34)*CommonInputs!U$6/CommonInputs!$J$6","v":396.16749686364926}]
[null,null,"RAV adds + change in RAV",null,null,null,null,null,null,null,null,null,{"$f":"M22+M28","v":123.11716350777517},{"$f":"N22+N28","v":141.77479326568391},{"$f":"O22+O28","v":162.58438244090368},181.38638973182967,198.60125288719161,202.61506407271082,204.32334642442822,205.30024352423231,207.14161375666541]
[null,null,"Depreciation + Return",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,-RealRAV!M9+RealRAV!M14*CommonInputs!M30/((1+M8)^0.5))","v":123.15063018957525},{"$f":"-RealRAV!N9+RealRAV!N14*CommonInputs!N30/((1+N8)^0.5)","v":141.83227143318635},{"$f":"-RealRAV!O9+RealRAV!O14*CommonInputs!O30/((1+O8)^0.5)","v":162.64413212915503},{"$f":"-RealRAV!P9+RealRAV!P14*CommonInputs!P30/((1+P8)^0.5)","v":181.41781876624424},{"$f":"-RealRAV!Q9+RealRAV!Q14*CommonInputs!Q30/((1+Q8)^0.5)","v":198.60370519526526},{"$f":"-RealRAV!R9+RealRAV!R14*CommonInputs!R30/((1+R8)^0.5)","v":202.61368119325348},{"$f":"-RealRAV!S9+RealRAV!S14*CommonInputs!S30/((1+S8)^0.5)","v":204.32275523817913},{"$f":"-RealRAV!T9+RealRAV!T14*CommonInputs!T30/((1+T8)^0.5)","v":205.30351317892021},{"$f":"-RealRAV!U9+RealRAV!U14*CommonInputs!U30/((1+U8)^0.5)","v":207.13678287222456}]
[null,null,null,"Return",null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$51=2,48.6152545923713,IF(UserInterface!$I$2=\"GD\",0,+RealRAV!M14*M8/((1+M8)^0.5)))","v":48.615254592371301},{"$f":"+RealRAV!N14*N8/((1+N8)^0.5)","v":58.546992020560083},{"$f":"+RealRAV!O14*O8/((1+O8)^0.5)","v":68.51559128847056},{"$f":"+RealRAV!P14*P8/((1+P8)^0.5)","v":76.269073958372331},{"$f":"+RealRAV!Q14*Q8/((1+Q8)^0.5)","v":82.373835203265315},{"$f":"+RealRAV!R14*R8/((1+R8)^0.5)","v":82.827672831305549},{"$f":"+RealRAV!S14*S8/((1+S8)^0.5)","v":82.65980598916461},{"$f":"+RealRAV!T14*T8/((1+T8)^0.5)","v":82.887572490089525},{"$f":"+RealRAV!U14*U8/((1+U8)^0.5)","v":82.754811606001411}]
[]
["£m nominal","Tax solution - nominal",null,null,null,null,null,null,null,null,null,null,"in solving for tax we add up all the contributions to allowed revenue other than the tax allowance (this can't be the total less tax or a circularity is introduced)"]
[null,null,"Non-tax allowances, excluded services revenue not deducted, (nominal for tax solution)",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,(M11+M12+M13+M14+M15+M16+M17+M18+M19+M20+M21+M38)*CommonInputs!M$6/CommonInputs!$J$6)","v":222.31093608561554},{"$f":"(N11+N12+N13+N14+N15+N16+N17+N18+N19+N20+N21+N38)*CommonInputs!N$6/CommonInputs!$J$6","v":288.01250827117457},{"$f":"(O11+O12+O13+O14+O15+O16+O17+O18+O19+O20+O21+O38)*CommonInputs!O$6/CommonInputs!$J$6","v":309.67006416307225},{"$f":"(P11+P12+P13+P14+P15+P16+P17+P18+P19+P20+P21+P38)*CommonInputs!P$6/CommonInputs!$J$6","v":333.56580191231092},{"$f":"(Q11+Q12+Q13+Q14+Q15+Q16+Q17+Q18+Q19+Q20+Q21+Q38)*CommonInputs!Q$6/CommonInputs!$J$6","v":323.2550325936582},{"$f":"(R11+R12+R13+R14+R15+R16+R17+R18+R19+R20+R21+R38)*CommonInputs!R$6/CommonInputs!$J$6","v":344.60136254748721},{"$f":"(S11+S12+S13+S14+S15+S16+S17+S18+S19+S20+S21+S38)*CommonInputs!S$6/CommonInputs!$J$6","v":355.67225335990065},{"$f":"(T11+T12+T13+T14+T15+T16+T17+T18+T19+T20+T21+T38)*CommonInputs!T$6/CommonInputs!$J$6","v":367.98571608682499},{"$f":"(U11+U12+U13+U14+U15+U16+U17+U18+U19+U20+U21+U38)*CommonInputs!U$6/CommonInputs!$J$6","v":373.54197114612845}]
[]
[null,null,"Non-tax allowances"]
[null,null,"Depreciation",null,null,null,"then we deduct all the cost items chargeable",null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,'Fin Statements'!M18)","v":-28.608333333333331},{"$f":"'Fin Statements'!N18","v":-33.872150994855303},{"$f":"'Fin Statements'!O18","v":-40.81823115386495},{"$f":"'Fin Statements'!P18","v":-48.290293096398933},{"$f":"'Fin Statements'!Q18","v":-53.565210458584723},{"$f":"'Fin Statements'!R18","v":-56.34370455154631},{"$f":"'Fin Statements'!S18","v":-58.915670139982254},{"$f":"'Fin Statements'!T18","v":-61.687050095905811},{"$f":"'Fin Statements'!U18","v":-64.936462730816572}]
[null,null,"Operating Costs",null,null,null,"against revenue",null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,+'Fin Statements'!M13+'Fin Statements'!M14+'Fin Statements'!M15+'Fin Statements'!M16+'Fin Statements'!M17+'Fin Statements'!M20)","v":-57.129797857514724},{"$f":"+'Fin Statements'!N13+'Fin Statements'!N14+'Fin Statements'!N15+'Fin Statements'!N16+'Fin Statements'!N17+'Fin Statements'!N20","v":-48.866493861254249},{"$f":"+'Fin Statements'!O13+'Fin Statements'!O14+'Fin Statements'!O15+'Fin Statements'!O16+'Fin Statements'!O17+'Fin Statements'!O20","v":-50.353036329951173},{"$f":"+'Fin Statements'!P13+'Fin Statements'!P14+'Fin Statements'!P15+'Fin Statements'!P16+'Fin Statements'!P17+'Fin Statements'!P20","v":-52.311107500867344},{"$f":"+'Fin Statements'!Q13+'Fin Statements'!Q14+'Fin Statements'!Q15+'Fin Statements'!Q16+'Fin Statements'!Q17+'Fin Statements'!Q20","v":-55.834786283987903},{"$f":"+'Fin Statements'!R13+'Fin Statements'!R14+'Fin Statements'!R15+'Fin Statements'!R16+'Fin Statements'!R17+'Fin Statements'!R20","v":-57.524796677950711},{"$f":"+'Fin Statements'!S13+'Fin Statements'!S14+'Fin Statements'!S15+'Fin Statements'!S16+'Fin Statements'!S17+'Fin Statements'!S20","v":-58.572514794475879},{"$f":"+'Fin Statements'!T13+'Fin Statements'!T14+'Fin Statements'!T15+'Fin Statements'!T16+'Fin Statements'!T17+'Fin Statements'!T20","v":-62.134926944547246},{"$f":"+'Fin Statements'!U13+'Fin Statements'!U14+'Fin Statements'!U15+'Fin Statements'!U16+'Fin Statements'!U17+'Fin Statements'!U20","v":-64.228281675849075}]
[]
[null,null,"Profit before interest and tax (ex tax allowance)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M42:M47)","v":136.5728048947675},{"$f":"SUM(N42:N47)","v":205.27386341506502},218.49879667925615,232.96440131504463,213.85503585108557,230.7328613179902,238.18406842544255,244.16373904637192,{"$f":"SUM(U42:U47)","v":244.3772267394628}]
[null,null,"Net interest payable",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,+'Fin Statements'!M24+'Fin Statements'!M25)","v":-37.373560036217398},{"$f":"+'Fin Statements'!N24+'Fin Statements'!N25","v":-51.028419905959204},{"$f":"+'Fin Statements'!O24+'Fin Statements'!O25","v":-58.106921658684378},{"$f":"+'Fin Statements'!P24+'Fin Statements'!P25","v":-62.156331980195588},{"$f":"+'Fin Statements'!Q24+'Fin Statements'!Q25","v":-69.595483414241329},{"$f":"+'Fin Statements'!R24+'Fin Statements'!R25","v":-69.843159361689885},{"$f":"+'Fin Statements'!S24+'Fin Statements'!S25","v":-68.302296070043681},{"$f":"+'Fin Statements'!T24+'Fin Statements'!T25","v":-66.939773393216555},{"$f":"+'Fin Statements'!U24+'Fin Statements'!U25","v":-66.549633070892341}]
[null,null,"Profit before tax (ex tax allowance)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(M48:M49)","v":99.199244858550102},154.24544350910583,160.39187502057177,170.80806933484905,144.25955243684425,160.88970195630031,169.88177235539888,177.22396565315535,{"$f":"SUM(U48:U49)","v":177.82759366857044}]
[null,null,"Accounting depreciation",null,null,null,"add back depreciation",null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,-'Fin Statements'!M18)","v":28.608333333333331},{"$f":"-'Fin Statements'!N18","v":33.872150994855303},{"$f":"-'Fin Statements'!O18","v":40.81823115386495},{"$f":"-'Fin Statements'!P18","v":48.290293096398933},{"$f":"-'Fin Statements'!Q18","v":53.565210458584723},{"$f":"-'Fin Statements'!R18","v":56.34370455154631},{"$f":"-'Fin Statements'!S18","v":58.915670139982254},{"$f":"-'Fin Statements'!T18","v":61.687050095905811},{"$f":"-'Fin Statements'!U18","v":64.936462730816572}]
[null,null,"Revenue driver & other income",null,null,null,null,null,null,null,null,null,{"$f":"-M13*CommonInputs!M$6/CommonInputs!$J$6","v":0},{"$f":"-N13*CommonInputs!N$6/CommonInputs!$J$6","v":0},{"$f":"-O13*CommonInputs!O$6/CommonInputs!$J$6","v":0},{"$f":"-P13*CommonInputs!P$6/CommonInputs!$J$6","v":0},{"$f":"-Q13*CommonInputs!Q$6/CommonInputs!$J$6","v":0},{"$f":"-R13*CommonInputs!R$6/CommonInputs!$J$6","v":0},{"$f":"-S13*CommonInputs!S$6/CommonInputs!$J$6","v":0},{"$f":"-T13*CommonInputs!T$6/CommonInputs!$J$6","v":0},{"$f":"-U13*CommonInputs!U$6/CommonInputs!$J$6","v":0}]
[null,null,"Additional income",null,null,null,null,null,null,null,null,null,{"$f":"-M14*CommonInputs!M$6/CommonInputs!$J$6","v":0},{"$f":"-N14*CommonInputs!N$6/CommonInputs!$J$6","v":-10.168395503682373},{"$f":"-O14*CommonInputs!O$6/CommonInputs!$J$6","v":-11.151329763655932},{"$f":"-P14*CommonInputs!P$6/CommonInputs!$J$6","v":-8.0798942352873127},{"$f":"-Q14*CommonInputs!Q$6/CommonInputs!$J$6","v":-4.7407497661863278},{"$f":"-R14*CommonInputs!R$6/CommonInputs!$J$6","v":-4.4614673152112481},{"$f":"-S14*CommonInputs!S$6/CommonInputs!$J$6","v":-4.7636889627650536},{"$f":"-T14*CommonInputs!T$6/CommonInputs!$J$6","v":-5.485483893215811},{"$f":"-U14*CommonInputs!U$6/CommonInputs!$J$6","v":-4.4797038376171363}]
[null,null,"Capex & other Incentives",null,null,null,null,null,null,null,null,null,{"$f":"-M15*CommonInputs!M$6/CommonInputs!$J$6","v":-7.8625880071494985},{"$f":"-N15*CommonInputs!N$6/CommonInputs!$J$6","v":0},{"$f":"-O15*CommonInputs!O$6/CommonInputs!$J$6","v":0},{"$f":"-P15*CommonInputs!P$6/CommonInputs!$J$6","v":0},{"$f":"-Q15*CommonInputs!Q$6/CommonInputs!$J$6","v":0},{"$f":"-R15*CommonInputs!R$6/CommonInputs!$J$6","v":0},{"$f":"-S15*CommonInputs!S$6/CommonInputs!$J$6","v":0},{"$f":"-T15*CommonInputs!T$6/CommonInputs!$J$6","v":0},{"$f":"-U15*CommonInputs!U$6/CommonInputs!$J$6","v":0}]
[null,null,null,null,null,null,"- for which no tax allowance is given"]
[null,null,"Transmission Investment Renewable Generation",null,null,null,null,null,null,null,null,null,{"$f":"-M17*CommonInputs!M$6/CommonInputs!$J$6","v":-18.109987325041619},{"$f":"-N17*CommonInputs!N$6/CommonInputs!$J$6","v":-28.538530350112662},{"$f":"-O17*CommonInputs!O$6/CommonInputs!$J$6","v":-30.02306075794861},{"$f":"-P17*CommonInputs!P$6/CommonInputs!$J$6","v":-29.788405927296921},{"$f":"-Q17*CommonInputs!Q$6/CommonInputs!$J$6","v":-15.89485825984432},{"$f":"-R17*CommonInputs!R$6/CommonInputs!$J$6","v":-26.026252109448496},{"$f":"-S17*CommonInputs!S$6/CommonInputs!$J$6","v":-25.816314628103203},{"$f":"-T17*CommonInputs!T$6/CommonInputs!$J$6","v":-25.57703140543525},{"$f":"-U17*CommonInputs!U$6/CommonInputs!$J$6","v":-25.308375959293233}]
[null,null,"Pension deficit repair",null,null,null,null,null,null,null,null,null,{"$f":"-(+IQI!M400)*CommonInputs!M$6/CommonInputs!$J$6","v":-0.18744946863618892},{"$f":"-(+IQI!N400)*CommonInputs!N$6/CommonInputs!$J$6","v":-0.19359299758693457},{"$f":"-(+IQI!N400)*CommonInputs!N$6/CommonInputs!$J$6","v":-0.19359299758693457},{"$f":"-(+IQI!O400)*CommonInputs!O$6/CommonInputs!$J$6","v":-0.19926216671249708},{"$f":"-(+IQI!P400)*CommonInputs!P$6/CommonInputs!$J$6","v":-0.20467414431300324},{"$f":"-(+IQI!Q400)*CommonInputs!Q$6/CommonInputs!$J$6","v":-0.21001266130405719},{"$f":"-(+IQI!R400)*CommonInputs!R$6/CommonInputs!$J$6","v":-0.21538954051618753},{"$f":"-(+IQI!S400)*CommonInputs!S$6/CommonInputs!$J$6","v":-0.22086184911497553},{"$f":"-(+IQI!T400)*CommonInputs!T$6/CommonInputs!$J$6","v":-0.226456559279266}]
[null,null,"Capital allowances",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,Notes!M18)","v":-84.244090403311631},{"$f":"Notes!N18","v":-109.90052943026667},{"$f":"Notes!O18","v":-135.81544608979567},{"$f":"Notes!P18","v":-149.19964182679675},{"$f":"Notes!Q18","v":-149.42319215599835},{"$f":"Notes!R18","v":-148.32547892495089},{"$f":"Notes!S18","v":-148.1375692932356},{"$f":"Notes!T18","v":-149.89418124211471},{"$f":"Notes!U18","v":-148.23537348599001}]
[null,null,"Profits chargeable to corporation tax",null,null,null,"repeat tax calculation adjustments",null,null,null,null,null,{"$f":"SUM(M50:M58)","v":17.403462987744504},39.316546222312482,24.026676565449606,31.831158275154507,27.561288569086969,38.210195496931902,49.864480070761061,57.733457359180392,64.514146557207368]
[null,null,"Corporation tax",null,null,null,null,null,null,null,null,null,{"$f":"M59*CommonInputs!M27/(1-CommonInputs!M27)","v":5.495830417182475},{"$f":"N59*CommonInputs!N27/(1-CommonInputs!N27)","v":11.743903417054376},{"$f":"O59*CommonInputs!O27/(1-CommonInputs!O27)","v":6.7767549287165538},{"$f":"P59*CommonInputs!P27/(1-CommonInputs!P27)","v":8.9780190006846041},{"$f":"Q59*CommonInputs!Q27/(1-CommonInputs!Q27)","v":7.7736967758963234},{"$f":"R59*CommonInputs!R27/(1-CommonInputs!R27)","v":10.777234627339766},{"$f":"S59*CommonInputs!S27/(1-CommonInputs!S27)","v":14.064340532778759},{"$f":"T59*CommonInputs!T27/(1-CommonInputs!T27)","v":16.283795665409851},{"$f":"U59*CommonInputs!U27/(1-CommonInputs!U27)","v":18.196297746904641}]
[null,null,"P&l tax charge",null,null,null,null,null,null,null,null,null,{"$f":"'Fin Statements'!M28","v":-11.646762478508697},{"$f":"'Fin Statements'!N28","v":-19.027450404088885},{"$f":"'Fin Statements'!O28","v":-14.646853310433686},{"$f":"'Fin Statements'!P28","v":-17.48566995145649},{"$f":"'Fin Statements'!Q28","v":-14.28356698129225},{"$f":"'Fin Statements'!R28","v":-16.660704819890142},{"$f":"'Fin Statements'!S28","v":-19.425679327440442},{"$f":"'Fin Statements'!T28","v":-21.166145909014755},{"$f":"'Fin Statements'!U28","v":-22.624265082986749}]
[null,null,"Check (only works if there are no tax losses in the year or brought forward)",null,null,null,null,null,null,null,null,null,{"$f":"M60+M61","v":-6.1509320613262215},{"$f":"N60+N61","v":-7.2835469870345086},-7.8700983817171322,-8.507650950771886,-6.5098702053959263,-5.8834701925503765,-5.3613387946616822,-4.882350243604904,-4.4279673360821086]
[]
["£m nominal","Rev calcs","tax loss brought forward",null,null,null,null,null,null,null,null,null,{"$f":"L66","v":0},0,0,0,0,0,0,0,0]
[null,null,"tax charge in year+Transmission Investment Renewable Generation tax dilution",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$51=2,12.1789390207163,IF(UserInterface!$I$2=\"GD\",0,IF(AND(M60+Input!M614*CommonInputs!M$6/CommonInputs!$J$6/(1-CommonInputs!M27)>0,M64=0),M60+Input!M614*CommonInputs!M$6/CommonInputs!$J$6/(1-CommonInputs!M27),IF(M60+Input!M614*CommonInputs!M$6/CommonInputs!$J$6/(1-CommonInputs!M27)<0,M59*CommonInputs!M27+Input!M614*CommonInputs!M$6/CommonInputs!$J$6,IF(AND(M60+Input!M614*CommonInputs!M$6/CommonInputs!$J$6/(1-CommonInputs!M27)>0,M59*CommonInputs!M27+Input!M614*CommonInputs!M$6/CommonInputs!$J$6<-M64),M59*CommonInputs!M27+Input!M614*CommonInputs!M$6/CommonInputs!$J$6,M64*CommonInputs!M27/(1-CommonInputs!M27)+(M60+Input!M614*CommonInputs!M$6/CommonInputs!$J$6/(1-CommonInputs!M27)))))))","v":12.1789390207163},{"$f":"IF(AND(N60+Input!N614*CommonInputs!N$6/CommonInputs!$J$6/(1-CommonInputs!N27)>0,N64=0),N60+Input!N614*CommonInputs!N$6/CommonInputs!$J$6/(1-CommonInputs!N27),IF(N60+Input!N614*CommonInputs!N$6/CommonInputs!$J$6/(1-CommonInputs!N27)<0,N59*CommonInputs!N27+Input!N614*CommonInputs!N$6/CommonInputs!$J$6,IF(AND(N60+Input!N614*CommonInputs!N$6/CommonInputs!$J$6/(1-CommonInputs!N27)>0,N59*CommonInputs!N27+Input!N614*CommonInputs!N$6/CommonInputs!$J$6<-N64),N59*CommonInputs!N27+Input!N614*CommonInputs!N$6/CommonInputs!$J$6,N64*CommonInputs!N27/(1-CommonInputs!N27)+(N60+Input!N614*CommonInputs!N$6/CommonInputs!$J$6/(1-CommonInputs!N27)))))","v":19.027450404088892},{"$f":"IF(AND(O60+Input!O614*CommonInputs!O$6/CommonInputs!$J$6/(1-CommonInputs!O27)>0,O64=0),O60+Input!O614*CommonInputs!O$6/CommonInputs!$J$6/(1-CommonInputs!O27),IF(O60+Input!O614*CommonInputs!O$6/CommonInputs!$J$6/(1-CommonInputs!O27)<0,O59*CommonInputs!O27+Input!O614*CommonInputs!O$6/CommonInputs!$J$6,IF(AND(O60+Input!O614*CommonInputs!O$6/CommonInputs!$J$6/(1-CommonInputs!O27)>0,O59*CommonInputs!O27+Input!O614*CommonInputs!O$6/CommonInputs!$J$6<-O64),O59*CommonInputs!O27+Input!O614*CommonInputs!O$6/CommonInputs!$J$6,O64*CommonInputs!O27/(1-CommonInputs!O27)+(O60+Input!O614*CommonInputs!O$6/CommonInputs!$J$6/(1-CommonInputs!O27)))))","v":14.648100527641324},{"$f":"IF(AND(P60+Input!P614*CommonInputs!P$6/CommonInputs!$J$6/(1-CommonInputs!P27)>0,P64=0),P60+Input!P614*CommonInputs!P$6/CommonInputs!$J$6/(1-CommonInputs!P27),IF(P60+Input!P614*CommonInputs!P$6/CommonInputs!$J$6/(1-CommonInputs!P27)<0,P59*CommonInputs!P27+Input!P614*CommonInputs!P$6/CommonInputs!$J$6,IF(AND(P60+Input!P614*CommonInputs!P$6/CommonInputs!$J$6/(1-CommonInputs!P27)>0,P59*CommonInputs!P27+Input!P614*CommonInputs!P$6/CommonInputs!$J$6<-P64),P59*CommonInputs!P27+Input!P614*CommonInputs!P$6/CommonInputs!$J$6,P64*CommonInputs!P27/(1-CommonInputs!P27)+(P60+Input!P614*CommonInputs!P$6/CommonInputs!$J$6/(1-CommonInputs!P27)))))","v":17.4868605865286},{"$f":"IF(AND(Q60+Input!Q614*CommonInputs!Q$6/CommonInputs!$J$6/(1-CommonInputs!Q27)>0,Q64=0),Q60+Input!Q614*CommonInputs!Q$6/CommonInputs!$J$6/(1-CommonInputs!Q27),IF(Q60+Input!Q614*CommonInputs!Q$6/CommonInputs!$J$6/(1-CommonInputs!Q27)<0,Q59*CommonInputs!Q27+Input!Q614*CommonInputs!Q$6/CommonInputs!$J$6,IF(AND(Q60+Input!Q614*CommonInputs!Q$6/CommonInputs!$J$6/(1-CommonInputs!Q27)>0,Q59*CommonInputs!Q27+Input!Q614*CommonInputs!Q$6/CommonInputs!$J$6<-Q64),Q59*CommonInputs!Q27+Input!Q614*CommonInputs!Q$6/CommonInputs!$J$6,Q64*CommonInputs!Q27/(1-CommonInputs!Q27)+(Q60+Input!Q614*CommonInputs!Q$6/CommonInputs!$J$6/(1-CommonInputs!Q27)))))","v":14.284741455030298},{"$f":"IF(AND(R60+Input!R614*CommonInputs!R$6/CommonInputs!$J$6/(1-CommonInputs!R27)>0,R64=0),R60+Input!R614*CommonInputs!R$6/CommonInputs!$J$6/(1-CommonInputs!R27),IF(R60+Input!R614*CommonInputs!R$6/CommonInputs!$J$6/(1-CommonInputs!R27)<0,R59*CommonInputs!R27+Input!R614*CommonInputs!R$6/CommonInputs!$J$6,IF(AND(R60+Input!R614*CommonInputs!R$6/CommonInputs!$J$6/(1-CommonInputs!R27)>0,R59*CommonInputs!R27+Input!R614*CommonInputs!R$6/CommonInputs!$J$6<-R64),R59*CommonInputs!R27+Input!R614*CommonInputs!R$6/CommonInputs!$J$6,R64*CommonInputs!R27/(1-CommonInputs!R27)+(R60+Input!R614*CommonInputs!R$6/CommonInputs!$J$6/(1-CommonInputs!R27)))))","v":16.66188773331681},{"$f":"IF(AND(S60+Input!S614*CommonInputs!S$6/CommonInputs!$J$6/(1-CommonInputs!S27)>0,S64=0),S60+Input!S614*CommonInputs!S$6/CommonInputs!$J$6/(1-CommonInputs!S27),IF(S60+Input!S614*CommonInputs!S$6/CommonInputs!$J$6/(1-CommonInputs!S27)<0,S59*CommonInputs!S27+Input!S614*CommonInputs!S$6/CommonInputs!$J$6,IF(AND(S60+Input!S614*CommonInputs!S$6/CommonInputs!$J$6/(1-CommonInputs!S27)>0,S59*CommonInputs!S27+Input!S614*CommonInputs!S$6/CommonInputs!$J$6<-S64),S59*CommonInputs!S27+Input!S614*CommonInputs!S$6/CommonInputs!$J$6,S64*CommonInputs!S27/(1-CommonInputs!S27)+(S60+Input!S614*CommonInputs!S$6/CommonInputs!$J$6/(1-CommonInputs!S27)))))","v":19.426883235332166},{"$f":"IF(AND(T60+Input!T614*CommonInputs!T$6/CommonInputs!$J$6/(1-CommonInputs!T27)>0,T64=0),T60+Input!T614*CommonInputs!T$6/CommonInputs!$J$6/(1-CommonInputs!T27),IF(T60+Input!T614*CommonInputs!T$6/CommonInputs!$J$6/(1-CommonInputs!T27)<0,T59*CommonInputs!T27+Input!T614*CommonInputs!T$6/CommonInputs!$J$6,IF(AND(T60+Input!T614*CommonInputs!T$6/CommonInputs!$J$6/(1-CommonInputs!T27)>0,T59*CommonInputs!T27+Input!T614*CommonInputs!T$6/CommonInputs!$J$6<-T64),T59*CommonInputs!T27+Input!T614*CommonInputs!T$6/CommonInputs!$J$6,T64*CommonInputs!T27/(1-CommonInputs!T27)+(T60+Input!T614*CommonInputs!T$6/CommonInputs!$J$6/(1-CommonInputs!T27)))))","v":21.167376745250902},{"$f":"IF(AND(U60+Input!U614*CommonInputs!U$6/CommonInputs!$J$6/(1-CommonInputs!U27)>0,U64=0),U60+Input!U614*CommonInputs!U$6/CommonInputs!$J$6/(1-CommonInputs!U27),IF(U60+Input!U614*CommonInputs!U$6/CommonInputs!$J$6/(1-CommonInputs!U27)<0,U59*CommonInputs!U27+Input!U614*CommonInputs!U$6/CommonInputs!$J$6,IF(AND(U60+Input!U614*CommonInputs!U$6/CommonInputs!$J$6/(1-CommonInputs!U27)>0,U59*CommonInputs!U27+Input!U614*CommonInputs!U$6/CommonInputs!$J$6<-U64),U59*CommonInputs!U27+Input!U614*CommonInputs!U$6/CommonInputs!$J$6,U64*CommonInputs!U27/(1-CommonInputs!U27)+(U60+Input!U614*CommonInputs!U$6/CommonInputs!$J$6/(1-CommonInputs!U27)))))","v":22.625525717520798}]
[null,null,"tax loss carried forward",null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM(M64:M65),0)","v":0},0,0,0,0,0,0,0,0]
[]
["£m nominal","Notes","tax loss brought forward",null,null,null,null,null,null,null,null,null,{"$f":"Notes!M26","v":0},{"$f":"Notes!N26","v":0},{"$f":"Notes!O26","v":0},{"$f":"Notes!P26","v":0},{"$f":"Notes!Q26","v":0},{"$f":"Notes!R26","v":0},{"$f":"Notes!S26","v":0},{"$f":"Notes!T26","v":0},{"$f":"Notes!U26","v":0}]
[null,null,"tax charge in year",null,null,null,null,null,null,null,null,null,{"$f":"Notes!M27","v":11.646762478508697},{"$f":"Notes!N27","v":19.027450404088885},{"$f":"Notes!O27","v":14.646853310433686},{"$f":"Notes!P27","v":17.48566995145649},{"$f":"Notes!Q27","v":14.28356698129225},{"$f":"Notes!R27","v":16.660704819890142},{"$f":"Notes!S27","v":19.425679327440442},{"$f":"Notes!T27","v":21.166145909014755},{"$f":"Notes!U27","v":22.624265082986749}]
[null,null,"tax loss carried forward",null,null,null,null,null,null,null,null,null,{"$f":"Notes!M28","v":0},{"$f":"Notes!N28","v":0},{"$f":"Notes!O28","v":0},{"$f":"Notes!P28","v":0},{"$f":"Notes!Q28","v":0},{"$f":"Notes!R28","v":0},{"$f":"Notes!S28","v":0},{"$f":"Notes!T28","v":0},{"$f":"Notes!U28","v":0}]

{"sheet":"Fin Statements","index":17,"n_rows":151,"n_cols":21,"rows_kept":151,"cut":false,"hidden":false,"merged":[[2,13,2,20],[34,13,34,20],[102,13,102,20]]}
[null,{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"}]
[null,null,"Formula year",null,{"$f":"Input!E2","v":-5},{"$f":"Input!F2","v":-4},{"$f":"Input!G2","v":-3},{"$f":"Input!H2","v":-2},{"$f":"Input!I2","v":-1},{"$f":"Input!J2","v":0},{"$f":"J2+1","v":1},{"$f":"K2+1","v":2},{"$f":"L2+1","v":3},{"$f":"M2+1","v":4},{"$f":"N2+1","v":5},{"$f":"O2+1","v":6},7,8,9,10,11]
["Statement of Comprehensive income (profit and loss account)",null,null,null,null,null,null,null,null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
["£m nominal"]
[null,"Turnover"]
[null,null,"Base revenue",null,null,null,null,null,null,{"$f":"Input!J7","v":196.1},{"$f":"Input!K7","v":219},{"$f":"Input!L7","v":232},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M7,RevCalcs!M36)","v":234.48987510633179},{"$f":"RevCalcs!N36","v":307.03995867526345},{"$f":"RevCalcs!O36","v":324.31816469071356},{"$f":"RevCalcs!P36","v":351.05266249883948},{"$f":"RevCalcs!Q36","v":337.53977404868846},{"$f":"RevCalcs!R36","v":361.26325028080396},{"$f":"RevCalcs!S36","v":375.09913659523284},{"$f":"RevCalcs!T36","v":389.15309283207586},{"$f":"RevCalcs!U36","v":396.16749686364926}]
[null,null,"De minimis, consented & IFI",null,null,null,null,null,null,{"$f":"-Input!J9","v":1.2},{"$f":"-Input!K9","v":2.8},{"$f":"(+Input!L218+Input!L219+Input!L220)*CommonInputs!L6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0)","v":1.0977302017508384},{"$f":"(+Input!M218+Input!M219+Input!M220)*CommonInputs!M6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0.004*M6,0)","v":2.003880053117304},{"$f":"(+Input!N218+Input!N219+Input!N220)*CommonInputs!N6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0.004*N6,0)","v":2.329015209146875},{"$f":"(+Input!O218+Input!O219+Input!O220)*CommonInputs!O6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0.004*O6,0)","v":2.4303654352754274},{"$f":"(+Input!P218+Input!P219+Input!P220)*CommonInputs!P6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0.004*P6,0)","v":2.56807832385525},{"$f":"(+Input!Q218+Input!Q219+Input!Q220)*CommonInputs!Q6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0.004*Q6,0)","v":2.5443839378986581},{"$f":"(+Input!R218+Input!R219+Input!R220)*CommonInputs!R6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0.004*R6,0)","v":2.6698531552206459},{"$f":"(+Input!S218+Input!S219+Input!S220)*CommonInputs!S6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0.004*S6,0)","v":2.7563146665550873},{"$f":"(+Input!T218+Input!T219+Input!T220)*CommonInputs!T6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0.004*T6,0)","v":2.8443444869960728},{"$f":"(+Input!U218+Input!U219+Input!U220)*CommonInputs!U6/CommonInputs!$J6+IF(OR(UserInterface!$B$51=1,2,3,5,),0.004*U6,0)","v":2.9049863090532804}]
[null,null,"Incentive Payments (included in turnover post 2012)"]
[null,null,"Issuance of Equity (included in turnover post 2012)"]
[null,null,"Total",null,null,null,null,null,null,{"$f":"SUM(J6:J9)","v":197.29999999999998},221.8,233.09773020175084,236.49375515944911,309.36897388441031,326.74853012598896,353.62074082269476,340.08415798658712,363.93310343602462,377.85545126178795,391.99743731907193,399.07248317270256]
[null,"Operating costs"]
[null,null,"De minimis, consented & IFI",null,null,null,null,null,null,null,null,{"$f":"-(Input!L218+Input!L219+Input!L220+IF(UserInterface!$B$51=3,Input!L365,0))*CommonInputs!L6/CommonInputs!$J6","v":-1.0977302017508384},{"$f":"-(Input!M218+Input!M219+Input!M220+IF(UserInterface!$B$51=3,Input!M365,0))*CommonInputs!M6/CommonInputs!$J6","v":-1.0659205526919771},{"$f":"-(Input!N218+Input!N219+Input!N220+IF(UserInterface!$B$51=3,Input!N365,0))*CommonInputs!N6/CommonInputs!$J6","v":-1.1008553744458209},{"$f":"-(Input!O218+Input!O219+Input!O220+IF(UserInterface!$B$51=3,Input!O365,0))*CommonInputs!O6/CommonInputs!$J6","v":-1.1330927765125731},{"$f":"-(Input!P218+Input!P219+Input!P220+IF(UserInterface!$B$51=3,Input!P365,0))*CommonInputs!P6/CommonInputs!$J6","v":-1.1638676738598919},{"$f":"-(Input!Q218+Input!Q219+Input!Q220+IF(UserInterface!$B$51=3,Input!Q365,0))*CommonInputs!Q6/CommonInputs!$J6","v":-1.1942248417039041},{"$f":"-(Input!R218+Input!R219+Input!R220+IF(UserInterface!$B$51=3,Input!R365,0))*CommonInputs!R6/CommonInputs!$J6","v":-1.2248001540974303},{"$f":"-(Input!S218+Input!S219+Input!S220+IF(UserInterface!$B$51=3,Input!S365,0))*CommonInputs!S6/CommonInputs!$J6","v":-1.255918120174156},{"$f":"-(Input!T218+Input!T219+Input!T220+IF(UserInterface!$B$51=3,Input!T365,0))*CommonInputs!T6/CommonInputs!$J6","v":-1.2877321156677692},{"$f":"-(Input!U218+Input!U219+Input!U220+IF(UserInterface!$B$51=3,Input!U365,0))*CommonInputs!U6/CommonInputs!$J6","v":-1.3203163215986833}]
[null,null,"Controllable operating costs",null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!J255,IF(UserInterface!$I$2=\"GT\",-Input!J269,IF(UserInterface!$I$2=\"E\",-Input!J285)))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!K255,IF(UserInterface!$I$2=\"GT\",-Input!K269,IF(UserInterface!$I$2=\"E\",-Input!K285)))*CommonInputs!K6/CommonInputs!$J6","v":-16.903445221712964},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!L255,IF(UserInterface!$I$2=\"GT\",-Input!L269,IF(UserInterface!$I$2=\"E\",-Input!L285)))*CommonInputs!L6/CommonInputs!$J6","v":-26.511120291345271},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!M255*CommonInputs!M6/CommonInputs!$J6,(IQI!M283-IQI!M365)*CommonInputs!M6/CommonInputs!$J6)","v":-26.974456599694921},{"$f":"(IQI!N283-IQI!N365)*CommonInputs!N6/CommonInputs!$J6","v":-20.472139533827832},{"$f":"(IQI!O283-IQI!O365)*CommonInputs!O6/CommonInputs!$J6","v":-21.127182935410818},{"$f":"(IQI!P283-IQI!P365)*CommonInputs!P6/CommonInputs!$J6","v":-22.291477412354048},{"$f":"(IQI!Q283-IQI!Q365)*CommonInputs!Q6/CommonInputs!$J6","v":-25.032153995413612},{"$f":"(IQI!R283-IQI!R365)*CommonInputs!R6/CommonInputs!$J6","v":-25.933535588603593},{"$f":"(IQI!S283-IQI!S365)*CommonInputs!S6/CommonInputs!$J6","v":-26.178628242019059},{"$f":"(IQI!T283-IQI!T365)*CommonInputs!T6/CommonInputs!$J6","v":-28.920462247507579},{"$f":"(IQI!U283-IQI!U365)*CommonInputs!U6/CommonInputs!$J6","v":-30.173372802256274}]
[null,null,"Non-controllable operating costs",null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!J263,IF(UserInterface!$I$2=\"GT\",-Input!J266,IF(UserInterface!$I$2=\"E\",-Input!J287)))","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!K263,IF(UserInterface!$I$2=\"GT\",-Input!K266,IF(UserInterface!$I$2=\"E\",-Input!K287)))*CommonInputs!K6/CommonInputs!$J6","v":-25.296064421442924},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!L263,IF(UserInterface!$I$2=\"GT\",-Input!L266,IF(UserInterface!$I$2=\"E\",-Input!L287)))*CommonInputs!L6/CommonInputs!$J6","v":-26.455297862195206},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!M263*CommonInputs!M6/CommonInputs!$J6,-IQI!M283*CommonInputs!M6/CommonInputs!$J6)","v":-27.429721689985136},{"$f":"-IQI!N283*CommonInputs!N6/CommonInputs!$J6","v":-28.328712178138417},{"$f":"-IQI!O283*CommonInputs!O6/CommonInputs!$J6","v":-29.158288983338355},{"$f":"-IQI!P283*CommonInputs!P6/CommonInputs!$J6","v":-29.950230622087062},{"$f":"-IQI!Q283*CommonInputs!Q6/CommonInputs!$J6","v":-30.731422675429574},{"$f":"-IQI!R283*CommonInputs!R6/CommonInputs!$J6","v":-31.518228321892355},{"$f":"-IQI!S283*CommonInputs!S6/CommonInputs!$J6","v":-32.318998273168113},{"$f":"-IQI!T283*CommonInputs!T6/CommonInputs!$J6","v":-33.137679402856797},{"$f":"-IQI!U283*CommonInputs!U6/CommonInputs!$J6","v":-33.976180638166419}]
[]
[null,null,"Pensions costs expensed",null,null,null,null,null,null,null,null,null,{"$f":"-(IQI!M404-IQI!M399-IQI!M400)*CommonInputs!M6/CommonInputs!$J6","v":-2.7256195678346651},{"$f":"-(IQI!N404-IQI!N399-IQI!N400)*CommonInputs!N6/CommonInputs!$J6","v":-6.5642149287999732E-2},{"$f":"-(IQI!O404-IQI!O399-IQI!O400)*CommonInputs!O6/CommonInputs!$J6","v":-6.7564411202003002E-2},{"$f":"-(IQI!P404-IQI!P399-IQI!P400)*CommonInputs!P6/CommonInputs!$J6","v":-6.9399466426230363E-2},{"$f":"-(IQI!Q404-IQI!Q399-IQI!Q400)*CommonInputs!Q6/CommonInputs!$J6","v":-7.1209613144713413E-2},{"$f":"-(IQI!R404-IQI!R399-IQI!R400)*CommonInputs!R6/CommonInputs!$J6","v":-7.3032767454763836E-2},{"$f":"-(IQI!S404-IQI!S399-IQI!S400)*CommonInputs!S6/CommonInputs!$J6","v":-7.4888279288709877E-2},{"$f":"-(IQI!T404-IQI!T399-IQI!T400)*CommonInputs!T6/CommonInputs!$J6","v":-7.6785294182869626E-2},{"$f":"-(IQI!U404-IQI!U399-IQI!U400)*CommonInputs!U6/CommonInputs!$J6","v":-7.8728235426377399E-2}]
[null,null,"Other opex",null,null,null,null,null,null,{"$f":"-Input!J8-Input!J11-'Fin Statements'!J13-'Fin Statements'!J14-'Fin Statements'!J12","v":-29.8},{"$f":"-Input!K8-Input!K11-'Fin Statements'!K13-'Fin Statements'!K14-'Fin Statements'!K12","v":0.69950964315588848},{"$f":"-Input!L8-Input!L11-'Fin Statements'!L13-'Fin Statements'!L14-'Fin Statements'!L12","v":0.36414835529131273},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!M8-Input!M11-'Fin Statements'!M13-'Fin Statements'!M14-'Fin Statements'!M12,0)","v":0}]
[null,null,"Depreciation",null,null,null,null,null,null,{"$f":"-Input!J10","v":-20.7},{"$f":"-Input!K10","v":-23.1},{"$f":"-Input!L10","v":-25.5},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!M10,Depn!M15)","v":-28.608333333333331},{"$f":"Depn!N15","v":-33.872150994855303},{"$f":"Depn!O15","v":-40.81823115386495},{"$f":"Depn!P15","v":-48.290293096398933},{"$f":"Depn!Q15","v":-53.565210458584723},{"$f":"Depn!R15","v":-56.34370455154631},{"$f":"Depn!S15","v":-58.915670139982254},{"$f":"Depn!T15","v":-61.687050095905811},{"$f":"Depn!U15","v":-64.936462730816572}]
[null,"Operating profit",null,null,null,null,null,null,null,{"$f":"SUM(J10:J18)","v":146.79999999999998},157.20000000000002,153.89773020175085,149.68970341590909,225.52947365385495,234.44416986566026,251.85547255156862,229.48993640231055,248.83980205243017,259.11134820715569,266.88772816295108,268.58742244443829]
[null,null,"Exceptional items",null,null,null,null,null,null,{"$f":"-Input!J12","v":0},{"$f":"-Input!K12","v":0},{"$f":"-Input!L12","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Profit before interest and tax",null,null,null,null,null,null,null,{"$f":"SUM(J19:J22)","v":146.79999999999998},157.20000000000002,153.89773020175085,149.68970341590909,225.52947365385495,234.44416986566026,251.85547255156862,229.48993640231055,248.83980205243017,259.11134820715569,266.88772816295108,268.58742244443829]
[null,null,"Interest received",null,null,null,null,null,null,{"$f":"-Input!J15","v":0.3},{"$f":"-Input!K15","v":0},{"$f":"-Input!L15","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!M15,Notes!M98*((1+CommonInputs!M23)*1.02-1))","v":0},{"$f":"Notes!M98*CommonInputs!X35","v":0},{"$f":"Notes!N98*CommonInputs!Y35","v":0},{"$f":"Notes!O98*CommonInputs!Z35","v":0},{"$f":"Notes!P98*CommonInputs!AA35","v":0},{"$f":"Notes!Q98*CommonInputs!AB35","v":0},{"$f":"Notes!R98*CommonInputs!AC35","v":0},{"$f":"Notes!S98*CommonInputs!AD35","v":0},{"$f":"Notes!T98*CommonInputs!AE35","v":0}]
[null,null,"Cash Interest payable",null,null,null,null,null,null,{"$f":"-Input!J13","v":-18.7},{"$f":"-Input!K13","v":-13.6},{"$f":"-Input!L13","v":-35.9},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!M13,(Notes!M75+IF(UserInterface!$B$51=1,'Fin Statements'!M138+('Fin Statements'!M127+'Fin Statements'!M108)/2,0))*((1+CommonInputs!M23)*1.02-1))","v":-37.373560036217398},{"$f":"(Notes!N75+IF(UserInterface!$B$51=1,'Fin Statements'!N138+('Fin Statements'!N127+'Fin Statements'!N108)/2,0))*(CommonInputs!X35)","v":-51.028419905959204},{"$f":"(Notes!O75+IF(UserInterface!$B$51=1,'Fin Statements'!O138+('Fin Statements'!O127+'Fin Statements'!O108)/2,0))*(CommonInputs!Y35)","v":-58.106921658684378},{"$f":"(Notes!P75+IF(UserInterface!$B$51=1,'Fin Statements'!P138+('Fin Statements'!P127+'Fin Statements'!P108)/2,0))*(CommonInputs!Z35)","v":-62.156331980195588},{"$f":"(Notes!Q75+IF(UserInterface!$B$51=1,'Fin Statements'!Q138+('Fin Statements'!Q127+'Fin Statements'!Q108)/2,0))*(CommonInputs!AA35)","v":-69.595483414241329},{"$f":"(Notes!R75+IF(UserInterface!$B$51=1,'Fin Statements'!R138+('Fin Statements'!R127+'Fin Statements'!R108)/2,0))*(CommonInputs!AB35)","v":-69.843159361689885},{"$f":"(Notes!S75+IF(UserInterface!$B$51=1,'Fin Statements'!S138+('Fin Statements'!S127+'Fin Statements'!S108)/2,0))*(CommonInputs!AC35)","v":-68.302296070043681},{"$f":"(Notes!T75+IF(UserInterface!$B$51=1,'Fin Statements'!T138+('Fin Statements'!T127+'Fin Statements'!T108)/2,0))*(CommonInputs!AD35)","v":-66.939773393216555},{"$f":"(Notes!U75+IF(UserInterface!$B$51=1,'Fin Statements'!U138+('Fin Statements'!U127+'Fin Statements'!U108)/2,0))*(CommonInputs!AE35)","v":-66.549633070892341}]
[null,null,"Interest accrual for index-linked debt",null,null,null,null,null,null,{"$f":"-Input!J14","v":0},{"$f":"-Input!K14","v":0},{"$f":"-Input!L14","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!M14,0)","v":0},{"$f":"Notes!N75*CommonInputs!X34*CommonInputs!N10","v":0},{"$f":"Notes!O75*CommonInputs!Y34*CommonInputs!O10","v":0},{"$f":"Notes!P75*CommonInputs!Z34*CommonInputs!P10","v":0},{"$f":"Notes!Q75*CommonInputs!AA34*CommonInputs!Q10","v":0},{"$f":"Notes!R75*CommonInputs!AB34*CommonInputs!R10","v":0},{"$f":"Notes!S75*CommonInputs!AC34*CommonInputs!S10","v":0},{"$f":"Notes!T75*CommonInputs!AD34*CommonInputs!T10","v":0},{"$f":"Notes!U75*CommonInputs!AE34*CommonInputs!U10","v":0}]
[null,"Profit before tax",null,null,null,null,null,null,null,{"$f":"SUM(J23:J25)","v":128.4},143.60000000000002,117.99773020175084,112.3161433796917,174.50105374789575,176.33724820697589,189.69914057137305,159.89445298806922,178.99664269074029,190.80905213711202,199.94795476973451,202.03778937354593]
[null,null,"Current tax",null,null,null,null,null,null,{"$f":"-Input!J16","v":-22.1},{"$f":"-Input!K16","v":-25.6},{"$f":"-Input!L16","v":-15.4},{"$f":"IF(UserInterface!$I$2=\"GD\",-Input!M16,-MAX(Notes!M26+Notes!M27,0))","v":-11.646762478508697},{"$f":"-MAX(Notes!N26+Notes!N27,0)","v":-19.027450404088885},{"$f":"-MAX(Notes!O26+Notes!O27,0)","v":-14.646853310433686},{"$f":"-MAX(Notes!P26+Notes!P27,0)","v":-17.48566995145649},{"$f":"-MAX(Notes!Q26+Notes!Q27,0)","v":-14.28356698129225},{"$f":"-MAX(Notes!R26+Notes!R27,0)","v":-16.660704819890142},{"$f":"-MAX(Notes!S26+Notes!S27,0)","v":-19.425679327440442},{"$f":"-MAX(Notes!T26+Notes!T27,0)","v":-21.166145909014755},{"$f":"-MAX(Notes!U26+Notes!U27,0)","v":-22.624265082986749}]
[null,null,"Deferred tax",null,null,null,null,null,null,{"$f":"-Input!J17","v":-14.1},{"$f":"-Input!K17","v":-6.5},{"$f":"-Input!L17","v":-15.2},{"$f":"-Notes!M54","v":-13.352581696794791},{"$f":"-Notes!N54","v":-17.486527040144615},{"$f":"-Notes!O54","v":-20.899387285904755},{"$f":"-Notes!P54","v":-22.200056720687517},{"$f":"-Notes!Q54","v":-21.088755973430999},{"$f":"-Notes!R54","v":-20.235990362149003},{"$f":"-Notes!S54","v":-19.628817813715735},{"$f":"-Notes!T54","v":-19.405568852165953},{"$f":"-Notes!U54","v":-18.325760366138155}]
[null,"Profit after tax",null,null,null,null,null,null,null,{"$f":"SUM(J27:J29)","v":92.200000000000017},{"$f":"SUM(K27:K29)","v":111.50000000000003},87.397730201750832,87.316799204388218,137.98707630366226,140.79100761063742,150.01341389922905,124.52213003334597,142.09994750870115,151.75455499595586,159.37624000855382,161.08776392442104]
[]
[null,null,"Dividends paid",null,null,null,null,null,null,{"$f":"Input!J18","v":-22},{"$f":"Input!K18","v":-35},{"$f":"Input!L18","v":-20.5},{"$f":"IF(UserInterface!$B$107=2,'User input'!M138,-CommonInputs!$V$31*IF(UserInterface!$B$128=1,Notes!M105,Notes!M115)*(1-CommonInputs!M26))","v":-28.962926808155913},{"$f":"IF(UserInterface!$B$107=2,'User input'!N138,-CommonInputs!$V$31*IF(UserInterface!$B$128=1,Notes!N105,Notes!N115)*(1-CommonInputs!N26))","v":-40.539257084388858},{"$f":"IF(UserInterface!$B$107=2,'User input'!O138,-CommonInputs!$V$31*IF(UserInterface!$B$128=1,Notes!O105,Notes!O115)*(1-CommonInputs!O26))","v":-48.350966464811762},{"$f":"IF(UserInterface!$B$107=2,'User input'!P138,-0.05*IF(UserInterface!$B$128=1,Notes!P105,Notes!P115)*(1-CommonInputs!P26))","v":-53.235933172600902},{"$f":"IF(UserInterface!$B$107=2,'User input'!Q138,-CommonInputs!$V$31*IF(UserInterface!$B$128=1,Notes!Q105,Notes!Q115)*(1-CommonInputs!Q26))","v":-54.85427063378966},{"$f":"IF(UserInterface!$B$107=2,'User input'!R138,-CommonInputs!$V$31*IF(UserInterface!$B$128=1,Notes!R105,Notes!R115)*(1-CommonInputs!R26))","v":-55.890114937624546},{"$f":"IF(UserInterface!$B$107=2,'User input'!S138,-CommonInputs!$V$31*IF(UserInterface!$B$128=1,Notes!S105,Notes!S115)*(1-CommonInputs!S26))","v":-57.018513593220902},{"$f":"IF(UserInterface!$B$107=2,'User input'!T138,-CommonInputs!$V$31*IF(UserInterface!$B$128=1,Notes!T105,Notes!T115)*(1-CommonInputs!T26))","v":-58.595704835452359},{"$f":"IF(UserInterface!$B$107=2,'User input'!U138,-CommonInputs!$V$31*IF(UserInterface!$B$128=1,Notes!U105,Notes!U115)*(1-CommonInputs!U26))","v":-59.285682829423521}]
[null,"Retained profit or loss for the year",null,null,null,null,null,null,null,{"$f":"SUM(J30:J32)","v":70.200000000000017},{"$f":"SUM(K30:K32)","v":76.500000000000028},66.897730201750832,58.353872396232305,97.447819219273413,92.44004114582566,96.777480726628141,69.667859399556306,86.209832571076603,94.736041402734955,100.78053517310147,101.80208109499752]
[]
["Financial Position (balance sheet) and summary financial statements",null,null,null,null,null,null,null,null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
["£m nominal"]
["Statement of financial position"]
[null,"Non-current assets"]
[null,null,"Tangible assets",null,null,null,null,null,null,{"$f":"Input!J27","v":987.3},{"$f":"Input!K27","v":1102.8},{"$f":"Input!L27","v":1260},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M27,Depn!M21)","v":1517.9259961439232},{"$f":"Depn!N21","v":1895.7758837093804},{"$f":"Depn!O21","v":2296.1532661112042},{"$f":"Depn!P21","v":2557.9561697422851},{"$f":"Depn!Q21","v":2661.8848224897442},{"$f":"Depn!R21","v":2746.406876654316},{"$f":"Depn!S21","v":2839.4109259991496},{"$f":"Depn!T21","v":2953.8872521473309},{"$f":"Depn!U21","v":3026.2585133066168}]
[null,null,"Other non current",null,null,null,null,null,null,{"$f":"Input!J28","v":0},{"$f":"Input!K28","v":0},{"$f":"Input!L28","v":0},{"$f":"Input!M28","v":1E-4},{"$f":"Input!N28","v":1E-4},{"$f":"Input!O28","v":1E-4},{"$f":"Input!P28","v":1E-4},{"$f":"Input!Q28","v":1E-4},{"$f":"Input!R28","v":1E-4},{"$f":"Input!S28","v":1E-4},{"$f":"Input!T28","v":1E-4},{"$f":"Input!U28","v":1E-4}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J38:J40)","v":987.3},1102.8,1260,1517.9260961439231,{"$f":"SUM(N39:N40)","v":1895.7759837093804},2296.1533661112044,2557.9562697422853,2661.8849224897444,2746.4069766543162,2839.4110259991498,2953.8873521473311,3026.258613306617]
[null,"Current assets"]
[null,"Lendings"]
[null,null,"Loans due from other group companies",null,null,null,null,null,null,{"$f":"Input!J32","v":0},{"$f":"Input!K32","v":0},{"$f":"Input!L32","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M32,L44)","v":0},{"$f":"M44","v":0},0,0,0,0,0,0,0]
[null,null,"Cash at bank",null,null,null,null,null,null,{"$f":"Input!J34","v":0},{"$f":"Input!K34","v":0},{"$f":"Input!L34","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M34,L45)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Investments",null,null,null,null,null,null,{"$f":"Input!J35","v":0},{"$f":"Input!K35","v":0},{"$f":"Input!L35","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M35,L46)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J44:J46)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Stock",null,null,null,null,null,null,{"$f":"Input!J30","v":0.9},{"$f":"Input!K30","v":0},{"$f":"Input!L30","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M30,L48)","v":0},{"$f":"M48","v":0},0,0,0,0,0,0,0]
[null,null,"Trade Debtors",null,null,null,null,null,null,{"$f":"Input!J31","v":1.2},{"$f":"Input!K31","v":1.5},{"$f":"Input!L31","v":1.5},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M31,L49)","v":1.5},1.5,1.5,1.5,1.5,1.5,1.5,1.5,1.5]
[null,null,"Other",null,null,null,null,null,null,{"$f":"Input!J33+Input!J36+Input!J37+Input!J38","v":6.5},{"$f":"Input!K33+Input!K36+Input!K37+Input!K38","v":5.5},{"$f":"Input!L33+Input!L36+Input!L37+Input!L38","v":4.5},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M33+Input!M36+Input!M37+Input!M38,L50)","v":4.5},4.5,4.5,4.5,4.5,4.5,4.5,4.5,4.5]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J48:J50)","v":8.6},7,6,6,6,6,6,6,6,6,6,6]
[null,null,null,null,null,null,null,null,null,{"$f":"J47+J51","v":8.6},7,6,6,6,6,6,6,6,6,6,6]
[]
[null,"Creditors : amounts falling due within one year"]
[null,"Borrowings"]
[]
[null,null," - External loans and overdrafts ",null,null,null,null,null,null,{"$f":"Input!J40+Input!J41","v":0},{"$f":"Input!K40+Input!K41","v":0},{"$f":"Input!L40+Input!L41","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M40+Input!M41,L57)","v":0},{"$f":"M57","v":0},0,0,0,0,0,0,0]
[null,null," - Loans due to other Group companies",null,null,null,null,null,null,{"$f":"Input!J42","v":121.5},{"$f":"Input!K42","v":0},{"$f":"Input!L42","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M42,L58)","v":0},0,0,0,0,0,0,0,0]
[null,"Other creditors",null,null,null,null,null,null,null,{"$f":"SUM(J57:J58)","v":121.5},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"- Trade Creditors",null,null,null,null,null,null,{"$f":"Input!J43","v":26.5},{"$f":"Input!K43","v":34.200000000000003},{"$f":"Input!L43","v":24.6},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M43,L60)","v":24.6},{"$f":"M60","v":24.6},24.6,24.6,24.6,24.6,24.6,24.6,24.6]
[null,null,"- Other",null,null,null,null,null,null,{"$f":"Notes!J37","v":62.2},{"$f":"Notes!K37","v":69.900000000000006},{"$f":"Notes!L37","v":57.923221592894279},{"$f":"Notes!M37","v":56.023381239254348},{"$f":"Notes!N37","v":59.713725202044444},{"$f":"Notes!O37","v":57.523426655216852},{"$f":"Notes!P37","v":58.942834975728246},{"$f":"Notes!Q37","v":57.341783490646129},{"$f":"Notes!R37","v":58.530352409945074},{"$f":"Notes!S37","v":59.91283966372022},{"$f":"Notes!T37","v":60.783072954507382},{"$f":"Notes!U37","v":61.512132541493372}]
[null,"Total",null,null,null,null,null,null,null,{"$f":"SUM(J59:J61)","v":210.2},104.10000000000001,82.523221592894288,80.623381239254343,84.313725202044452,82.123426655216861,83.542834975728255,81.941783490646131,83.130352409945075,84.512839663720229,85.383072954507384,86.112132541493366]
[]
[null,"Net Current Assets (Liabilities)",null,null,null,null,null,null,null,{"$f":"J52-J62","v":-201.6},-97.100000000000009,-76.523221592894288,-74.623381239254343,-78.313725202044452,-76.123426655216861,-77.542834975728255,-75.941783490646131,-77.130352409945075,-78.512839663720229,-79.383072954507384,-80.112132541493366]
[]
[null,"Total assets less current liabilities",null,null,null,null,null,null,null,{"$f":"J41+J64","v":785.69999999999993},1005.6999999999999,1183.4767784071057,1443.3027149046688,1817.4622585073359,2220.0299394559875,2480.4134347665572,2585.9431389990982,2669.2766242443713,2760.8981863354297,2874.5042791928236,2946.1464807651237]
[]
[null,"Creditors : amounts falling due after more than one year"]
[null,"Borrowings"]
[]
[null,null,"Derivative financial liabilities",null,null,null,null,null,null,{"$f":"Input!J52","v":0},{"$f":"Input!K52","v":0},{"$f":"Input!L52","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M52,L71)","v":0},{"$f":"M71","v":0},0,0,0,0,0,0,0]
[null,null," - External loans ",null,null,null,null,null,null,{"$f":"Input!J46+J69","v":0},{"$f":"Input!K46+K69","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!L46+L69,K72-'Fin Statements'!L144)","v":95.700000000000045},{"$f":"IF(UserInterface!$I$2=\"GD\",L72-'Fin Statements'!M137,L72-'Fin Statements'!M144)","v":467.57833424791113},{"$f":"M72-'Fin Statements'!N144","v":631.99927756512375},{"$f":"N72-'Fin Statements'!O144","v":921.43246141788268},{"$f":"O72-'Fin Statements'!P144","v":888.36984992253872},{"$f":"P72-'Fin Statements'!Q144","v":903.36896699436988},{"$f":"Q72-'Fin Statements'!R144","v":880.49352636378148},{"$f":"R72-'Fin Statements'!S144","v":857.99845263049804},{"$f":"S72-'Fin Statements'!T144","v":851.67846628288987},{"$f":"T72-'Fin Statements'!U144","v":803.46512420911677}]
[null,null," - Loans due to other Group companies",null,null,null,null,null,null,{"$f":"Input!J47","v":285},{"$f":"Input!K47","v":422},{"$f":"Input!L47","v":422},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M47,L73)","v":422},{"$f":"M73","v":422},422,422,422,422,422,422,422]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J70:J73)","v":285},422,517.70000000000005,889.57833424791113,1053.9992775651237,1343.4324614178827,1310.3698499225388,1325.3689669943699,1302.4935263637815,1279.9984526304979,1273.67846628289,1225.4651242091168]
[null,"Other creditors","Customer contributions",null,null,null,null,null,null,{"$f":"Input!J49","v":0},{"$f":"Input!K49","v":0},{"$f":"Input!L49","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M49,L75)","v":0},{"$f":"M75","v":0},0,0,0,0,0,0,0]
[null,null,"Refundable customer deposits",null,null,null,null,null,null,{"$f":"Input!J50","v":0},{"$f":"Input!K50","v":0},{"$f":"Input!L50","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M50,L76)","v":0},0,0,0,0,0,0,0,0]
[null,null," - Other",null,null,null,null,null,null,{"$f":"Input!J48","v":0},{"$f":"Input!K48","v":0},{"$f":"Input!L48","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M48,L77)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J75:J77)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"J74+J78","v":285},422,517.70000000000005,889.57833424791113,1053.9992775651237,1343.4324614178827,1310.3698499225388,1325.3689669943699,1302.4935263637815,1279.9984526304979,1273.67846628289,1225.4651242091168]
[]
[null," Provisions for liabilities and charges"]
[null,null,"Deferred tax provision",null,null,null,null,null,null,{"$f":"Input!J54","v":102.7},{"$f":"Input!K54","v":109.2},{"$f":"Input!L54","v":124.4},{"$f":"L82-'Fin Statements'!M29","v":137.75258169679481},{"$f":"M82-'Fin Statements'!N29","v":155.23910873693941},{"$f":"N82-'Fin Statements'!O29","v":176.13849602284418},{"$f":"O82-'Fin Statements'!P29","v":198.33855274353169},{"$f":"P82-'Fin Statements'!Q29","v":219.4273087169627},{"$f":"Q82-'Fin Statements'!R29","v":239.66329907911171},{"$f":"R82-'Fin Statements'!S29","v":259.29211689282744},{"$f":"S82-'Fin Statements'!T29","v":278.69768574499341},{"$f":"T82-'Fin Statements'!U29","v":297.02344611113153}]
[null,null,"Derivative financial liabilities (included in borrowings)"]
[null,null,"Restructuring",null,null,null,null,null,null,{"$f":"Input!J56","v":0},{"$f":"Input!K56","v":0},{"$f":"Input!L56","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M56,L84)","v":0},{"$f":"M84","v":0},0,0,0,0,0,0,0]
[null,null,"Pensions deficit",null,null,null,null,null,null,{"$f":"Input!J51","v":0},{"$f":"Input!K51","v":0},{"$f":"Input!L51","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M51,L85-(SUM(IQI!M400:'IQI'!$M400))*CommonInputs!M6/CommonInputs!$J6)","v":-0.18744946863618892},{"$f":"$M$85-(SUM(IQI!N400:'IQI'!$N400))*CommonInputs!N6/CommonInputs!$J6","v":-0.38104246622312349},{"$f":"$M$85-(SUM(IQI!O400:'IQI'!$N400))*CommonInputs!O6/CommonInputs!$J6","v":-0.5859738020611831},{"$f":"$M$85-(SUM(IQI!P400:'IQI'!$N400))*CommonInputs!P6/CommonInputs!$J6","v":-0.80147190157519876},{"$f":"$M$85-(SUM(IQI!Q400:'IQI'!$N400))*CommonInputs!Q6/CommonInputs!$J6","v":-1.0275001138524176},{"$f":"$M$85-(SUM(IQI!R400:'IQI'!$N400))*CommonInputs!R6/CommonInputs!$J6","v":-1.2643971712171267},{"$f":"$M$85-(SUM(IQI!S400:'IQI'!$N400))*CommonInputs!S6/CommonInputs!$J6","v":-1.5126205633260419},{"$f":"$M$85-(SUM(IQI!T400:'IQI'!$N400))*CommonInputs!T6/CommonInputs!$J6","v":-1.7726453835910509},{"$f":"$M$85-(SUM(IQI!U400:'IQI'!$N400))*CommonInputs!U6/CommonInputs!$J6","v":-2.044943198654392}]
[null,null,"Other provisions",null,null,null,null,null,null,{"$f":"Input!J57","v":0},{"$f":"Input!K57","v":0},{"$f":"Input!L57","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M57,L86)","v":0},{"$f":"M86","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J82:J86)","v":102.7},109.2,124.4,137.5651322281586,154.85806627071628,175.552522220783,197.53708084195648,218.39980860311027,238.39890190789458,257.7794963295014,276.92504036140235,294.97850291247715]
[]
[null,"Net assets",null,null,null,null,null,null,null,{"$f":"J66-J79-J87","v":397.99999999999994},474.49999999999994,541.37677840710569,416.15924842859908,608.60491467149586,701.04495581732181,972.50650400206189,1042.1743634016179,1128.3841959726951,1223.1202373754304,1323.9007725485312,1425.7028536435298]
[]
[null,"Capital and reserves"]
[null,null,"Called up ordinary share capital (including share premium)",null,null,null,null,null,null,{"$f":"Input!J60","v":200},{"$f":"Input!K60","v":200},{"$f":"Input!L60","v":200},{"$f":"L92+MAX(L93,0)+IF('Fin Statements'!M138>0,'Fin Statements'!M138+'Fin Statements'!M139,0)","v":200},{"$f":"M92+MAX(M93,0)+IF('Fin Statements'!N138>0,'Fin Statements'!N138+'Fin Statements'!N139,0)","v":200},{"$f":"N92+MAX(N93,0)+IF('Fin Statements'!O138>0,'Fin Statements'!O138+'Fin Statements'!O139,0)","v":294.99784702362342},{"$f":"O92+MAX(O93,0)+IF('Fin Statements'!P138>0,'Fin Statements'!P138+'Fin Statements'!P139,0)","v":469.68191448173502},{"$f":"P92+MAX(P93,0)+IF('Fin Statements'!Q138>0,'Fin Statements'!Q138+'Fin Statements'!Q139,0)","v":469.68191448173502},{"$f":"Q92+MAX(Q93,0)+IF('Fin Statements'!R138>0,'Fin Statements'!R138+'Fin Statements'!R139,0)","v":469.68191448173502},{"$f":"R92+MAX(R93,0)+IF('Fin Statements'!S138>0,'Fin Statements'!S138+'Fin Statements'!S139,0)","v":469.68191448173502},{"$f":"S92+MAX(S93,0)+IF('Fin Statements'!T138>0,'Fin Statements'!T138+'Fin Statements'!T139,0)","v":469.68191448173502},{"$f":"T92+MAX(T93,0)+IF('Fin Statements'!U138>0,'Fin Statements'!U138+'Fin Statements'!U139,0)","v":469.68191448173502}]
[null,null,"Equity issuance / special dividend for regearing beginning of new price control",null,null,null,null,null,null,null,null,{"$f":"'Fin Statements'!L137","v":0},{"$f":"'Fin Statements'!M137","v":-183.57140237473891},{"$f":"'Fin Statements'!N137","v":94.997847023623422}]
[]
[null,null,"Profit and Loss Account",null,null,null,null,null,null,{"$f":"Input!J61","v":198},{"$f":"Input!K61","v":274.5},{"$f":"Input!L61","v":341.4},{"$f":"L95+MIN(L93,0)+'Fin Statements'!M33","v":399.75387239623228},{"$f":"M95+MIN(M93,0)+'Fin Statements'!N33+IF('Fin Statements'!N138>0,0,'Fin Statements'!N138)","v":313.63028924076679},{"$f":"N95+'Fin Statements'!O33+IF('Fin Statements'!O138>0,0,'Fin Statements'!O138)","v":406.07033038659245},{"$f":"O95+'Fin Statements'!P33+IF('Fin Statements'!P138>0,0,'Fin Statements'!P138)","v":502.84781111322059},{"$f":"P95+'Fin Statements'!Q33+IF('Fin Statements'!Q138>0,0,'Fin Statements'!Q138)","v":572.51567051277686},{"$f":"Q95+'Fin Statements'!R33+IF('Fin Statements'!R138>0,0,'Fin Statements'!R138)","v":658.72550308385348},{"$f":"R95+'Fin Statements'!S33+IF('Fin Statements'!S138>0,0,'Fin Statements'!S138)","v":753.46154448658842},{"$f":"S95+'Fin Statements'!T33+IF('Fin Statements'!T138>0,0,'Fin Statements'!T138)","v":854.24207965968992},{"$f":"T95+'Fin Statements'!U33+IF('Fin Statements'!U138>0,0,'Fin Statements'!U138)","v":956.04416075468748}]
[]
[]
[null,null,"Other Reserves",null,null,null,null,null,null,{"$f":"Input!J62","v":0},{"$f":"Input!K62","v":0},{"$f":"Input!L62","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M62,L98)","v":0},{"$f":"M98","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J92:J98)","v":398},474.5,541.4,416.18247002149337,608.62813626439015,701.06817741021587,972.52972559495561,1042.197584994512,1128.4074175655885,1223.1434589683236,1323.9239941414248,1425.7260752364225]
[]
[]
[]
[null,"Cashflow",null,null,null,null,null,null,null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
["£m nominal"]
[]
[null,"Operating cash flow"]
[null,null,"Operating profit after exceptionals",null,null,null,null,null,null,{"$f":"'Fin Statements'!J19+'Fin Statements'!J20","v":146.79999999999998},{"$f":"'Fin Statements'!K19+'Fin Statements'!K20","v":157.20000000000002},{"$f":"'Fin Statements'!L19+'Fin Statements'!L20","v":153.89773020175085},{"$f":"'Fin Statements'!M19+'Fin Statements'!M20","v":149.68970341590909},{"$f":"'Fin Statements'!N19+'Fin Statements'!N20","v":225.52947365385495},{"$f":"'Fin Statements'!O19+'Fin Statements'!O20","v":234.44416986566026},{"$f":"'Fin Statements'!P19+'Fin Statements'!P20","v":251.85547255156862},{"$f":"'Fin Statements'!Q19+'Fin Statements'!Q20","v":229.48993640231055},{"$f":"'Fin Statements'!R19+'Fin Statements'!R20","v":248.83980205243017},{"$f":"'Fin Statements'!S19+'Fin Statements'!S20","v":259.11134820715569},{"$f":"'Fin Statements'!T19+'Fin Statements'!T20","v":266.88772816295108},{"$f":"'Fin Statements'!U19+'Fin Statements'!U20","v":268.58742244443829}]
[null,null,"Depreciation",null,null,null,null,null,null,{"$f":"-'Fin Statements'!J18","v":20.7},{"$f":"-'Fin Statements'!K18","v":23.1},{"$f":"-'Fin Statements'!L18","v":25.5},{"$f":"-'Fin Statements'!M18","v":28.608333333333331},{"$f":"-'Fin Statements'!N18","v":33.872150994855303},{"$f":"-'Fin Statements'!O18","v":40.81823115386495},{"$f":"-'Fin Statements'!P18","v":48.290293096398933},{"$f":"-'Fin Statements'!Q18","v":53.565210458584723},{"$f":"-'Fin Statements'!R18","v":56.34370455154631},{"$f":"-'Fin Statements'!S18","v":58.915670139982254},{"$f":"-'Fin Statements'!T18","v":61.687050095905811},{"$f":"-'Fin Statements'!U18","v":64.936462730816572}]
[null,null,"(Profit)/Loss on disposal of fixed assets"]
[null,null,"Amortisation"]
[null,null,"Movement in other reserves (should be nil)",null,null,null,null,null,null,{"$f":"('Fin Statements'!J98-'Fin Statements'!I98)","v":0},{"$f":"('Fin Statements'!K98-'Fin Statements'!J98)","v":0},{"$f":"('Fin Statements'!L98-'Fin Statements'!K98)","v":0},{"$f":"('Fin Statements'!M98-'Fin Statements'!L98)","v":0},{"$f":"('Fin Statements'!N98-'Fin Statements'!M98)","v":0},{"$f":"('Fin Statements'!O98-'Fin Statements'!N98)","v":0},{"$f":"('Fin Statements'!P98-'Fin Statements'!O98)","v":0},{"$f":"('Fin Statements'!Q98-'Fin Statements'!P98)","v":0},{"$f":"('Fin Statements'!R98-'Fin Statements'!Q98)","v":0},{"$f":"('Fin Statements'!S98-'Fin Statements'!R98)","v":0},{"$f":"('Fin Statements'!T98-'Fin Statements'!S98)","v":0},{"$f":"('Fin Statements'!U98-'Fin Statements'!T98)","v":0}]
[null,null,"Movement in provisions (other than DT)",null,null,null,null,null,null,{"$f":"('Fin Statements'!J84+'Fin Statements'!J85+'Fin Statements'!J86)-('Fin Statements'!I84+'Fin Statements'!I85+'Fin Statements'!I86)","v":0},{"$f":"('Fin Statements'!K84+'Fin Statements'!K85+'Fin Statements'!K86)-('Fin Statements'!J84+'Fin Statements'!J85+'Fin Statements'!J86)","v":0},{"$f":"('Fin Statements'!L84+'Fin Statements'!L85+'Fin Statements'!L86)-('Fin Statements'!K84+'Fin Statements'!K85+'Fin Statements'!K86)","v":0},{"$f":"('Fin Statements'!M84+'Fin Statements'!M85+'Fin Statements'!M86)-('Fin Statements'!L84+'Fin Statements'!L85+'Fin Statements'!L86)","v":-0.18744946863618892},{"$f":"('Fin Statements'!N84+'Fin Statements'!N85+'Fin Statements'!N86)-('Fin Statements'!M84+'Fin Statements'!M85+'Fin Statements'!M86)","v":-0.19359299758693457},{"$f":"('Fin Statements'!O84+'Fin Statements'!O85+'Fin Statements'!O86)-('Fin Statements'!N84+'Fin Statements'!N85+'Fin Statements'!N86)","v":-0.20493133583805961},{"$f":"('Fin Statements'!P84+'Fin Statements'!P85+'Fin Statements'!P86)-('Fin Statements'!O84+'Fin Statements'!O85+'Fin Statements'!O86)","v":-0.21549809951401566},{"$f":"('Fin Statements'!Q84+'Fin Statements'!Q85+'Fin Statements'!Q86)-('Fin Statements'!P84+'Fin Statements'!P85+'Fin Statements'!P86)","v":-0.22602821227721881},{"$f":"('Fin Statements'!R84+'Fin Statements'!R85+'Fin Statements'!R86)-('Fin Statements'!Q84+'Fin Statements'!Q85+'Fin Statements'!Q86)","v":-0.23689705736470912},{"$f":"('Fin Statements'!S84+'Fin Statements'!S85+'Fin Statements'!S86)-('Fin Statements'!R84+'Fin Statements'!R85+'Fin Statements'!R86)","v":-0.2482233921089152},{"$f":"('Fin Statements'!T84+'Fin Statements'!T85+'Fin Statements'!T86)-('Fin Statements'!S84+'Fin Statements'!S85+'Fin Statements'!S86)","v":-0.26002482026500906},{"$f":"('Fin Statements'!U84+'Fin Statements'!U85+'Fin Statements'!U86)-('Fin Statements'!T84+'Fin Statements'!T85+'Fin Statements'!T86)","v":-0.27229781506334105}]
[null,null,"Movements in working capital",null,null,null,null,null,null,{"$f":"('Fin Statements'!I51-'Fin Statements'!J51)+('Fin Statements'!J60+Notes!J36-'Fin Statements'!I60-Notes!I36)+('Fin Statements'!J78-'Fin Statements'!I78)+('Fin Statements'!J71-'Fin Statements'!I71)+('Fin Statements'!J59-'Fin Statements'!I59)+('Fin Statements'!J73-'Fin Statements'!I73)","v":486.6},{"$f":"('Fin Statements'!J51-'Fin Statements'!K51)+('Fin Statements'!K60+Notes!K36-'Fin Statements'!J60-Notes!J36)+('Fin Statements'!K78-'Fin Statements'!J78)+('Fin Statements'!K71-'Fin Statements'!J71)+('Fin Statements'!K59-'Fin Statements'!J59)+('Fin Statements'!K73-'Fin Statements'!J73)","v":32.5},{"$f":"('Fin Statements'!K51-'Fin Statements'!L51)+('Fin Statements'!L60+'Fin Statements'!L61-'Fin Statements'!K60-'Fin Statements'!K61)+('Fin Statements'!L78-'Fin Statements'!K78)+('Fin Statements'!L71-'Fin Statements'!K71)+('Fin Statements'!L59-'Fin Statements'!K59)+('Fin Statements'!L73-'Fin Statements'!K73)-'Fin Statements'!L122-Notes!L22","v":-8.3232215928942725},{"$f":"('Fin Statements'!L51-'Fin Statements'!M51)+('Fin Statements'!M60+Notes!M36-'Fin Statements'!L60-Notes!L36)+('Fin Statements'!M78-'Fin Statements'!L78)+('Fin Statements'!M71-'Fin Statements'!L71)+('Fin Statements'!M59-'Fin Statements'!L59)+('Fin Statements'!M73-'Fin Statements'!L73)","v":7.1054273576010019E-15},{"$f":"('Fin Statements'!M51-'Fin Statements'!N51)+('Fin Statements'!N60+Notes!N36-'Fin Statements'!M60-Notes!M36)+('Fin Statements'!N78-'Fin Statements'!M78)+('Fin Statements'!N71-'Fin Statements'!M71)+('Fin Statements'!N59-'Fin Statements'!M59)+('Fin Statements'!N73-'Fin Statements'!M73)","v":7.1054273576010019E-15},{"$f":"('Fin Statements'!N51-'Fin Statements'!O51)+('Fin Statements'!O60+Notes!O36-'Fin Statements'!N60-Notes!N36)+('Fin Statements'!O78-'Fin Statements'!N78)+('Fin Statements'!O71-'Fin Statements'!N71)+('Fin Statements'!O59-'Fin Statements'!N59)+('Fin Statements'!O73-'Fin Statements'!N73)","v":7.1054273576010019E-15},{"$f":"('Fin Statements'!O51-'Fin Statements'!P51)+('Fin Statements'!P60+Notes!P36-'Fin Statements'!O60-Notes!O36)+('Fin Statements'!P78-'Fin Statements'!O78)+('Fin Statements'!P71-'Fin Statements'!O71)+('Fin Statements'!P59-'Fin Statements'!O59)+('Fin Statements'!P73-'Fin Statements'!O73)","v":7.1054273576010019E-15},{"$f":"('Fin Statements'!P51-'Fin Statements'!Q51)+('Fin Statements'!Q60+Notes!Q36-'Fin Statements'!P60-Notes!P36)+('Fin Statements'!Q78-'Fin Statements'!P78)+('Fin Statements'!Q71-'Fin Statements'!P71)+('Fin Statements'!Q59-'Fin Statements'!P59)+('Fin Statements'!Q73-'Fin Statements'!P73)","v":7.1054273576010019E-15},{"$f":"('Fin Statements'!Q51-'Fin Statements'!R51)+('Fin Statements'!R60+Notes!R36-'Fin Statements'!Q60-Notes!Q36)+('Fin Statements'!R78-'Fin Statements'!Q78)+('Fin Statements'!R71-'Fin Statements'!Q71)+('Fin Statements'!R59-'Fin Statements'!Q59)+('Fin Statements'!R73-'Fin Statements'!Q73)","v":7.1054273576010019E-15},{"$f":"('Fin Statements'!R51-'Fin Statements'!S51)+('Fin Statements'!S60+Notes!S36-'Fin Statements'!R60-Notes!R36)+('Fin Statements'!S78-'Fin Statements'!R78)+('Fin Statements'!S71-'Fin Statements'!R71)+('Fin Statements'!S59-'Fin Statements'!R59)+('Fin Statements'!S73-'Fin Statements'!R73)","v":7.1054273576010019E-15},{"$f":"('Fin Statements'!S51-'Fin Statements'!T51)+('Fin Statements'!T60+Notes!T36-'Fin Statements'!S60-Notes!S36)+('Fin Statements'!T78-'Fin Statements'!S78)+('Fin Statements'!T71-'Fin Statements'!S71)+('Fin Statements'!T59-'Fin Statements'!S59)+('Fin Statements'!T73-'Fin Statements'!S73)","v":7.1054273576010019E-15},{"$f":"('Fin Statements'!T51-'Fin Statements'!U51)+('Fin Statements'!U60+Notes!U36-'Fin Statements'!T60-Notes!T36)+('Fin Statements'!U78-'Fin Statements'!T78)+('Fin Statements'!U71-'Fin Statements'!T71)+('Fin Statements'!U59-'Fin Statements'!T59)+('Fin Statements'!U73-'Fin Statements'!T73)","v":7.1054273576010019E-15}]
[null,null,"Net cash inflow from operating activities",null,null,null,null,null,null,{"$f":"SUM(J107:J113)","v":654.1},212.8,171.07450860885658,178.11058728060621,259.20803165112329,275.05746968368715,299.93026754845351,282.82911864861802,304.94660954661174,317.77879495502901,328.31475343859188,333.25158736019154]
[]
[null,"Returns on investments & servicing of finance"]
[null,null,"Interest received",null,null,null,null,null,null,{"$f":"Input!J67","v":0.3},{"$f":"Input!K67","v":0},{"$f":"Input!L67","v":0},{"$f":"'Fin Statements'!M24","v":0},{"$f":"'Fin Statements'!N24","v":0},{"$f":"'Fin Statements'!O24","v":0},{"$f":"'Fin Statements'!P24","v":0},{"$f":"'Fin Statements'!Q24","v":0},{"$f":"'Fin Statements'!R24","v":0},{"$f":"'Fin Statements'!S24","v":0},{"$f":"'Fin Statements'!T24","v":0},{"$f":"'Fin Statements'!U24","v":0}]
[null,null,"Cash interest paid",null,null,null,null,null,null,{"$f":"Input!J68","v":-20},{"$f":"Input!K68","v":-13.6},{"$f":"Input!L68","v":-35.9},{"$f":"'Fin Statements'!M25","v":-37.373560036217398},{"$f":"'Fin Statements'!N25","v":-51.028419905959204},{"$f":"'Fin Statements'!O25","v":-58.106921658684378},{"$f":"'Fin Statements'!P25","v":-62.156331980195588},{"$f":"'Fin Statements'!Q25","v":-69.595483414241329},{"$f":"'Fin Statements'!R25","v":-69.843159361689885},{"$f":"'Fin Statements'!S25","v":-68.302296070043681},{"$f":"'Fin Statements'!T25","v":-66.939773393216555},{"$f":"'Fin Statements'!U25","v":-66.549633070892341}]
[null,null,"Dividends paid",null,null,null,null,null,null,{"$f":"Input!J78","v":-22},{"$f":"Input!K78","v":-35},{"$f":"Input!L78","v":-20.5},{"$f":"'Fin Statements'!M32","v":-28.962926808155913},{"$f":"'Fin Statements'!N32","v":-40.539257084388858},{"$f":"'Fin Statements'!O32","v":-48.350966464811762},{"$f":"'Fin Statements'!P32","v":-53.235933172600902},{"$f":"'Fin Statements'!Q32","v":-54.85427063378966},{"$f":"'Fin Statements'!R32","v":-55.890114937624546},{"$f":"'Fin Statements'!S32","v":-57.018513593220902},{"$f":"'Fin Statements'!T32","v":-58.595704835452359},{"$f":"'Fin Statements'!U32","v":-59.285682829423521}]
[null,null,"Net cash flow from ROI &  SOF",null,null,null,null,null,null,{"$f":"SUM(J117:J119)","v":-41.7},-48.6,-56.4,-66.336486844373312,-91.567676990348062,-106.45788812349613,-115.39226515279648,-124.449754048031,-125.73327429931443,-125.32080966326458,-125.53547822866892,-125.83531590031586]
[]
[null,"Taxation","Tax paid",null,null,null,null,null,null,{"$f":"Input!J72","v":-17.399999999999999},{"$f":"Input!K72","v":-21.8},{"$f":"Input!L72","v":-27.7},{"$f":"Notes!M34","v":-13.546602832148624},{"$f":"Notes!N34","v":-15.33710644129879},{"$f":"Notes!O34","v":-16.837151857261286},{"$f":"Notes!P34","v":-16.066261630945089},{"$f":"Notes!Q34","v":-15.88461846637437},{"$f":"Notes!R34","v":-15.472135900591196},{"$f":"Notes!S34","v":-18.043192073665292},{"$f":"Notes!T34","v":-20.295912618227597},{"$f":"Notes!U34","v":-21.895205496000752}]
[]
[null,"Acquisitions","Net cash outflow from acquisitions"]
[]
[null,"Capital expenditure & financial investment"]
[null,null,"Net capital expenditure (includes capitalised pensions)",null,null,null,null,null,null,{"$f":"-Depn!J7","v":0},{"$f":"-Depn!K7","v":-124.29525316158217},{"$f":"-('Fin Statements'!L39-'Fin Statements'!K39+'Fin Statements'!L108)","v":-182.70000000000005},{"$f":"-Depn!M7","v":-286.53442947725648},{"$f":"-Depn!N7","v":-411.72203856031246},{"$f":"-Depn!O7","v":-441.19561355568862},{"$f":"-Depn!P7","v":-310.09319672747961},{"$f":"-Depn!Q7","v":-157.49386320604387},{"$f":"-Depn!R7","v":-140.86575871611777},{"$f":"-Depn!S7","v":-151.91971948481572},{"$f":"-Depn!T7","v":-176.16337624408717},{"$f":"-Depn!U7","v":-137.30772389010184}]
[]
[null,null,"Revenue driver capex"]
[null,null,"Other"]
[null,null,"Net cash flow from capex",null,null,null,null,null,null,{"$f":"SUM(J127:J130)","v":0},-124.29525316158217,-182.70000000000005,-286.53442947725648,-411.72203856031246,-441.19561355568862,-310.09319672747961,-157.49386320604387,-140.86575871611777,-151.91971948481572,-176.16337624408717,-137.30772389010184]
[]
[null,null,"Net cash flow before financing",null,null,null,null,null,null,{"$f":"J114+J120+J122+J124+J131","v":595},18.104746838417839,-95.725491391143478,-188.3069318731722,-259.41879034083604,-289.43318385275893,-141.62145596276767,-14.999117071831222,22.875440630588372,22.495073733283419,6.319986347608193,48.213342073773077]
[]
[null,"Financing"]
[null,null,"(Reduction)/increase in net debt - from FBPQ",null,null,null,null,null,null,{"$f":"Input!J86-Input!K86","v":15.5},{"$f":"Input!K86-Input!L86","v":0},{"$f":"Input!L86-Input!M86","v":95.700000000000045},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M86-Input!N86,0)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Equity/(Dividend) issuance to regear at start of control period",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$B$128=2,L148,L147)","v":-183.57140237473891},{"$f":"IF(UserInterface!$B$128=2,M148,M147)","v":94.997847023623422}]
[null,null,"Issue or redeem equity",null,null,null,null,null,null,{"$f":"Input!J81","v":0},{"$f":"Input!K81","v":0},{"$f":"Input!L81","v":0},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M81,IF(UserInterface!$B$111=2,'User input'!L156,IF(UserInterface!$B$128=1,Notes!L108,Notes!L118)))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!M156,IF(UserInterface!$B$128=1,Notes!M108,Notes!M118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!N156,IF(UserInterface!$B$128=1,Notes!N108,Notes!N118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!O156,IF(UserInterface!$B$128=1,Notes!O108,Notes!O118))","v":183.87796574538064},{"$f":"IF(UserInterface!$B$111=2,'User input'!P156,IF(UserInterface!$B$128=1,Notes!P108,Notes!P118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!Q156,IF(UserInterface!$B$128=1,Notes!Q108,Notes!Q118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!R156,IF(UserInterface!$B$128=1,Notes!R108,Notes!R118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!S156,IF(UserInterface!$B$128=1,Notes!S108,Notes!S118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!T156,IF(UserInterface!$B$128=1,Notes!T108,Notes!T118))","v":0}]
[null,null,"Share Premium",null,null,null,null,null,null,null,null,null,{"$f":"-M138*CommonInputs!$N$31","v":0},{"$f":"-N138*CommonInputs!$N$31","v":0},{"$f":"-O138*CommonInputs!$N$31","v":0},{"$f":"-P138*CommonInputs!$N$31","v":-9.1938982872690325},{"$f":"-Q138*CommonInputs!$N$31","v":0},{"$f":"-R138*CommonInputs!$N$31","v":0},{"$f":"-S138*CommonInputs!$N$31","v":0},{"$f":"-T138*CommonInputs!$N$31","v":0},{"$f":"-U138*CommonInputs!$N$31","v":0}]
[]
[null,null,"Net cash flow from financing",null,null,null,null,null,null,{"$f":"SUM(J136:J140)","v":15.5},0,95.700000000000045,-183.57140237473891,94.997847023623422,0,174.6840674581116,0,0,0,0,0]
[]
[]
[null,null,"(Increase)/decrease in net debt ",null,null,null,null,null,null,{"$f":"-J136","v":-15.5},0,{"$f":"IF(UserInterface!$I$2=\"GD\",-L136,-L136+L137)","v":-95.700000000000045},{"$f":"IF(UserInterface!$I$2=\"GD\",-M136+M137,M133+M141)","v":-371.87833424791108},{"$f":"N133+N141","v":-164.42094331721262},-289.43318385275893,33.06261149534393,-14.999117071831222,22.875440630588372,22.495073733283419,6.319986347608193,48.213342073773077]
[]
[]
[null,null,"Equity/(Dividend) issuance to regear at start of control period, ex TIRG",null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,-((Notes!L105*CommonInputs!M26)+Notes!L99))","v":-110.34753846697708},{"$f":"IF(CommonInputs!M26=CommonInputs!N26,IF(UserInterface!$I$2=\"GD\",-((Notes!M105*CommonInputs!N26)+Notes!M99),0),-((Notes!M105*CommonInputs!N26)+Notes!M99))","v":188.74953474404811}]
[null,null,"Equity/(Dividend) issuance to regear at start of control period,inc TIRG",null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,-((Notes!L115*CommonInputs!M26)+Notes!L99))","v":-183.57140237473891},{"$f":"IF(CommonInputs!M26=CommonInputs!N26,IF(UserInterface!$I$2=\"GD\",-((Notes!M115*CommonInputs!N26)+Notes!M99),0),-((Notes!M115*CommonInputs!N26)+Notes!M99))","v":94.997847023623422}]
[null,"Start of price control re-gearing check (link to calculations on notes sheet)"]
[null,null,"ex. TIRG",null,null,null,null,null,null,null,null,null,{"$f":"Notes!M121","v":0.66974282088882253},{"$f":"Notes!N121","v":0.6233759997920082}]
[null,null,"inc. TIRG",null,null,null,null,null,null,null,null,null,{"$f":"Notes!M122","v":0.6},{"$f":"Notes!N122","v":0.55000000000000004}]

{"sheet":"Notes","index":18,"n_rows":122,"n_cols":21,"rows_kept":122,"cut":false,"hidden":false,"merged":[[2,13,2,20]]}
[{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},null,"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"}]
[null,null,"Formula year",null,{"$f":"F2-1","v":-5},{"$f":"G2-1","v":-4},{"$f":"H2-1","v":-3},{"$f":"I2-1","v":-2},{"$f":"J2-1","v":-1},0,{"$f":"J2+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,null,null,null,null,null,null,null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
["£m nominal"]
[]
[null,"Profit subject to current tax"]
[null,null,"Profit before tax",null,null,null,null,null,null,{"$f":"'Fin Statements'!J27","v":128.4},{"$f":"'Fin Statements'!K27","v":143.60000000000002},{"$f":"'Fin Statements'!L27","v":117.99773020175084},{"$f":"'Fin Statements'!M27","v":112.3161433796917},{"$f":"'Fin Statements'!N27","v":174.50105374789575},{"$f":"'Fin Statements'!O27","v":176.33724820697589},{"$f":"'Fin Statements'!P27","v":189.69914057137305},{"$f":"'Fin Statements'!Q27","v":159.89445298806922},{"$f":"'Fin Statements'!R27","v":178.99664269074029},{"$f":"'Fin Statements'!S27","v":190.80905213711202},{"$f":"'Fin Statements'!T27","v":199.94795476973451},{"$f":"'Fin Statements'!U27","v":202.03778937354593}]
[null,null,"Add Accounting depreciation",null,null,null,null,null,null,{"$f":"-Depn!J15","v":20.7},{"$f":"-Depn!K15","v":23.341666666666669},{"$f":"-Depn!L15","v":25.531666666666666},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M10,-Depn!M15)","v":28.608333333333331},{"$f":"-Depn!N15","v":33.872150994855303},{"$f":"-Depn!O15","v":40.81823115386495},{"$f":"-Depn!P15","v":48.290293096398933},{"$f":"-Depn!Q15","v":53.565210458584723},{"$f":"-Depn!R15","v":56.34370455154631},{"$f":"-Depn!S15","v":58.915670139982254},{"$f":"-Depn!T15","v":61.687050095905811},{"$f":"-Depn!U15","v":64.936462730816572}]
[null,null,"Add Other taxable items",null,null,null,null,null,null,null,null,null,{"$f":"-'Fin Statements'!M12","v":1.0659205526919771},{"$f":"-'Fin Statements'!N12","v":1.1008553744458209},{"$f":"-'Fin Statements'!O12","v":1.1330927765125731},{"$f":"-'Fin Statements'!P12","v":1.1638676738598919},{"$f":"-'Fin Statements'!Q12","v":1.1942248417039041},{"$f":"-'Fin Statements'!R12","v":1.2248001540974303},{"$f":"-'Fin Statements'!S12","v":1.255918120174156},{"$f":"-'Fin Statements'!T12","v":1.2877321156677692},{"$f":"-'Fin Statements'!U12","v":1.3203163215986833}]
[null,null,"Add  Disallowable costs from supplementary input",null,null,null,null,null,null,{"$f":"Input!J824+Input!J827","v":0},{"$f":"Input!K824+Input!K827","v":0},{"$f":"Input!L824+Input!L827","v":0},{"$f":"Input!M824+Input!M827","v":0},{"$f":"Input!N824+Input!N827","v":0},{"$f":"Input!O824+Input!O827","v":0},{"$f":"Input!P824+Input!P827","v":0},{"$f":"Input!Q824+Input!Q827","v":0},{"$f":"Input!R824+Input!R827","v":0},{"$f":"Input!S824+Input!S827","v":0},{"$f":"Input!T824+Input!T827","v":0},{"$f":"Input!U824+Input!U827","v":0}]
[null,null,"Less deductible items",null,null,null,null,null,null,null,null,null,{"$f":"-'Fin Statements'!M7","v":-2.003880053117304},{"$f":"-'Fin Statements'!N7","v":-2.329015209146875},{"$f":"-'Fin Statements'!O7","v":-2.4303654352754274},{"$f":"-'Fin Statements'!P7","v":-2.56807832385525},{"$f":"-'Fin Statements'!Q7","v":-2.5443839378986581},{"$f":"-'Fin Statements'!R7","v":-2.6698531552206459},{"$f":"-'Fin Statements'!S7","v":-2.7563146665550873},{"$f":"-'Fin Statements'!T7","v":-2.8443444869960728},{"$f":"-'Fin Statements'!U7","v":-2.9049863090532804}]
[null,null,"Less Pension pension deficit repair",null,null,null,null,null,null,null,null,null,{"$f":"-(+IQI!M400)*CommonInputs!M6/CommonInputs!$J6","v":-0.18744946863618892},{"$f":"-(+IQI!N400)*CommonInputs!N6/CommonInputs!$J6","v":-0.19359299758693457},{"$f":"-(+IQI!O400)*CommonInputs!O6/CommonInputs!$J6","v":-0.19926216671249708},{"$f":"-(+IQI!P400)*CommonInputs!P6/CommonInputs!$J6","v":-0.20467414431300324},{"$f":"-(+IQI!Q400)*CommonInputs!Q6/CommonInputs!$J6","v":-0.21001266130405719},{"$f":"-(+IQI!R400)*CommonInputs!R6/CommonInputs!$J6","v":-0.21538954051618753},{"$f":"-(+IQI!S400)*CommonInputs!S6/CommonInputs!$J6","v":-0.22086184911497553},{"$f":"-(+IQI!T400)*CommonInputs!T6/CommonInputs!$J6","v":-0.226456559279266},{"$f":"-(+IQI!U400)*CommonInputs!U6/CommonInputs!$J6","v":-0.23218671625227544}]
["Less",null,"Revenue driver & other income",null,null,null,null,null,null,null,null,null,{"$f":"RevCalcs!M52","v":0},{"$f":"RevCalcs!N52","v":0},{"$f":"RevCalcs!O52","v":0},{"$f":"RevCalcs!P52","v":0},{"$f":"RevCalcs!Q52","v":0},{"$f":"RevCalcs!R52","v":0},{"$f":"RevCalcs!S52","v":0},{"$f":"RevCalcs!T52","v":0},{"$f":"RevCalcs!U52","v":0}]
["Less",null,"Additional income",null,null,null,null,null,null,null,null,null,{"$f":"RevCalcs!M53","v":0},{"$f":"RevCalcs!N53","v":-10.168395503682373},{"$f":"RevCalcs!O53","v":-11.151329763655932},{"$f":"RevCalcs!P53","v":-8.0798942352873127},{"$f":"RevCalcs!Q53","v":-4.7407497661863278},{"$f":"RevCalcs!R53","v":-4.4614673152112481},{"$f":"RevCalcs!S53","v":-4.7636889627650536},{"$f":"RevCalcs!T53","v":-5.485483893215811},{"$f":"RevCalcs!U53","v":-4.4797038376171363}]
["Less",null,"Capex Incentive Scheme",null,null,null,null,null,null,null,null,null,{"$f":"RevCalcs!M54","v":-7.8625880071494985},{"$f":"RevCalcs!N54","v":0},{"$f":"RevCalcs!O54","v":0},{"$f":"RevCalcs!P54","v":0},{"$f":"RevCalcs!Q54","v":0},{"$f":"RevCalcs!R54","v":0},{"$f":"RevCalcs!S54","v":0},{"$f":"RevCalcs!T54","v":0},{"$f":"RevCalcs!U54","v":0}]
["Less",null,"Transmission Investment Renewable Generation",null,null,null,null,null,null,null,null,null,{"$f":"RevCalcs!M56","v":-18.109987325041619},{"$f":"RevCalcs!N56","v":-28.538530350112662},{"$f":"RevCalcs!O56","v":-30.02306075794861},{"$f":"RevCalcs!P56","v":-29.788405927296921},{"$f":"RevCalcs!Q56","v":-15.89485825984432},{"$f":"RevCalcs!R56","v":-26.026252109448496},{"$f":"RevCalcs!S56","v":-25.816314628103203},{"$f":"RevCalcs!T56","v":-25.57703140543525},{"$f":"RevCalcs!U56","v":-25.308375959293233}]
["Less",null,"IFI"]
[null,null,"Less Capital allowances",null,null,null,null,null,null,{"$f":"Depn!J31","v":-56.69},{"$f":"Depn!K31","v":-73.530000000000015},{"$f":"Depn!L31","v":-84.12},{"$f":"Depn!M31","v":-84.244090403311631},{"$f":"Depn!N31","v":-109.90052943026667},{"$f":"Depn!O31","v":-135.81544608979567},{"$f":"Depn!P31","v":-149.19964182679675},{"$f":"Depn!Q31","v":-149.42319215599835},{"$f":"Depn!R31","v":-148.32547892495089},{"$f":"Depn!S31","v":-148.1375692932356},{"$f":"Depn!T31","v":-149.89418124211471},{"$f":"Depn!U31","v":-148.23537348599001}]
[null,null,"Amount subject to current tax",null,null,null,null,null,null,{"$f":"SUM(J7:J18)","v":92.41},93.411666666666676,59.409396868417502,29.582402008460747,58.343996626401335,38.669107923965299,49.312606884082612,41.840691507126138,54.866706351036584,69.285890997494477,78.89523939426698,87.133942117755225]
[]
[null,"Corporation tax charge"]
[null,null,"Amt. subject to corp. tax  x  corp tax rate",null,null,null,null,null,null,{"$f":"J19*CommonInputs!J27","v":25.8748},{"$f":"K19*CommonInputs!K27","v":26.155266666666673},{"$f":"L19*CommonInputs!L27","v":15.446443185788551},{"$f":"M19*CommonInputs!M27","v":7.0997764820305793},{"$f":"N19*CommonInputs!N27","v":13.419119224072306},{"$f":"O19*CommonInputs!O27","v":8.5072037432723651},{"$f":"P19*CommonInputs!P27","v":10.848773514498173},{"$f":"Q19*CommonInputs!Q27","v":9.2049521315677492},{"$f":"R19*CommonInputs!R27","v":12.070675397228047},{"$f":"S19*CommonInputs!S27","v":15.242896019448782},{"$f":"T19*CommonInputs!T27","v":17.356952666738735},{"$f":"U19*CommonInputs!U27","v":19.169467265906146}]
[null,null,"Transmission Investment Renewable Generation tax dilution",null,null,null,null,null,null,null,null,null,{"$f":"Input!M614*CommonInputs!M$6/CommonInputs!$J$6","v":4.5469859964781172},{"$f":"Input!N614*CommonInputs!N$6/CommonInputs!$J$6","v":5.6083311800165783},{"$f":"Input!O614*CommonInputs!O$6/CommonInputs!$J$6","v":6.1396495671613209},{"$f":"Input!P614*CommonInputs!P$6/CommonInputs!$J$6","v":6.6368964369583159},{"$f":"Input!Q614*CommonInputs!Q$6/CommonInputs!$J$6","v":5.0786148497245005},{"$f":"Input!R614*CommonInputs!R$6/CommonInputs!$J$6","v":4.5900294226620959},{"$f":"Input!S614*CommonInputs!S$6/CommonInputs!$J$6","v":4.1827833079916577},{"$f":"Input!T614*CommonInputs!T$6/CommonInputs!$J$6","v":3.8091932422760206},{"$f":"Input!U614*CommonInputs!U$6/CommonInputs!$J$6","v":3.4547978170806024}]
[null,null,"Corporation tax charge",null,null,null,null,null,null,{"$f":"SUM(J22:J23)","v":25.8748},26.155266666666673,15.446443185788551,{"$f":"MAX(SUM(M22:M23),0)","v":11.646762478508697},19.027450404088885,14.646853310433686,17.48566995145649,14.28356698129225,16.660704819890142,19.425679327440442,21.166145909014755,22.624265082986749]
[]
[null,null,"tax loss brought forward",null,null,null,null,null,null,null,null,null,{"$f":"L28","v":0},{"$f":"M28","v":0},0,0,0,0,0,0,0]
[null,null,"tax charge in year",null,null,null,null,null,null,null,null,null,{"$f":"M22+M23","v":11.646762478508697},{"$f":"N22+N23","v":19.027450404088885},{"$f":"O22+O23","v":14.646853310433686},{"$f":"P22+P23","v":17.48566995145649},14.28356698129225,16.660704819890142,19.425679327440442,21.166145909014755,22.624265082986749]
[null,null,"tax loss carried forward",null,null,null,null,null,null,null,null,null,{"$f":"MIN(SUM(M26:M27),0)","v":0},{"$f":"MIN(SUM(N26:N27),0)","v":0},{"$f":"MIN(SUM(O26:O27),0)","v":0},{"$f":"MIN(SUM(P26:P27),0)","v":0},0,0,0,0,0]
[]
[]
[null,"Tax creditors"]
[null,null,"Balance bf",null,null,null,null,null,null,null,null,null,{"$f":"L35","v":7.7232215928942756},{"$f":"M35","v":5.8233812392543474},{"$f":"N35","v":9.5137252020444443},{"$f":"O35","v":7.3234266552168457},8.7428349757282469,7.1417834906461266,8.330352409945073,9.7128396637202208,10.583072954507379]
[null,null,"Corporation tax liability",null,null,null,null,null,null,null,null,null,{"$f":"-'Fin Statements'!M28","v":11.646762478508697},{"$f":"-'Fin Statements'!N28","v":19.027450404088885},{"$f":"-'Fin Statements'!O28","v":14.646853310433686},{"$f":"-'Fin Statements'!P28","v":17.48566995145649},{"$f":"-'Fin Statements'!Q28","v":14.28356698129225},{"$f":"-'Fin Statements'!R28","v":16.660704819890142},{"$f":"-'Fin Statements'!S28","v":19.425679327440442},{"$f":"-'Fin Statements'!T28","v":21.166145909014755},{"$f":"-'Fin Statements'!U28","v":22.624265082986749}]
[null,null,"Tax paid (assume 50% current year, 50% next year)",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",('Fin Statements'!M28*0.5+'Fin Statements'!L28*0.5),(-M24*0.5)-(L24*0.5))","v":-13.546602832148624},{"$f":"IF(N28=0,IF(N28=0,-(N26+N27)*0.5,0)+IF(M28=0,-(M26+M27)*0.5,0),0)","v":-15.33710644129879},-16.837151857261286,-16.066261630945089,-15.88461846637437,-15.472135900591196,-18.043192073665292,-20.295912618227597,-21.895205496000752]
[null,"tax creditor cf",null,null,null,null,null,null,null,{"$f":"SUM(J32:J34)","v":0},0,{"$f":"0.5*L24","v":7.7232215928942756},5.8233812392543474,9.5137252020444443,7.3234266552168457,8.7428349757282469,7.1417834906461266,8.330352409945073,9.7128396637202208,10.583072954507379,11.312132541493373]
[null,"other creditors",null,null,null,null,null,null,null,{"$f":"Input!J44","v":62.2},{"$f":"Input!K44","v":69.900000000000006},{"$f":"Input!L44","v":50.2},{"$f":"IF(UserInterface!$I$2=\"GD\",Input!M44,L36)","v":50.2},{"$f":"M36","v":50.2},{"$f":"N36","v":50.2},50.2,50.2,50.2,50.2,50.2,50.2]
[null,null,"Balance cf",null,null,null,null,null,null,{"$f":"J36+J35","v":62.2},69.900000000000006,57.923221592894279,56.023381239254348,59.713725202044444,57.523426655216852,58.942834975728246,57.341783490646129,58.530352409945074,59.91283966372022,60.783072954507382,61.512132541493372]
[]
[null,"Deferred tax: P&L charge and BS provision - IFRS"]
[null,null,"Tangible assets",null,null,null,null,null,null,{"$f":"Depn!J21","v":987.30000000000018},{"$f":"Depn!K21","v":1102.8},{"$f":"Depn!L21","v":1260},{"$f":"Depn!M21","v":1517.9259961439232},{"$f":"Depn!N21","v":1895.7758837093804},{"$f":"Depn!O21","v":2296.1532661112042},{"$f":"Depn!P21","v":2557.9561697422851},{"$f":"Depn!Q21","v":2661.8848224897442},{"$f":"Depn!R21","v":2746.406876654316},{"$f":"Depn!S21","v":2839.4109259991496},{"$f":"Depn!T21","v":2953.8872521473309},{"$f":"Depn!U21","v":3026.2585133066168}]
[null,null,"Tax write down value",null,null,null,null,null,null,{"$f":"Depn!J37","v":485.60999999999996},{"$f":"Depn!K37","v":633.97},{"$f":"Depn!L37","v":724.48},{"$f":"Depn!M37","v":911.76691593778037},{"$f":"Depn!N37","v":1202.7480046609289},{"$f":"Depn!O37","v":1496.5649306342737},{"$f":"Depn!P37","v":1647.3380043055211},{"$f":"Depn!Q37","v":1646.1573137985158},{"$f":"Depn!R37","v":1628.6922015636931},{"$f":"Depn!S37","v":1622.1817423349578},{"$f":"Depn!T37","v":1636.9668976815956},{"$f":"Depn!U37","v":1616.6367503348908}]
[null,null,null,null,null,null,null,null,null,{"$f":"J40-J41","v":501.69000000000023},468.82999999999993,535.52,606.15908020614279,693.0278790484515,799.58833547693052,910.618165436764,1015.7275086912284,1117.7146750906229,1217.2291836641919,1316.9203544657353,1409.621762971726]
[null,null,"Deferred tax",null,null,null,null,null,null,{"$f":"J42*CommonInputs!J27","v":140.47320000000008},{"$f":"K42*CommonInputs!K27","v":131.2724},{"$f":"L42*CommonInputs!L27","v":139.23519999999999},{"$f":"M42*CommonInputs!M27","v":145.47817924947427},{"$f":"N42*CommonInputs!N27","v":159.39641218114383},{"$f":"O42*CommonInputs!O27","v":175.9094338049247},{"$f":"P42*CommonInputs!P27","v":200.33599639608806},{"$f":"Q42*CommonInputs!Q27","v":223.46005191207021},{"$f":"R42*CommonInputs!R27","v":245.89722851993702},{"$f":"S42*CommonInputs!S27","v":267.79042040612217},{"$f":"T42*CommonInputs!T27","v":289.72247798246173},{"$f":"U42*CommonInputs!U27","v":310.11678785377967}]
[]
[null,null,"Deferred tax BS provision bf",null,null,null,null,null,null,{"$f":"Input!I54","v":0},{"$f":"Input!J54","v":102.7},{"$f":"Input!K54","v":109.2},{"$f":"L47","v":124.4},{"$f":"M47","v":145.47817924947427},159.39641218114383,175.9094338049247,200.33599639608806,223.46005191207021,245.89722851993702,267.79042040612217,289.72247798246173]
[null,null,"P&L deferred tax charge",null,null,null,null,null,null,{"$f":"Input!J17","v":14.1},{"$f":"Input!K17","v":6.5},{"$f":"Input!L17","v":15.2},{"$f":"M43-M45","v":21.07817924947426},{"$f":"N43-N45","v":13.918232931669564},16.513021623780872,24.426562591163361,23.12405551598215,22.437176607866803,21.89319188618515,21.93205757633956,20.394309871317944]
[null,null,"Deferred tax BS provision cf",null,null,null,null,null,null,{"$f":"SUM(J45:J46)","v":14.1},109.2,124.4,145.47817924947427,159.39641218114383,175.9094338049247,200.33599639608806,223.46005191207021,245.89722851993702,267.79042040612217,289.72247798246173,310.11678785377967]
[]
[null,"Deferred tax: P&L charge and BS provision - UK GAAP"]
[null,null,"Accounting depreciation",null,null,null,null,null,null,{"$f":"-J8","v":-20.7},-23.341666666666669,-25.531666666666666,-28.608333333333331,-33.872150994855303,-40.81823115386495,-48.290293096398933,-53.565210458584723,-56.34370455154631,-58.915670139982254,-61.687050095905811,-64.936462730816572]
[null,null,"Capital allowances",null,null,null,null,null,null,{"$f":"-Depn!J31","v":56.69},{"$f":"-Depn!K31","v":73.530000000000015},{"$f":"-Depn!L31","v":84.12},{"$f":"-Depn!M31","v":84.244090403311631},{"$f":"-Depn!N31","v":109.90052943026667},{"$f":"-Depn!O31","v":135.81544608979567},{"$f":"-Depn!P31","v":149.19964182679675},{"$f":"-Depn!Q31","v":149.42319215599835},{"$f":"-Depn!R31","v":148.32547892495089},{"$f":"-Depn!S31","v":148.1375692932356},{"$f":"-Depn!T31","v":149.89418124211471},{"$f":"-Depn!U31","v":148.23537348599001}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J50:J51)","v":35.989999999999995},50.188333333333347,58.588333333333338,55.635757069978297,76.028378435411369,94.997214935930714,100.90934873039782,95.857981697413635,91.981774373404576,89.221899153253347,88.207131146208894,83.298910755173438]
[]
[null,null,"P&L charge @tax rate",null,null,null,null,null,null,{"$f":"IF(J$2>CommonInputs!$J$15,J52*CommonInputs!J27,Input!J16)","v":22.1},{"$f":"IF(K$2>CommonInputs!$J$15,K52*CommonInputs!K27,Input!K16)","v":14.052733333333338},{"$f":"IF(L$2>CommonInputs!$J$15,L52*CommonInputs!L27,Input!L16)","v":15.232966666666668},{"$f":"IF(M$2>CommonInputs!$J$15,M52*CommonInputs!M27,Input!M16)","v":13.352581696794791},{"$f":"IF(N$2>CommonInputs!$J$15,N52*CommonInputs!N27,Input!N16)","v":17.486527040144615},{"$f":"IF(O$2>CommonInputs!$J$15,O52*CommonInputs!O27,Input!O16)","v":20.899387285904755},{"$f":"IF(P$2>CommonInputs!$J$15,P52*CommonInputs!P27,Input!P16)","v":22.200056720687517},{"$f":"IF(Q$2>CommonInputs!$J$15,Q52*CommonInputs!Q27,Input!Q16)","v":21.088755973430999},{"$f":"IF(R$2>CommonInputs!$J$15,R52*CommonInputs!R27,Input!R16)","v":20.235990362149003},{"$f":"IF(S$2>CommonInputs!$J$15,S52*CommonInputs!S27,Input!S16)","v":19.628817813715735},{"$f":"IF(T$2>CommonInputs!$J$15,T52*CommonInputs!T27,Input!T16)","v":19.405568852165953},{"$f":"IF(U$2>CommonInputs!$J$15,U52*CommonInputs!U27,Input!U16)","v":18.325760366138155}]
[]
[null,null,"Deferred tax BS provision bf",null,null,null,null,null,null,{"$f":"IF(J$2=0,\"-\",I58)","v":"-"},14.1,28.152733333333337,43.385700000000007,56.7382816967948,74.224808736939423,95.124196022844174,117.32425274353169,138.41300871696268,158.64899907911169,178.27781689282742,197.68338574499336]
[null,null,"Deferred tax for year",null,null,null,null,null,null,{"$f":"IF(J$2>CommonInputs!$J$15,J54,Input!J17)","v":14.1},{"$f":"IF(K$2>CommonInputs!$J$15,K54,Input!K17)","v":14.052733333333338},{"$f":"IF(L$2>CommonInputs!$J$15,L54,Input!L17)","v":15.232966666666668},{"$f":"IF(M$2>CommonInputs!$J$15,M54,Input!M17)","v":13.352581696794791},{"$f":"IF(N$2>CommonInputs!$J$15,N54,Input!N17)","v":17.486527040144615},{"$f":"IF(O$2>CommonInputs!$J$15,O54,Input!O17)","v":20.899387285904755},{"$f":"IF(P$2>CommonInputs!$J$15,P54,Input!P17)","v":22.200056720687517},{"$f":"IF(Q$2>CommonInputs!$J$15,Q54,Input!Q17)","v":21.088755973430999},{"$f":"IF(R$2>CommonInputs!$J$15,R54,Input!R17)","v":20.235990362149003},{"$f":"IF(S$2>CommonInputs!$J$15,S54,Input!S17)","v":19.628817813715735},{"$f":"IF(T$2>CommonInputs!$J$15,T54,Input!T17)","v":19.405568852165953},{"$f":"IF(U$2>CommonInputs!$J$15,U54,Input!U17)","v":18.325760366138155}]
[null,null,"Deferred tax BS provision cf",null,null,null,null,null,null,{"$f":"SUM(J56:J57)","v":14.1},28.152733333333337,43.385700000000007,56.7382816967948,74.224808736939423,95.124196022844174,117.32425274353169,138.41300871696268,158.64899907911169,178.27781689282742,197.68338574499336,216.00914611113151]
[]
[null,"Current assets"]
[null,null,"Stock",null,null,null,null,null,null,{"$f":"'Fin Statements'!J48","v":0.9},{"$f":"'Fin Statements'!K48","v":0},{"$f":"'Fin Statements'!L48","v":0},{"$f":"'Fin Statements'!M48","v":0},{"$f":"'Fin Statements'!N48","v":0},{"$f":"'Fin Statements'!O48","v":0},{"$f":"'Fin Statements'!P48","v":0},{"$f":"'Fin Statements'!Q48","v":0},{"$f":"'Fin Statements'!R48","v":0},{"$f":"'Fin Statements'!S48","v":0},{"$f":"'Fin Statements'!T48","v":0},{"$f":"'Fin Statements'!U48","v":0}]
[null,null,"Trade Debtors",null,null,null,null,null,null,{"$f":"'Fin Statements'!J49+'Fin Statements'!J50","v":7.7},{"$f":"'Fin Statements'!K49+'Fin Statements'!K50","v":7},{"$f":"'Fin Statements'!L49+'Fin Statements'!L50","v":6},{"$f":"'Fin Statements'!M49+'Fin Statements'!M50","v":6},{"$f":"'Fin Statements'!N49+'Fin Statements'!N50","v":6},{"$f":"'Fin Statements'!O49+'Fin Statements'!O50","v":6},{"$f":"'Fin Statements'!P49+'Fin Statements'!P50","v":6},{"$f":"'Fin Statements'!Q49+'Fin Statements'!Q50","v":6},{"$f":"'Fin Statements'!R49+'Fin Statements'!R50","v":6},{"$f":"'Fin Statements'!S49+'Fin Statements'!S50","v":6},{"$f":"'Fin Statements'!T49+'Fin Statements'!T50","v":6},{"$f":"'Fin Statements'!U49+'Fin Statements'!U50","v":6}]
[null,null,"Year End Receivables (Debtors)",null,null,null,null,null,null,{"$f":"SUM(J61:J62)","v":8.6},7,6,6,6,6,6,6,6,6,6,6]
[]
[null,null,"Change in Debtors in year",null,null,null,null,null,null,{"$f":"J63-I63","v":8.6},-1.5999999999999996,-1,0,0,0,0,0,0,0,0,0]
[]
[null,"Trade Creditors"]
[null,null,"- Trade Creditors",null,null,null,null,null,null,{"$f":"'Fin Statements'!J60+'Fin Statements'!J61","v":88.7},{"$f":"'Fin Statements'!K60+'Fin Statements'!K61","v":104.10000000000001},{"$f":"'Fin Statements'!L60+'Fin Statements'!L61","v":82.523221592894288},{"$f":"'Fin Statements'!M60+'Fin Statements'!M61","v":80.623381239254343},{"$f":"'Fin Statements'!N60+'Fin Statements'!N61","v":84.313725202044452},{"$f":"'Fin Statements'!O60+'Fin Statements'!O61","v":82.123426655216861},{"$f":"'Fin Statements'!P60+'Fin Statements'!P61","v":83.542834975728255},{"$f":"'Fin Statements'!Q60+'Fin Statements'!Q61","v":81.941783490646131},{"$f":"'Fin Statements'!R60+'Fin Statements'!R61","v":83.130352409945075},{"$f":"'Fin Statements'!S60+'Fin Statements'!S61","v":84.512839663720229},{"$f":"'Fin Statements'!T60+'Fin Statements'!T61","v":85.383072954507384},{"$f":"'Fin Statements'!U60+'Fin Statements'!U61","v":86.112132541493366}]
[]
[null,null,"Year End Payables",null,null,null,null,null,null,{"$f":"SUM(J68:J69)","v":88.7},104.10000000000001,82.523221592894288,80.623381239254343,84.313725202044452,82.123426655216861,83.542834975728255,81.941783490646131,83.130352409945075,84.512839663720229,85.383072954507384,86.112132541493366]
[]
[null,null,"Change in Creditors in year",null,null,null,null,null,null,{"$f":"J70-I70","v":88.7},15.400000000000006,-21.576778407105721,-1.8998403536399451,3.6903439627901093,-2.1902985468275915,1.4194083205113941,-1.6010514850821238,1.1885689192989446,1.3824872537751531,0.87023329078715506,0.72905958698598283]
[]
[null,"Borrowings"]
[null,null,"Opening balance",null,null,null,null,null,null,{"$f":"-('Fin Statements'!I59+'Fin Statements'!I74)","v":0},{"$f":"J80","v":0},{"$f":"K80","v":0},-703.17140237473893,-796.48048722428769,-960.9014305415003,-1066.4566486488786,-1217.2720028989154,-1232.2711199707467,-1209.3956793401583,-1186.9006056068749,-1180.5806192592668]
[]
[null,null,"(Additions)/deductions in year (excluding notional adjustments)",null,null,null,null,null,null,null,null,null,{"$f":"'Fin Statements'!M133","v":-188.3069318731722},{"$f":"'Fin Statements'!N144-'Fin Statements'!N138","v":-164.42094331721262},{"$f":"'Fin Statements'!O144-'Fin Statements'!O138","v":-289.43318385275893},{"$f":"'Fin Statements'!P144-'Fin Statements'!P138","v":-150.81535425003671},{"$f":"'Fin Statements'!Q144-'Fin Statements'!Q138","v":-14.999117071831222},{"$f":"'Fin Statements'!R144-'Fin Statements'!R138","v":22.875440630588372},{"$f":"'Fin Statements'!S144-'Fin Statements'!S138","v":22.495073733283419},{"$f":"'Fin Statements'!T144-'Fin Statements'!T138","v":6.319986347608193},{"$f":"'Fin Statements'!U144-'Fin Statements'!U138","v":48.213342073773077}]
[null,null,"Closing balance (before notional equity regearing)",null,null,null,null,null,null,{"$f":"SUM(J75:J77)","v":0},{"$f":"SUM(K75:K77)","v":0},{"$f":"-(Input!L37+Input!L40+Input!L41+Input!L46+Input!L47+Input!L52)","v":-519.6},{"$f":"SUM(M75:M77)","v":-891.47833424791111},-960.9014305415003,-1250.3346143942592,-1217.2720028989154,-1232.2711199707467,-1209.3956793401583,-1186.9006056068749,-1180.5806192592668,-1132.3672771854938]
[null,null,"notional re-gearing adjustments",null,null,null,null,null,null,null,null,{"$f":"'Fin Statements'!M137","v":-183.57140237473891},{"$f":"'Fin Statements'!N137+IF(UserInterface!$B$111=2,'User input'!M156,IF(UserInterface!$B$128=1,Notes!M108,Notes!M118))","v":94.997847023623422},{"$f":"IF(UserInterface!$B$111=2,'User input'!N156,IF(UserInterface!$B$128=1,Notes!N108,Notes!N118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!O156,IF(UserInterface!$B$128=1,Notes!O108,Notes!O118))","v":183.87796574538064},{"$f":"IF(UserInterface!$B$111=2,'User input'!P156,IF(UserInterface!$B$128=1,Notes!P108,Notes!P118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!Q156,IF(UserInterface!$B$128=1,Notes!Q108,Notes!Q118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!R156,IF(UserInterface!$B$128=1,Notes!R108,Notes!R118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!S156,IF(UserInterface!$B$128=1,Notes!S108,Notes!S118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!T156,IF(UserInterface!$B$128=1,Notes!T108,Notes!T118))","v":0},{"$f":"IF(UserInterface!$B$111=2,'User input'!U156,IF(UserInterface!$B$128=1,Notes!U108,Notes!U118))","v":0}]
[null,null,"Revised closing balance",null,null,null,null,null,null,{"$f":"J79+J78","v":0},0,-703.17140237473893,-796.48048722428769,-960.9014305415003,-1066.4566486488786,-1217.2720028989154,-1232.2711199707467,-1209.3956793401583,-1186.9006056068749,-1180.5806192592668,-1132.3672771854938]
[]
[null,"Lendings"]
[null,null,"Opening balance",null,null,null,null,null,null,{"$f":"'Fin Statements'!I47","v":0},{"$f":"'Fin Statements'!J47","v":0},{"$f":"'Fin Statements'!K47","v":0},{"$f":"'Fin Statements'!L47","v":0},{"$f":"'Fin Statements'!M47","v":0},{"$f":"'Fin Statements'!N47","v":0},{"$f":"'Fin Statements'!O47","v":0},{"$f":"'Fin Statements'!P47","v":0},{"$f":"'Fin Statements'!Q47","v":0},{"$f":"'Fin Statements'!R47","v":0},{"$f":"'Fin Statements'!S47","v":0},{"$f":"'Fin Statements'!T47","v":0}]
[]
[]
[null,null,"Additions/(deductions) in year",null,null,null,null,null,null,{"$f":"J87-J83","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K83","v":0},0,0,{"$f":"N83","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Cash balance"]
[null,null,"Opening balance",null,null,null,null,null,null,{"$f":"'Fin Statements'!J45","v":0},{"$f":"'Fin Statements'!K45","v":0},{"$f":"'Fin Statements'!L45","v":0},{"$f":"'Fin Statements'!M45","v":0},{"$f":"'Fin Statements'!N45","v":0},{"$f":"'Fin Statements'!O45","v":0},{"$f":"'Fin Statements'!P45","v":0},{"$f":"'Fin Statements'!Q45","v":0},{"$f":"'Fin Statements'!R45","v":0},{"$f":"'Fin Statements'!S45","v":0},{"$f":"'Fin Statements'!T45","v":0},{"$f":"'Fin Statements'!U45","v":0}]
[null,null,"Additions/(deductions) in year",null,null,null,null,null,null,{"$f":"J94-J90","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Closing balance",null,null,null,null,null,null,{"$f":"K90","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Net debt calculation"]
[null,null,"Borrowings (before regearing)",null,null,null,null,null,null,{"$f":"J78","v":0},0,{"$f":"L78","v":-519.6},-891.47833424791111,-960.9014305415003,-1250.3346143942592,-1217.2720028989154,-1232.2711199707467,-1209.3956793401583,-1186.9006056068749,-1180.5806192592668,-1132.3672771854938]
[null,null,"Lendings",null,null,null,null,null,null,{"$f":"J87","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net debt at year end (£m, Nominal)",null,null,null,null,null,null,{"$f":"SUM(J97:J98)","v":0},{"$f":"SUM(K96:K98)","v":0},{"$f":"SUM(L96:L98)","v":-519.6},{"$f":"SUM(M96:M98)","v":-891.47833424791111},-960.9014305415003,-1250.3346143942592,-1217.2720028989154,-1232.2711199707467,-1209.3956793401583,-1186.9006056068749,-1180.5806192592668,-1132.3672771854938]
[]
[null,"RAV build-up"]
[null,null,"Closing Nominal RAV",null,null,null,null,null,null,{"$f":"RealRAV!J12*CommonInputs!J6/CommonInputs!$J$6","v":875.92931171398868},{"$f":"RealRAV!K12*CommonInputs!K6/CommonInputs!$J$6","v":943.46054072451739},{"$f":"RealRAV!L12*CommonInputs!L6/CommonInputs!$J$6","v":1049.9125641116286},{"$f":"RealRAV!M12*CommonInputs!M6/CommonInputs!$J$6","v":1277.6887263706599},{"$f":"RealRAV!N12*CommonInputs!N6/CommonInputs!$J$6","v":1584.9662448640322},{"$f":"RealRAV!O12*CommonInputs!O6/CommonInputs!$J$6","v":1892.7151088108171},{"$f":"RealRAV!P12*CommonInputs!P6/CommonInputs!$J$6","v":2085.3201281420202},{"$f":"RealRAV!Q12*CommonInputs!Q6/CommonInputs!$J$6","v":2238.3924251220042},{"$f":"RealRAV!R12*CommonInputs!R6/CommonInputs!$J$6","v":2299.2513396868803},{"$f":"RealRAV!S12*CommonInputs!S6/CommonInputs!$J$6","v":2354.8013841326483},{"$f":"RealRAV!T12*CommonInputs!T6/CommonInputs!$J$6","v":2430.7041083847153},{"$f":"RealRAV!U12*CommonInputs!U6/CommonInputs!$J$6","v":2467.5888545318489}]
[]
[]
[null,null,"Total Nominal RAV",null,null,null,null,null,null,{"$f":"SUM(J102:J104)","v":875.92931171398868},943.46054072451739,1049.9125641116286,1277.6887263706599,1584.9662448640322,1892.7151088108171,2085.3201281420202,2238.3924251220042,2299.2513396868803,2354.8013841326483,2430.7041083847153,2467.5888545318489]
[]
[null,null,"Gearing as % of Closing Nominal RAV",null,{"$f":"IF(E99<0,ABS(E99)/E105,0%)","v":0},{"$f":"IF(F99<0,ABS(F99)/F105,0%)","v":0},0,0,0,0,0,{"$f":"IF(L99<0,ABS(L99)/L105,0%)","v":0.49489835416880984},{"$f":"IF(M99<0,ABS(M99)/M105,0%)","v":0.69772732266347914},{"$f":"IF(N99<0,ABS(N99)/N105,0%)","v":0.60625987061568754},0.66060370553064263,0.58373387686210132,0.55051612315190057,0.52599542227726082,0.50403427380524068,0.48569491250985802,0.45889625214745366]
[null,null,"Additional equity required to stay below gearing level",null,{"$f":"IF(E$2<CommonInputs!$J$13+1,0,IF(AND(E107>CommonInputs!E26+$A$109,E105*(E107-CommonInputs!E26)>CommonInputs!$J$31),E105*(E107-CommonInputs!E26),0))","v":0},{"$f":"IF(F$2<CommonInputs!$J$13+1,0,IF(AND(F107>CommonInputs!F26+$A$109,F105*(F107-CommonInputs!F26)>CommonInputs!$J$31),F105*(F107-CommonInputs!F26),0))","v":0},{"$f":"IF(G$2<CommonInputs!$J$13+1,0,IF(AND(G107>CommonInputs!G26+$A$109,G105*(G107-CommonInputs!G26)>CommonInputs!$J$31),G105*(G107-CommonInputs!G26),0))","v":0},{"$f":"IF(H$2<CommonInputs!$J$13+1,0,IF(AND(H107>CommonInputs!H26+$A$109,H105*(H107-CommonInputs!H26)>CommonInputs!$J$31),H105*(H107-CommonInputs!H26),0))","v":0},{"$f":"IF(I$2<CommonInputs!$J$13+1,0,IF(AND(I107>CommonInputs!I26+$A$109,I105*(I107-CommonInputs!I26)>CommonInputs!$J$31),I105*(I107-CommonInputs!I26),0))","v":0},{"$f":"IF(J$2<CommonInputs!$J$13+1,0,IF(AND(J107>CommonInputs!J26+$A$109,J105*(J107-CommonInputs!J26)>CommonInputs!$J$31),J105*(J107-CommonInputs!J26),0))","v":0},{"$f":"IF(K$2<CommonInputs!$J$13+1,0,IF(AND(K107>CommonInputs!K26+$A$109,K105*(K107-CommonInputs!K26)>CommonInputs!$J$31),K105*(K107-CommonInputs!K26),0))","v":0},{"$f":"IF(L$2<CommonInputs!$J$13+1,0,IF(AND(L107>CommonInputs!L26+$A$109,L105*(L107-CommonInputs!L26)>CommonInputs!$J$31),L105*(L107-CommonInputs!L26),0))","v":0},{"$f":"IF(M$2<CommonInputs!$J$13+1,0,IF(AND(M107>CommonInputs!M26+$A$109,M105*(M107-CommonInputs!M26)>CommonInputs!$J$31),M105*(M107-CommonInputs!M26),0))","v":0},{"$f":"IF(N$2<CommonInputs!$J$13+1,0,IF(AND(N107>CommonInputs!N26+$A$109,N105*(N107-CommonInputs!N26)>CommonInputs!$J$31),N105*(N107-CommonInputs!N26),0))","v":0},{"$f":"IF(O$2<CommonInputs!$J$13+1,0,IF(AND(O107>CommonInputs!O26+$A$109,O105*(O107-CommonInputs!O26)>CommonInputs!$J$31),O105*(O107-CommonInputs!O26),0))","v":209.34130454830975},{"$f":"IF(P$2<CommonInputs!$J$13+1,0,IF(AND(P107>CommonInputs!P26+$A$109,P105*(P107-CommonInputs!P26)>CommonInputs!$J$31),P105*(P107-CommonInputs!P26),0))","v":0},{"$f":"IF(Q$2<CommonInputs!$J$13+1,0,IF(AND(Q107>CommonInputs!Q26+$A$109,Q105*(Q107-CommonInputs!Q26)>CommonInputs!$J$31),Q105*(Q107-CommonInputs!Q26),0))","v":0},{"$f":"IF(R$2<CommonInputs!$J$13+1,0,IF(AND(R107>CommonInputs!R26+$A$109,R105*(R107-CommonInputs!R26)>CommonInputs!$J$31),R105*(R107-CommonInputs!R26),0))","v":0},{"$f":"IF(S$2<CommonInputs!$J$13+1,0,IF(AND(S107>CommonInputs!S26+$A$109,S105*(S107-CommonInputs!S26)>CommonInputs!$J$31),S105*(S107-CommonInputs!S26),0))","v":0},{"$f":"IF(T$2<CommonInputs!$J$13+1,0,IF(AND(T107>CommonInputs!T26+$A$109,T105*(T107-CommonInputs!T26)>CommonInputs!$J$31),T105*(T107-CommonInputs!T26),0))","v":0},{"$f":"IF(U$2<CommonInputs!$J$13+1,0,IF(AND(U107>CommonInputs!U26+$A$109,U105*(U107-CommonInputs!U26)>CommonInputs!$J$31),U105*(U107-CommonInputs!U26),0))","v":0}]
[{"$f":"A119","v":0},null,"equity \"float\""]
["£m09/10"]
[null,null,"TIRG net assets, in year",null,{"$f":"RealRAV!E131-RealRAV!E136+RealRAV!E143-RealRAV!E148+RealRAV!E155-RealRAV!E160+RealRAV!E167-RealRAV!E172+RealRAV!E179-RealRAV!E184+RealRAV!E191-RealRAV!E196+RealRAV!E203-RealRAV!E208+RealRAV!E215-RealRAV!E220","v":0},{"$f":"RealRAV!F131-RealRAV!F136+RealRAV!F143-RealRAV!F148+RealRAV!F155-RealRAV!F160+RealRAV!F167-RealRAV!F172+RealRAV!F179-RealRAV!F184+RealRAV!F191-RealRAV!F196+RealRAV!F203-RealRAV!F208+RealRAV!F215-RealRAV!F220","v":0},{"$f":"RealRAV!G131-RealRAV!G136+RealRAV!G143-RealRAV!G148+RealRAV!G155-RealRAV!G160+RealRAV!G167-RealRAV!G172+RealRAV!G179-RealRAV!G184+RealRAV!G191-RealRAV!G196+RealRAV!G203-RealRAV!G208+RealRAV!G215-RealRAV!G220","v":10.232714868125463},{"$f":"RealRAV!H131-RealRAV!H136+RealRAV!H143-RealRAV!H148+RealRAV!H155-RealRAV!H160+RealRAV!H167-RealRAV!H172+RealRAV!H179-RealRAV!H184+RealRAV!H191-RealRAV!H196+RealRAV!H203-RealRAV!H208+RealRAV!H215-RealRAV!H220","v":32.154956174343802},{"$f":"RealRAV!I131-RealRAV!I136+RealRAV!I143-RealRAV!I148+RealRAV!I155-RealRAV!I160+RealRAV!I167-RealRAV!I172+RealRAV!I179-RealRAV!I184+RealRAV!I191-RealRAV!I196+RealRAV!I203-RealRAV!I208+RealRAV!I215-RealRAV!I220","v":32.681382722696831},{"$f":"RealRAV!J131-RealRAV!J136+RealRAV!J143-RealRAV!J148+RealRAV!J155-RealRAV!J160+RealRAV!J167-RealRAV!J172+RealRAV!J179-RealRAV!J184+RealRAV!J191-RealRAV!J196+RealRAV!J203-RealRAV!J208+RealRAV!J215-RealRAV!J220","v":25.214395526297377},{"$f":"RealRAV!K131-RealRAV!K136+RealRAV!K143-RealRAV!K148+RealRAV!K155-RealRAV!K160+RealRAV!K167-RealRAV!K172+RealRAV!K179-RealRAV!K184+RealRAV!K191-RealRAV!K196+RealRAV!K203-RealRAV!K208+RealRAV!K215-RealRAV!K220","v":8.038445124918896},{"$f":"RealRAV!L131-RealRAV!L136+RealRAV!L143-RealRAV!L148+RealRAV!L155-RealRAV!L160+RealRAV!L167-RealRAV!L172+RealRAV!L179-RealRAV!L184+RealRAV!L191-RealRAV!L196+RealRAV!L203-RealRAV!L208+RealRAV!L215-RealRAV!L220","v":2.8527575927853821},{"$f":"RealRAV!M131-RealRAV!M136+RealRAV!M143-RealRAV!M148+RealRAV!M155-RealRAV!M160+RealRAV!M167-RealRAV!M172+RealRAV!M179-RealRAV!M184+RealRAV!M191-RealRAV!M196+RealRAV!M203-RealRAV!M208+RealRAV!M215-RealRAV!M220","v":38.590939662688477},{"$f":"RealRAV!N131-RealRAV!N136+RealRAV!N143-RealRAV!N148+RealRAV!N155-RealRAV!N160+RealRAV!N167-RealRAV!N172+RealRAV!N179-RealRAV!N184+RealRAV!N191-RealRAV!N196+RealRAV!N203-RealRAV!N208+RealRAV!N215-RealRAV!N220","v":34.653741095668956},{"$f":"RealRAV!O131-RealRAV!O136+RealRAV!O143-RealRAV!O148+RealRAV!O155-RealRAV!O160+RealRAV!O167-RealRAV!O172+RealRAV!O179-RealRAV!O184+RealRAV!O191-RealRAV!O196+RealRAV!O203-RealRAV!O208+RealRAV!O215-RealRAV!O220","v":27.349721809316723},{"$f":"-RealRAV!O139+RealRAV!P143-RealRAV!P148+RealRAV!P155-RealRAV!P160+RealRAV!P167-RealRAV!P172+RealRAV!P179-RealRAV!P184+RealRAV!P191-RealRAV!P196+RealRAV!P203-RealRAV!P208+RealRAV!P215-RealRAV!P220","v":14.118502974368653},{"$f":"-RealRAV!P151+RealRAV!Q155-RealRAV!Q160+RealRAV!Q167-RealRAV!Q172+RealRAV!Q179-RealRAV!Q184+RealRAV!Q191-RealRAV!Q196+RealRAV!Q203-RealRAV!Q208+RealRAV!Q215-RealRAV!Q220","v":-69.378001416887983},{"$f":"-RealRAV!Q163+RealRAV!R167-RealRAV!R172+RealRAV!R179-RealRAV!R184+RealRAV!R191-RealRAV!R196+RealRAV!R203-RealRAV!R208+RealRAV!R215-RealRAV!R220","v":-15.240009539274929},{"$f":"-RealRAV!R175+RealRAV!S179-RealRAV!S184+RealRAV!S191-RealRAV!S196+RealRAV!S203-RealRAV!S208+RealRAV!S215-RealRAV!S220","v":-7.5262277394442183},{"$f":"-RealRAV!S187+RealRAV!T191-RealRAV!T196+RealRAV!T203-RealRAV!T208+RealRAV!T215-RealRAV!T220","v":-7.5262277394442183},{"$f":"-RealRAV!T199+RealRAV!U203-RealRAV!U208+RealRAV!U215-RealRAV!U220","v":-7.5262277394442183}]
[null,null,"TIRG net assets, cumulative",null,{"$f":"(D112+E111)","v":0},{"$f":"(E112+F111)","v":0},10.232714868125463,42.387671042469265,75.069053765166103,100.28344929146348,108.32189441638238,111.17465200916776,149.76559167185624,184.41933276752519,211.76905457684191,225.88755755121056,156.50955613432257,141.26954659504764,133.74331885560343,126.21709111615921,118.69086337671499]
["£m nominal",null,null,null,"For NGGT_TO this section reflects Entry & Exit Revenue Driver net actual expenditure rather than TIRG"]
[null,null,"TIRG net assets, cumulative",null,{"$f":"E112*CommonInputs!E$6/CommonInputs!$J$6","v":0},{"$f":"F112*CommonInputs!F$6/CommonInputs!$J$6","v":0},{"$f":"G112*CommonInputs!G$6/CommonInputs!$J$6","v":9.4999999999999982},{"$f":"H112*CommonInputs!H$6/CommonInputs!$J$6","v":40.978132004636514},{"$f":"I112*CommonInputs!I$6/CommonInputs!$J$6","v":74.72693464171914},{"$f":"J112*CommonInputs!J$6/CommonInputs!$J$6","v":100.28344929146348},{"$f":"K112*CommonInputs!K$6/CommonInputs!$J$6","v":113.69782653151647},{"$f":"L112*CommonInputs!L$6/CommonInputs!$J$6","v":122.03977317960299},{"$f":"M112*CommonInputs!M$6/CommonInputs!$J$6","v":170.45761403713578},{"$f":"N112*CommonInputs!N$6/CommonInputs!$J$6","v":216.77851444213908},{"$f":"O112*CommonInputs!O$6/CommonInputs!$J$6","v":256.21673406970575},{"$f":"P112*CommonInputs!P$6/CommonInputs!$J$6","v":280.72134619579754},{"$f":"Q112*CommonInputs!Q$6/CommonInputs!$J$6","v":199.5751586019808},{"$f":"R112*CommonInputs!R$6/CommonInputs!$J$6","v":184.75376865198848},{"$f":"S112*CommonInputs!S$6/CommonInputs!$J$6","v":179.35477556605889},{"$f":"T112*CommonInputs!T$6/CommonInputs!$J$6","v":173.54943985761196},{"$f":"U112*CommonInputs!U$6/CommonInputs!$J$6","v":167.33038233141906}]
[null,null,"Total Nominal RAV, including TIRG",null,{"$f":"E105+E114","v":0},{"$f":"F105+F114","v":0},9.4999999999999982,40.978132004636514,74.72693464171914,976.21276100545219,1057.1583672560339,{"$f":"L105+L114","v":1171.9523372912315},1448.1463404077956,1801.7447593061713,2148.9318428805227,2366.0414743378178,2437.9675837239852,2484.0051083388689,2534.1561596987071,2604.2535482423273,2634.919236863268]
[]
[null,null,"Gearing as % of Closing Nominal RAV",null,{"$f":"IF(E99<0,ABS(E99)/E115,0%)","v":0},{"$f":"IF(F99<0,ABS(F99)/F115,0%)","v":0},0,0,0,0,0,0.44336274050271279,0.61559961819664732,0.53331717801778489,{"$f":"IF(O99<0,ABS(O99)/O115,0%)","v":0.58184005162223096},{"$f":"IF(P99<0,ABS(P99)/P115,0%)","v":0.51447618991530664},0.50545016603069748,0.48687326579167889,0.46836127326422883,0.45332783363435131,0.42975407418313022]
[null,null,"Additional equity required to stay below gearing level",null,{"$f":"IF(E$2<CommonInputs!$J$13+1,0,IF(E117>CommonInputs!E26+0.05,E115*(E117-CommonInputs!E26),0))","v":0},{"$f":"IF(F$2<CommonInputs!$J$13+1,0,IF(F117>CommonInputs!F26+0.05,F115*(F117-CommonInputs!F26),0))","v":0},{"$f":"IF(G$2<CommonInputs!$J$13+1,0,IF(G117>CommonInputs!G26+0.05,G115*(G117-CommonInputs!G26),0))","v":0},{"$f":"IF(H$2<CommonInputs!$J$13+1,0,IF(H117>CommonInputs!H26+0.05,H115*(H117-CommonInputs!H26),0))","v":0},{"$f":"IF(I$2<CommonInputs!$J$13+1,0,IF(I117>CommonInputs!I26+0.05,I115*(I117-CommonInputs!I26),0))","v":0},{"$f":"IF(J$2<CommonInputs!$J$13+1,0,IF(J117>CommonInputs!J26+0.05,J115*(J117-CommonInputs!J26),0))","v":0},{"$f":"IF(K$2<CommonInputs!$J$13+1,0,IF(K117>CommonInputs!K26+$A$119,K115*(K117-CommonInputs!K26),0))","v":0},{"$f":"IF(L$2<CommonInputs!$J$13+1,0,IF(L117>CommonInputs!L26+$A$119,L115*(L117-CommonInputs!L26),0))","v":0},{"$f":"IF(M$2<CommonInputs!$J$13+1,0,IF(M117>CommonInputs!M26+$A$119,M115*(M117-CommonInputs!M26),0))","v":0},{"$f":"IF(N$2<CommonInputs!$J$13+1,0,IF(N117>CommonInputs!N26+$A$119,N115*(N117-CommonInputs!N26),0))","v":0},{"$f":"IF(O$2<CommonInputs!$J$13+1,0,IF(O117>CommonInputs!O26+$A$119,O115*(O117-CommonInputs!O26),0))","v":68.422100809971653},{"$f":"IF(P$2<CommonInputs!$J$13+1,0,IF(P117>CommonInputs!P26+$A$119,P115*(P117-CommonInputs!P26),0))","v":0},{"$f":"IF(Q$2<CommonInputs!$J$13+1,0,IF(Q117>CommonInputs!Q26+$A$119,Q115*(Q117-CommonInputs!Q26),0))","v":0},{"$f":"IF(R$2<CommonInputs!$J$13+1,0,IF(R117>CommonInputs!R26+$A$119,R115*(R117-CommonInputs!R26),0))","v":0},{"$f":"IF(S$2<CommonInputs!$J$13+1,0,IF(S117>CommonInputs!S26+$A$119,S115*(S117-CommonInputs!S26),0))","v":0},{"$f":"IF(T$2<CommonInputs!$J$13+1,0,IF(T117>CommonInputs!T26+$A$119,T115*(T117-CommonInputs!T26),0))","v":0},{"$f":"IF(U$2<CommonInputs!$J$13+1,0,IF(U117>CommonInputs!U26+$A$119,U115*(U117-CommonInputs!U26),0))","v":0}]
[0,null,"equity \"float\""]
[null,"Start of price control re-gearing check"]
[null,null,"ex. TIRG",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,(M75+M83)/(-L105))","v":0.66974282088882253},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(N75+N83)/(-M105))","v":0.6233759997920082},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(O75+O83)/(-N105))","v":0.60625987061568754},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(P75+P83)/(-O105))","v":0.5634533394298985},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(Q75+Q83)/(-P105))","v":0.58373387686210132},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(R75+R83)/(-Q105))","v":0.55051612315190057},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(S75+S83)/(-R105))","v":0.52599542227726082},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(T75+T83)/(-S105))","v":0.50403427380524068},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(U75+U83)/(-T105))","v":0.48569491250985802}]
[null,null,"inc. TIRG",null,null,null,null,null,null,null,null,null,{"$f":"IF(UserInterface!$I$2=\"GD\",0,(M75+M83)/(-L115))","v":0.6},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(N75+N83)/(-M115))","v":0.55000000000000004},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(O75+O83)/(-N115))","v":0.53331717801778489},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(P75+P83)/(-O115))","v":0.49627290515615108},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(Q75+Q83)/(-P115))","v":0.51447618991530664},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(R75+R83)/(-Q115))","v":0.50545016603069748},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(S75+S83)/(-R115))","v":0.48687326579167889},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(T75+T83)/(-S115))","v":0.46836127326422883},{"$f":"IF(UserInterface!$I$2=\"GD\",0,(U75+U83)/(-T115))","v":0.45332783363435131}]

{"sheet":"Depn","index":19,"n_rows":154,"n_cols":21,"rows_kept":154,"cut":false,"hidden":false,"merged":[[2,13,2,20]]}
[{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},null,"Year ending 31 March",null,{"$f":"EOMONTH(CommonInputs!$J$5,E2*12)","v":"2005-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,F2*12)","v":"2006-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,G2*12)","v":"2007-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,H2*12)","v":"2008-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,I2*12)","v":"2009-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,J2*12)","v":"2010-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,K2*12)","v":"2011-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,L2*12)","v":"2012-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,M2*12)","v":"2013-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,N2*12)","v":"2014-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,O2*12)","v":"2015-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,P2*12)","v":"2016-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,Q2*12)","v":"2017-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,R2*12)","v":"2018-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,S2*12)","v":"2019-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,T2*12)","v":"2020-03-31"},{"$f":"EOMONTH(CommonInputs!$J$5,U2*12)","v":"2021-03-31"}]
[null,null,"Formula year",null,{"$f":"Input!E2","v":-5},{"$f":"Input!F2","v":-4},{"$f":"Input!G2","v":-3},{"$f":"Input!H2","v":-2},{"$f":"Input!I2","v":-1},{"$f":"Input!J2","v":0},{"$f":"J2+1","v":1},{"$f":"K2+1","v":2},{"$f":"L2+1","v":3},{"$f":"M2+1","v":4},{"$f":"N2+1","v":5},{"$f":"O2+1","v":6},7,8,9,10,11]
["£m Nominal",null,null,null,null,null,null,null,null,null,null,null,"TPCR4 Rollover","RIIO T1/G1"]
["Accounting Depreciation - Summary"]
[null,"Net book value b'fwd",null,null,{"$f":"E48-E56+E69-E78+E91-E99","v":569.7203295243155},{"$f":"E21","v":554.71853515221301},{"$f":"F21","v":539.7167407801104},524.71494640800768,509.71315203590507,494.7113576638024,987.30000000000018,1102.8,1260,1517.9259961439232,1895.7758837093804,2296.1532661112042,2557.9561697422851,2661.8848224897442,2746.406876654316,2839.4109259991496,2953.8872521473309]
[]
[null,"Additions",null,null,{"$f":"E49+E70+E92","v":0},0,0,0,0,0,124.29525316158217,198.23822511008407,286.53442947725648,411.72203856031246,441.19561355568862,310.09319672747961,157.49386320604387,140.86575871611777,151.91971948481572,176.16337624408717,137.30772389010184]
[]
[null,"adjustment to remove net additions to intangible assets which is included in the additions number above and would otherwise double conted on the balance sheet",null,null,0,null,null,null,null,null,null,null,{"$f":"'Fin Statements'!L40-'Fin Statements'!M40","v":-1E-4},{"$f":"'Fin Statements'!M40-'Fin Statements'!N40","v":0},{"$f":"'Fin Statements'!N40-'Fin Statements'!O40","v":0},{"$f":"'Fin Statements'!O40-'Fin Statements'!P40","v":0},{"$f":"'Fin Statements'!P40-'Fin Statements'!Q40","v":0},{"$f":"'Fin Statements'!Q40-'Fin Statements'!R40","v":0},{"$f":"'Fin Statements'!R40-'Fin Statements'!S40","v":0},{"$f":"'Fin Statements'!S40-'Fin Statements'!T40","v":0},{"$f":"'Fin Statements'!T40-'Fin Statements'!U40","v":0}]
[]
[null,"Depreciation expense"]
[null,null,"Industrial buildings",null,0,0,0,0,0,0,{"$f":"-K57","v":-1.1033333333333333},{"$f":"-L57","v":-1.1033333333333333},-1.21,-1.4256758421362068,-1.5802581547685073,-1.7464127322708842,-1.8881048553815916,-2.0136727716917475,-2.1504196620696403,-2.2917521365496478,-2.451700862102848]
[null,null,"Long-life assets",null,0,0,0,0,0,0,{"$f":"-K79","v":-20.231666666666669},{"$f":"-L79","v":-22.428333333333335},-24.838333333333331,-28.71677966648069,-34.877512231815082,-41.506313604335205,-45.978571917402853,-47.907999226536113,-49.525576963334039,-51.31774123283838,-53.470692952924281]
[null,null,"Plant pool",null,0,0,0,0,0,0,{"$f":"-K100","v":-2.0066666666666668},{"$f":"-L100","v":-2},-2.56,-3.7296954862384037,-4.3604607672813627,-5.0375667597928446,-5.6985336858002773,-6.4220325533184495,-7.2396735145785804,-8.0775567265177859,-9.0140689157894389]
[null,null,null,null,{"$f":"-Input!E10*CommonInputs!E$6/CommonInputs!$J$6","v":0},{"$f":"-Input!F10*CommonInputs!F$6/CommonInputs!$J$6","v":0},{"$f":"-Input!G10*CommonInputs!G$6/CommonInputs!$J$6","v":0},{"$f":"-Input!H10*CommonInputs!H$6/CommonInputs!$J$6","v":0},{"$f":"-Input!I10*CommonInputs!I$6/CommonInputs!$J$6","v":0},{"$f":"-Input!J10*CommonInputs!J$6/CommonInputs!$J$6","v":-20.7},{"$f":"SUM(K12:K14)","v":-23.341666666666669},{"$f":"SUM(L12:L14)","v":-25.531666666666666},-28.608333333333331,-33.872150994855303,-40.81823115386495,-48.290293096398933,-53.565210458584723,-56.34370455154631,-58.915670139982254,-61.687050095905811,-64.936462730816572]
[null,"Net book value"]
[null,"cumulative adjustment on intangible assets included above",null,null,0,null,null,null,null,null,null,null,{"$f":"M9","v":-1E-4},{"$f":"N9+M17","v":-1E-4},{"$f":"O9+N17","v":-1E-4},-1E-4,-1E-4,-1E-4,-1E-4,-1E-4,-1E-4]
[null,null,"Industrial buildings",null,{"$f":"E64","v":33.969536421885607},{"$f":"F64","v":32.847603271621338},{"$f":"G64","v":31.725670121357069},{"$f":"H64","v":30.6037369710928},{"$f":"I64","v":29.481803820828532},{"$f":"J64","v":33.5},33.5,39.899999999999991,52.733883861505731,61.686480110640886,71.178829939348333,79.037277927053225,85.786581383614333,93.08105536792948,100.51391750799363,108.92242223796931,115.22337963279833]
[null,null,"Long-life assets",null,{"$f":"E86","v":509.15122981073011},{"$f":"F86","v":496.17350222930867},{"$f":"G86","v":483.19577464788722},{"$f":"H86","v":470.21804706646577},{"$f":"I86","v":457.24031948504432},{"$f":"J86","v":929.10000000000014},1046.2,1188.5999999999999,1416.7001133221747,1777.8589542424243,2160.941191028483,2408.0020428748735,2498.0207761721326,2567.3991078201389,2645.6350536937325,2743.7260823327147,2805.3058376211516]
[null,null,"Plant pool",null,{"$f":"E107","v":11.597768919597247},{"$f":"F107","v":10.695635279180321},{"$f":"G107","v":9.7935016387633951},{"$f":"H107","v":8.8913679983464711},{"$f":"I107","v":7.9892343579295462},{"$f":"J107","v":24.700000000000003},23.1,31.5,48.492098960242721,56.230549356315365,64.033345143372912,70.916948940358225,78.077564933997195,85.926813466247367,93.262054797423545,101.23884757664722,105.72939605266654]
[null,"NBV C'fwd",null,null,{"$f":"SUM(E18:E20)","v":554.71853515221301},539.7167407801104,524.71494640800768,509.71315203590507,494.7113576638024,987.30000000000018,{"$f":"SUM(K18:K20)","v":1102.8},{"$f":"SUM(L18:L20)","v":1260},{"$f":"SUM(M17:M20)","v":1517.9259961439232},{"$f":"SUM(N17:N20)","v":1895.7758837093804},{"$f":"SUM(O17:O20)","v":2296.1532661112042},2557.9561697422851,2661.8848224897442,2746.406876654316,2839.4109259991496,2953.8872521473309,3026.2585133066168]
[]
[]
["£m Nominal"]
["Tax Depreciation (capital allowances) - Summary"]
[null,"Tax depreciation"]
[null,null,"Industrial buildings",null,{"$f":"E120","v":0},{"$f":"F120","v":0},{"$f":"G120","v":0},{"$f":"H120","v":0},{"$f":"I120","v":0},{"$f":"J120","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Long-life assets",null,{"$f":"E132","v":0},{"$f":"F132","v":0},{"$f":"G132","v":0},{"$f":"H132","v":0},{"$f":"I132","v":0},{"$f":"J132","v":-51.769999999999996},-67.970000000000013,-77.600000000000009,-76.030312590467943,-101.10096536491885,-126.41041737642945,-139.34170758161639,-139.02503913265139,-137.23016285040401,-136.41592543987133,-137.39265037132253,-135.55328704141485]
[null,null,"Plant pool",null,{"$f":"E142","v":0},{"$f":"F142","v":0},{"$f":"G142","v":0},{"$f":"H142","v":0},{"$f":"I142","v":0},{"$f":"J142","v":-4.9200000000000008},-5.5600000000000005,-6.5200000000000005,-8.2137778128436914,-8.799564065347818,-9.405028713366212,-9.8579342451803615,-10.398153023346961,-11.09531607454686,-11.721643853364281,-12.501530870792168,-12.682086444575157]
[null,null,"Deferred revenue expenditure",null,{"$f":"E153","v":0},{"$f":"F153","v":0},{"$f":"G153","v":0},{"$f":"H153","v":0},{"$f":"I153","v":0},{"$f":"J153","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E27:E30)","v":0},0,0,0,0,-56.69,-73.530000000000015,-84.12,-84.244090403311631,-109.90052943026667,-135.81544608979567,-149.19964182679675,-149.42319215599835,-148.32547892495089,-148.1375692932356,-149.89418124211471,-148.23537348599001]
[null,"Tax write down value"]
[null,null,"Industrial buildings",null,{"$f":"E121","v":0},0,0,0,0,0,{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Long-life assets",null,{"$f":"E133","v":0},{"$f":"F133","v":0},{"$f":"G133","v":0},{"$f":"H133","v":0},{"$f":"I133","v":0},{"$f":"J133","v":465.92999999999995},611.73,698.4,874.3485947903813,1162.6611016965667,1453.7197998289387,1602.4296371885882,1598.7879500254908,1578.1468727796462,1568.7831425585205,1580.015479270209,1558.8628009762706]
[null,null,"Plant pool",null,{"$f":"E143","v":0},{"$f":"F143","v":0},{"$f":"G143","v":0},{"$f":"H143","v":0},{"$f":"I143","v":0},{"$f":"J143","v":19.68},22.240000000000002,26.080000000000002,37.418321147399041,40.086902964362274,42.845130805334954,44.908367116932752,47.369363773025043,50.545328784046802,53.398599776437266,56.951418411386541,57.77394935862015]
[null,null,"Deferred revenue expenditure",null,{"$f":"E154","v":0},{"$f":"F154","v":0},{"$f":"G154","v":0},{"$f":"H154","v":0},{"$f":"I154","v":0},{"$f":"J154","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"SUM(E33:E36)","v":0},0,0,0,0,485.60999999999996,633.97,724.48,911.76691593778037,1202.7480046609289,1496.5649306342737,1647.3380043055211,1646.1573137985158,1628.6922015636931,1622.1817423349578,1636.9668976815956,1616.6367503348908]
[]
[null,null,"Additions",null,{"$f":"E118+E129+E140+E151","v":0},{"$f":"F118+F129+F140+F151","v":0},0,0,0,0,126.39999999999999,174.70000000000002,271.53100634109194,400.88161815341545,429.63237206314028,299.97271549804412,148.24250164899331,130.8603666901279,141.62711006450024,164.67933658875251,127.90522613928538]
[]
[]
["£m Nominal"]
[null,null,"Accounting"]
[]
["Industrial buildings"]
["Asset Life",null,null,null,null,null,null,null,null,{"$f":"Input!E414","v":60}]
[null,"Cost"]
[null,null,"bf",null,{"$f":"Input!E409*CommonInputs!J6/CommonInputs!E6","v":67.315989015856132},{"$f":"E53","v":67.315989015856132},{"$f":"F53","v":67.315989015856132},67.315989015856132,67.315989015856132,67.315989015856132,66.2,66.2,72.599999999999994,85.540550528172403,94.815489286110434,104.78476393625306,113.28629132289549,120.82036630150486,129.02517972417843,137.50512819297887,147.10205172617088]
[null,null,"Additions",null,{"$f":"IF(IQI!E345>0,IQI!E345*CommonInputs!E$6/CommonInputs!$J$6,D49)","v":0},{"$f":"IF(IQI!F345>0,IQI!F345*CommonInputs!F$6/CommonInputs!$J$6,E49)","v":0},{"$f":"IF(IQI!G345>0,IQI!G345*CommonInputs!G$6/CommonInputs!$J$6,F49)","v":0},{"$f":"IF(IQI!H345>0,IQI!H345*CommonInputs!H$6/CommonInputs!$J$6,G49)","v":0},{"$f":"IF(IQI!I345>0,IQI!I345*CommonInputs!I$6/CommonInputs!$J$6,H49)","v":0},{"$f":"IF(IQI!J345>0,IQI!J345*CommonInputs!J$6/CommonInputs!$J$6,I49)","v":0},{"$f":"IF(IQI!K345>0,IQI!K345*CommonInputs!K$6/CommonInputs!$J$6,J49)","v":5.9257327843898739},{"$f":"IF(IQI!L345>0,IQI!L345*CommonInputs!L$6/CommonInputs!$J$6,K49)","v":10.666552339291556},{"$f":"IF(IQI!M345>0,IQI!M345*CommonInputs!M$6/CommonInputs!$J$6,L49)","v":14.043883861505741},{"$f":"IF(IQI!N345>0,IQI!N345*CommonInputs!N$6/CommonInputs!$J$6,M49)","v":10.378272091271375},{"$f":"IF(IQI!O345>0,IQI!O345*CommonInputs!O$6/CommonInputs!$J$6,N49)","v":11.072607983475965},{"$f":"IF(IQI!P345>0,IQI!P345*CommonInputs!P$6/CommonInputs!$J$6,O49)","v":9.6048607199757754},{"$f":"IF(IQI!Q345>0,IQI!Q345*CommonInputs!Q$6/CommonInputs!$J$6,P49)","v":8.6374083119427052},{"$f":"IF(IQI!R345>0,IQI!R345*CommonInputs!R$6/CommonInputs!$J$6,Q49)","v":9.3081467560068987},{"$f":"IF(IQI!S345>0,IQI!S345*CommonInputs!S$6/CommonInputs!$J$6,R49)","v":9.5832818021337776},{"$f":"IF(IQI!T345>0,IQI!T345*CommonInputs!T$6/CommonInputs!$J$6,S49)","v":10.700256866525336},{"$f":"IF(IQI!U345>0,IQI!U345*CommonInputs!U$6/CommonInputs!$J$6,T49)","v":8.7526582569318432}]
[null,null,"Disposals (not fully depreciated)"]
[null,null,"Disposals (op bal -items fully depreciated)",null,null,null,null,null,null,null,{"$f":"IF((K$2-1-$J$46)<0,$K$48/$J$46,0)","v":1.1033333333333333},1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333]
[null,null,"Disposals (post op bal - items fully depreciated)",null,{"$f":"IF((E$2+1-$J$46)<0,0,IF((E$2+1-$J$46)=0,0,INDEX($J$49:$AP$49,(E$2-$J$46)+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cf",null,{"$f":"E48+E49-E50-E51-E52","v":67.315989015856132},{"$f":"F48+F49-F50-F51-F52","v":67.315989015856132},{"$f":"G48+G49-G50-G51-G52","v":67.315989015856132},{"$f":"H48+H49-H50-H51-H52","v":67.315989015856132},{"$f":"I48+I49-I50-I51-I52","v":67.315989015856132},{"$f":"Input!J409","v":66.2},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!K$409,K48+K49-K50-K51-K52)","v":66.2},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!L$409,L48+L49-L50-L51-L52)","v":72.599999999999994},{"$f":"M48+M49-M50-M51-M52","v":85.540550528172403},94.815489286110434,104.78476393625306,113.28629132289549,120.82036630150486,129.02517972417843,137.50512819297887,147.10205172617088,154.75137664976941]
[]
[null,"Accumulated depreciation"]
[null,null,"bf",null,{"$f":"Input!E419*CommonInputs!J6/CommonInputs!E6","v":32.224519443706257},{"$f":"E62","v":33.346452593970525},{"$f":"F62","v":34.468385744234794},35.590318894499063,36.712252044763332,37.834185195027601,32.700000000000003,32.700000000000003,32.700000000000003,32.806666666666672,33.129009175469548,33.605933996904724,34.249013395842276,35.033784917890536,35.944124356248949,36.991210684985255,38.17962948820157]
[null,null,"Depreciation",null,{"$f":"E48/$J46+E60","v":1.1219331502642689},1.1219331502642689,1.1219331502642689,1.1219331502642689,1.1219331502642689,1.1219331502642689,{"$f":"K48/$J46+K60","v":1.1033333333333333},{"$f":"L48/$J46+L60","v":1.1033333333333333},1.21,1.4256758421362068,1.5802581547685073,1.7464127322708842,1.8881048553815916,2.0136727716917475,2.1504196620696403,2.2917521365496478,2.451700862102848]
[null,null,"Disposals (not fully depreciated)"]
["Note:  This is lower than the amount taken out of cost as the cost element reduces the total cost on which depreciation is based due to the opening cost being an NBV",null,"Disposals (op bal -items fully depreciated)",null,null,null,null,null,null,null,{"$f":"IF($K$56=0,IF($J$46>=J$2,($K$48-(J$2*$K$48/$J$46))/$J$46,0),K$51)","v":1.1033333333333333},1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333,1.1033333333333333]
["Note:  This is lower than the amount taken out of cost as the cost element reduces the total cost on which depreciation is based due to the opening cost being an NBV",null,"Disposals (op bal -items fully depreciated additional amount)",null,null,null,null,null,null,null,{"$f":"K51-K59","v":0},{"$f":"L51-L59","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Disposals (post op bal - items fully depreciated)",null,{"$f":"E52","v":0},0,0,0,0,0,{"$f":"K52","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"cf",null,{"$f":"E56+E57-E58-E59-E60-E61","v":33.346452593970525},{"$f":"F56+F57-F58-F59-F60-F61","v":34.468385744234794},{"$f":"G56+G57-G58-G59-G60-G61","v":35.590318894499063},{"$f":"H56+H57-H58-H59-H60-H61","v":36.712252044763332},{"$f":"I56+I57-I58-I59-I60-I61","v":37.834185195027601},{"$f":"Input!J419","v":32.700000000000003},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!K$419,K56+K57-K58-K59-K60-K61)","v":32.700000000000003},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!L$419,L56+L57-L58-L59-L60-L61)","v":32.700000000000003},{"$f":"M56+M57-M58-M59-M60-M61","v":32.806666666666672},33.129009175469548,33.605933996904724,34.249013395842276,35.033784917890536,35.944124356248949,36.991210684985255,38.17962948820157,39.527997016971085]
[]
[null,"Book value",null,null,{"$f":"E53-E62","v":33.969536421885607},32.847603271621338,31.725670121357069,30.6037369710928,29.481803820828532,33.5,{"$f":"K53-K62","v":33.5},39.899999999999991,52.733883861505731,61.686480110640886,71.178829939348333,79.037277927053225,85.786581383614333,93.08105536792948,100.51391750799363,108.92242223796931,115.22337963279833]
[]
["Long-life assets"]
["Asset Life",null,null,null,null,null,null,null,null,{"$f":"Input!E415","v":60}]
[null,"Cost"]
[null,null,"bf",null,{"$f":"Input!E410*CommonInputs!J6/CommonInputs!E6","v":778.66365488528641},{"$f":"E75","v":778.66365488528641},{"$f":"F75","v":778.66365488528641},778.66365488528641,778.66365488528641,778.66365488528641,{"$f":"IF(UserInterface!$I$2=\"GD\",Input!K27*3/4,J75)","v":1213.9000000000001},1345.7,1490.3,1723.0067799888413,2092.6507339089048,2490.3788162601122,2758.7143150441711,2874.4799535921666,2971.5346178000423,3079.064473970303,3208.2415771754568]
[null,null,"Additions",null,{"$f":"IF((IQI!E304-IQI!E325-IQI!E345)>0,(IQI!E304-IQI!E325-IQI!E345)*CommonInputs!E$6/CommonInputs!$J$6,D70)","v":0},{"$f":"IF((IQI!F304-IQI!F325-IQI!F345)>0,(IQI!F304-IQI!F325-IQI!F345)*CommonInputs!F$6/CommonInputs!$J$6,E70)","v":0},{"$f":"IF((IQI!G304-IQI!G325-IQI!G345)>0,(IQI!G304-IQI!G325-IQI!G345)*CommonInputs!G$6/CommonInputs!$J$6,F70)","v":0},{"$f":"IF((IQI!H304-IQI!H325-IQI!H345)>0,(IQI!H304-IQI!H325-IQI!H345)*CommonInputs!H$6/CommonInputs!$J$6,G70)","v":0},{"$f":"IF((IQI!I304-IQI!I325-IQI!I345)>0,(IQI!I304-IQI!I325-IQI!I345)*CommonInputs!I$6/CommonInputs!$J$6,H70)","v":0},{"$f":"IF((IQI!J304-IQI!J325-IQI!J345)>0,(IQI!J304-IQI!J325-IQI!J345)*CommonInputs!J$6/CommonInputs!$J$6,I70)","v":0},{"$f":"IF((IQI!K304-IQI!K325-IQI!K345)>0,(IQI!K304-IQI!K325-IQI!K345)*CommonInputs!K$6/CommonInputs!$J$6,J70)","v":110.29466047228662},{"$f":"IF((IQI!L304-IQI!L325-IQI!L345)>0,(IQI!L304-IQI!L325-IQI!L345)*CommonInputs!L$6/CommonInputs!$J$6,K70)","v":173.19368448105277},{"$f":"IF((IQI!M304-IQI!M325-IQI!M345)>0,(IQI!M304-IQI!M325-IQI!M345)*CommonInputs!M$6/CommonInputs!$J$6,L70)","v":252.93844665550802},{"$f":"IF((IQI!N304-IQI!N325-IQI!N345)>0,(IQI!N304-IQI!N325-IQI!N345)*CommonInputs!N$6/CommonInputs!$J$6,M70)","v":389.87562058673007},{"$f":"IF((IQI!O304-IQI!O325-IQI!O345)>0,(IQI!O304-IQI!O325-IQI!O345)*CommonInputs!O$6/CommonInputs!$J$6,N70)","v":417.95974901787378},{"$f":"IF((IQI!P304-IQI!P325-IQI!P345)>0,(IQI!P304-IQI!P325-IQI!P345)*CommonInputs!P$6/CommonInputs!$J$6,O70)","v":288.56716545072567},{"$f":"IF((IQI!Q304-IQI!Q325-IQI!Q345)>0,(IQI!Q304-IQI!Q325-IQI!Q345)*CommonInputs!Q$6/CommonInputs!$J$6,P70)","v":135.99730521466194},{"$f":"IF((IQI!R304-IQI!R325-IQI!R345)>0,(IQI!R304-IQI!R325-IQI!R345)*CommonInputs!R$6/CommonInputs!$J$6,Q70)","v":117.28633087454223},{"$f":"IF((IQI!S304-IQI!S325-IQI!S345)>0,(IQI!S304-IQI!S325-IQI!S345)*CommonInputs!S$6/CommonInputs!$J$6,R70)","v":127.76152283692717},{"$f":"IF((IQI!T304-IQI!T325-IQI!T345)>0,(IQI!T304-IQI!T325-IQI!T345)*CommonInputs!T$6/CommonInputs!$J$6,S70)","v":149.4087698718204},{"$f":"IF((IQI!U304-IQI!U325-IQI!U345)>0,(IQI!U304-IQI!U325-IQI!U345)*CommonInputs!U$6/CommonInputs!$J$6,T70)","v":115.05044824136124}]
[]
[null,null,"Disposals (not fully depreciated)"]
[null,null,"Disposals (op bal -items fully depreciated)",null,null,null,null,null,null,null,{"$f":"IF((K$2-1-$J$67)<0,$K$69/$J$67,0)","v":20.231666666666669},20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669]
[null,null,"Disposals (post op bal - items fully depreciated)",null,{"$f":"IF((E$2+1-$J$67)<0,0,IF((E$2+1-$J$67)=0,0,INDEX($J$70:$AP$70,(E$2-$J$67)+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cf",null,{"$f":"E69+E70+E71-E72-E73-E74","v":778.66365488528641},{"$f":"F69+F70+F71-F72-F73-F74","v":778.66365488528641},{"$f":"G69+G70+G71-G72-G73-G74","v":778.66365488528641},{"$f":"H69+H70+H71-H72-H73-H74","v":778.66365488528641},{"$f":"I69+I70+I71-I72-I73-I74","v":778.66365488528641},{"$f":"Input!J410","v":1213.9000000000001},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!K$410,K69+K70+K71-K72-K73-K74)","v":1345.7},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!L$410,L69+L70+L71-L72-L73-L74)","v":1490.3},{"$f":"M69+M70+M71-M72-M73-M74","v":1723.0067799888413},2092.6507339089048,2490.3788162601122,2758.7143150441711,2874.4799535921666,2971.5346178000423,3079.064473970303,3208.2415771754568,3303.0603587501514]
[]
[null,"Accumulated depreciation"]
[null,null,"bf",null,{"$f":"Input!E420*CommonInputs!J6/CommonInputs!E6","v":256.53469749313484},{"$f":"E84","v":269.51242507455629},{"$f":"F84","v":282.49015265597774},295.46788023739919,308.44560781882063,321.42333540024208,284.8,299.5,301.7,306.30666666666662,314.79177966648064,329.43762523162906,350.71227216929759,376.45917742003377,404.13550997990319,433.42942027657057,464.51549484274227]
[null,null,"Depreciation",null,{"$f":"E69/$J67+E82","v":12.977727581421441},12.977727581421441,12.977727581421441,12.977727581421441,12.977727581421441,12.977727581421441,20.231666666666669,{"$f":"L69/$J67+L82","v":22.428333333333335},{"$f":"M69/$J67+M82","v":24.838333333333331},28.71677966648069,34.877512231815082,41.506313604335205,45.978571917402853,47.907999226536113,49.525576963334039,51.31774123283838,53.470692952924281]
[null,null,"Disposals (not fully depreciated)"]
["Note:  This is lower than the amount taken out of cost as the cost element reduces the total cost on which depreciation is based due to the opening cost being an NBV",null,"Disposals (op bal -items fully depreciated)",null,null,null,null,null,null,null,{"$f":"IF($K$78=0,IF($J$67>=J$2,($K$69-(J$2*$K$69/$J$67))/$J$67,0),K$73)","v":20.231666666666669},20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669,20.231666666666669]
["Note:  This is lower than the amount taken out of cost as the cost element reduces the total cost on which depreciation is based due to the opening cost being an NBV",null,"Disposals (op bal -items fully depreciated additional amount)",null,null,null,null,null,null,null,{"$f":"K73-K81","v":0},{"$f":"L73-L81","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Disposals (post op bal - items fully depreciated)",null,{"$f":"E74","v":0},0,0,0,0,0,{"$f":"K74","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"cf",null,{"$f":"E78+E79-E80-E81-E82-E83","v":269.51242507455629},{"$f":"F78+F79-F80-F81-F82-F83","v":282.49015265597774},{"$f":"G78+G79-G80-G81-G82-G83","v":295.46788023739919},{"$f":"H78+H79-H80-H81-H82-H83","v":308.44560781882063},{"$f":"I78+I79-I80-I81-I82-I83","v":321.42333540024208},{"$f":"Input!J420","v":284.8},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!K$420,K78+K79-K80-K81-K82-K83)","v":299.5},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!L$420,L78+L79-L80-L81-L82-L83)","v":301.7},{"$f":"M78+M79-M80-M81-M82-M83","v":306.30666666666662},314.79177966648064,329.43762523162906,350.71227216929759,376.45917742003377,404.13550997990319,433.42942027657057,464.51549484274227,497.75452112899984]
[]
[null,"Book value",null,null,{"$f":"E75-E84","v":509.15122981073011},496.17350222930867,483.19577464788722,470.21804706646577,457.24031948504432,929.10000000000014,{"$f":"K75-K84","v":1046.2},1188.5999999999999,1416.7001133221747,1777.8589542424243,2160.941191028483,2408.0020428748735,2498.0207761721326,2567.3991078201389,2645.6350536937325,2743.7260823327147,2805.3058376211516]
[]
["Plant pool"]
["Asset Life",null,null,null,null,null,null,null,null,{"$f":"Input!E416","v":15}]
[null,"Cost"]
[null,null,"bf",null,{"$f":"Input!E411*CommonInputs!J6/CommonInputs!E6","v":13.532004606253873},{"$f":"E96","v":13.532004606253873},{"$f":"F96","v":13.532004606253873},13.532004606253873,13.532004606253873,13.532004606253873,{"$f":"IF(UserInterface!$I$2=\"GD\",Input!K27/4,J96)","v":30.1},30,38.4,55.945432293576054,65.406911509220436,75.563501396892676,85.478005287004166,96.330488299776746,108.5951027186787,121.16335089776679,135.21103373684159]
[null,null,"Additions",null,{"$f":"IF(IQI!E325>0,IQI!E325*CommonInputs!E$6/CommonInputs!$J$6,D92)","v":0},{"$f":"IF(IQI!F325>0,IQI!F325*CommonInputs!F$6/CommonInputs!$J$6,E92)","v":0},{"$f":"IF(IQI!G325>0,IQI!G325*CommonInputs!G$6/CommonInputs!$J$6,F92)","v":0},{"$f":"IF(IQI!H325>0,IQI!H325*CommonInputs!H$6/CommonInputs!$J$6,G92)","v":0},{"$f":"IF(IQI!I325>0,IQI!I325*CommonInputs!I$6/CommonInputs!$J$6,H92)","v":0},{"$f":"IF(IQI!J325>0,IQI!J325*CommonInputs!J$6/CommonInputs!$J$6,I92)","v":0},{"$f":"IF(IQI!K325>0,IQI!K325*CommonInputs!K$6/CommonInputs!$J$6,J92)","v":8.0748599049056651},{"$f":"IF(IQI!L325>0,IQI!L325*CommonInputs!L$6/CommonInputs!$J$6,K92)","v":14.377988289739754},{"$f":"IF(IQI!M325>0,IQI!M325*CommonInputs!M$6/CommonInputs!$J$6,L92)","v":19.552098960242724},{"$f":"IF(IQI!N325>0,IQI!N325*CommonInputs!N$6/CommonInputs!$J$6,M92)","v":11.468145882311047},{"$f":"IF(IQI!O325>0,IQI!O325*CommonInputs!O$6/CommonInputs!$J$6,N92)","v":12.163256554338897},{"$f":"IF(IQI!P325>0,IQI!P325*CommonInputs!P$6/CommonInputs!$J$6,O92)","v":11.921170556778156},{"$f":"IF(IQI!Q325>0,IQI!Q325*CommonInputs!Q$6/CommonInputs!$J$6,P92)","v":12.859149679439247},{"$f":"IF(IQI!R325>0,IQI!R325*CommonInputs!R$6/CommonInputs!$J$6,Q92)","v":14.271281085568619},{"$f":"IF(IQI!S325>0,IQI!S325*CommonInputs!S$6/CommonInputs!$J$6,R92)","v":14.574914845754753},{"$f":"IF(IQI!T325>0,IQI!T325*CommonInputs!T$6/CommonInputs!$J$6,S92)","v":16.054349505741449},{"$f":"IF(IQI!U325>0,IQI!U325*CommonInputs!U$6/CommonInputs!$J$6,T92)","v":13.504617391808763}]
[null,null,"Disposals (not fully depreciated)"]
[null,null,"Disposals (op bal -items fully depreciated)",null,null,null,null,null,null,null,{"$f":"IF((K$2-1-$J$89)<0,$K$91/$J$89,0)","v":2.0066666666666668},2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668]
[null,null,"Disposals (post op bal - items fully depreciated)",null,{"$f":"IF((E$2+1-$J$89)<0,0,IF((E$2+1-$J$89)=0,0,INDEX($J$92:$AP$92,(E$2-$J$89)+1)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cf",null,{"$f":"E91+E92-E93-E94-E95","v":13.532004606253873},{"$f":"F91+F92-F93-F94-F95","v":13.532004606253873},{"$f":"G91+G92-G93-G94-G95","v":13.532004606253873},{"$f":"H91+H92-H93-H94-H95","v":13.532004606253873},{"$f":"I91+I92-I93-I94-I95","v":13.532004606253873},{"$f":"Input!J411","v":30.1},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!K$411,K91+K92-K93-K94-K95)","v":30},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!L$411,L91+L92-L93-L94-L95)","v":38.4},{"$f":"M91+M92-M93-M94-M95","v":55.945432293576054},65.406911509220436,75.563501396892676,85.478005287004166,96.330488299776746,108.5951027186787,121.16335089776679,135.21103373684159,146.70898446198368]
[]
[null,"Accumulated depreciation"]
[null,null,"bf",null,{"$f":"Input!E421*CommonInputs!J6/CommonInputs!E6","v":1.0321020462397021},{"$f":"E105","v":1.9342356866566268},{"$f":"F105","v":2.8363693270735517},3.7385029674904766,4.6406366079074015,5.5427702483243264,5.4,6.9,6.9,7.453333333333334,9.176362152905071,11.530156253519767,14.561056346645945,18.252923365779555,22.668289252431336,27.901296100343249,33.972186160194369]
[null,null,"Depreciation",null,{"$f":"E91/$J89+E103","v":0.90213364041692479},{"$f":"F91/$J89+F103","v":0.90213364041692479},0.90213364041692479,0.90213364041692479,0.90213364041692479,0.90213364041692479,2.0066666666666668,2,2.56,3.7296954862384037,4.3604607672813627,5.0375667597928446,5.6985336858002773,6.4220325533184495,7.2396735145785804,8.0775567265177859,9.0140689157894389]
[null,null,"Disposals (not fully depreciated)"]
["Note:  This is additional amount to ensure that amount written out of depreciation equals amount taken out of depreciation",null,"Disposals (op bal -items fully depreciated)",null,null,null,null,null,null,null,{"$f":"IF($K$99=0,IF($J$89>=J$2,($K$91-(J$2*$K$91/$J$89))/$J$89,0),K$94)","v":2.0066666666666668},2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668,2.0066666666666668]
["Note:  This is lower than the amount taken out of cost as the cost element reduces the total cost on which depreciation is based due to the opening cost being an NBV",null,"Disposals (op bal -items fully depreciated additional amount)",null,null,null,null,null,null,null,{"$f":"K94-K102","v":0},{"$f":"L94-L102","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Disposals (post op bal - items fully depreciated)",null,{"$f":"E95","v":0},0,0,0,0,0,{"$f":"K95","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"cf",null,{"$f":"E99+E100-E101-E102-E103-E104","v":1.9342356866566268},{"$f":"F99+F100-F101-F102-F103-F104","v":2.8363693270735517},{"$f":"G99+G100-G101-G102-G103-G104","v":3.7385029674904766},{"$f":"H99+H100-H101-H102-H103-H104","v":4.6406366079074015},{"$f":"I99+I100-I101-I102-I103-I104","v":5.5427702483243264},{"$f":"Input!J421","v":5.4},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!K$421,K99+K100-K101-K102-K103-K104)","v":6.9},{"$f":"IF(OR(UserInterface!$B$51=1,UserInterface!$B$51=2,UserInterface!$B$51=3,UserInterface!$B$51=5),Input!L$421,L99+L100-L101-L102-L103-L104)","v":6.9},{"$f":"M99+M100-M101-M102-M103-M104","v":7.453333333333334},9.176362152905071,11.530156253519767,14.561056346645945,18.252923365779555,22.668289252431336,27.901296100343249,33.972186160194369,40.979588409317138]
[]
[null,"Book value",null,null,{"$f":"E96-E105","v":11.597768919597247},10.695635279180321,9.7935016387633951,8.8913679983464711,7.9892343579295462,24.700000000000003,{"$f":"K96-K105","v":23.1},31.5,48.492098960242721,56.230549356315365,64.033345143372912,70.916948940358225,78.077564933997195,85.926813466247367,93.262054797423545,101.23884757664722,105.72939605266654]
[]
[]
["£m Nominal"]
[null,null,"Tax"]
[]
["Industrial buildings (Note: note applicable during RIIO period)"]
[null,"Capital allowance rate"]
[]
[null,null,"bf"]
[null,null,"Revisions"]
[null,null,"Capex Additions"]
[null,null,"Closing value cf"]
[null,null,"Depreciation - Tax"]
[null,null,"Tax write down value"]
[null,null,"Deferred tax calculation"]
[]
["Long-life assets"]
[null,"Capital allowance rate",null,null,{"$f":"CommonInputs!E51","v":0.06},{"$f":"CommonInputs!F51","v":0.06},{"$f":"CommonInputs!G51","v":0.06},{"$f":"CommonInputs!H51","v":0.06},{"$f":"CommonInputs!I51","v":0.1},{"$f":"CommonInputs!J51","v":0.1},{"$f":"CommonInputs!K51","v":0.1},{"$f":"CommonInputs!L51","v":0.1},{"$f":"CommonInputs!M51","v":0.08},{"$f":"CommonInputs!N51","v":0.08},{"$f":"CommonInputs!O51","v":0.08},{"$f":"CommonInputs!P51","v":0.08},{"$f":"CommonInputs!Q51","v":0.08},{"$f":"CommonInputs!R51","v":0.08},{"$f":"CommonInputs!S51","v":0.08},{"$f":"CommonInputs!T51","v":0.08},{"$f":"CommonInputs!U51","v":0.08}]
[]
[null,null,"bf",null,{"$f":"Input!E118","v":0},{"$f":"Input!F118","v":0},{"$f":"Input!G118","v":0},{"$f":"Input!H118","v":0},{"$f":"Input!I118","v":0},{"$f":"Input!J118","v":517.79999999999995},{"$f":"Input!K118","v":557.6},{"$f":"Input!L118","v":611.70000000000005},{"$f":"L133","v":698.4},{"$f":"M133","v":874.3485947903813},1162.6611016965667,1453.7197998289387,1602.4296371885882,1598.7879500254908,1578.1468727796462,1568.7831425585205,1580.015479270209]
[null,null,"Revisions",null,{"$f":"Input!E119","v":0},{"$f":"Input!F119","v":0},{"$f":"Input!G119","v":0},{"$f":"Input!H119","v":0},{"$f":"Input!I119","v":0},{"$f":"Input!J119","v":-0.1},{"$f":"Input!K119","v":0},{"$f":"Input!L119","v":0},{"$f":"Input!M119","v":0},{"$f":"Input!N119","v":0},{"$f":"Input!O119","v":0},{"$f":"Input!P119","v":0},{"$f":"Input!Q119","v":0},{"$f":"Input!R119","v":0},{"$f":"Input!S119","v":0},{"$f":"Input!T119","v":0},{"$f":"Input!U119","v":0}]
[null,null,"Capex Additions",null,{"$f":"IF((IQI!E335)>0,(IQI!E335)*CommonInputs!E$6/CommonInputs!$J$6,D129)","v":0},{"$f":"IF((IQI!F335)>0,(IQI!F335)*CommonInputs!F$6/CommonInputs!$J$6,E129)","v":0},{"$f":"IF((IQI!G335)>0,(IQI!G335)*CommonInputs!G$6/CommonInputs!$J$6,F129)","v":0},{"$f":"IF((IQI!H335)>0,(IQI!H335)*CommonInputs!H$6/CommonInputs!$J$6,G129)","v":0},{"$f":"IF((IQI!I335)>0,(IQI!I335)*CommonInputs!I$6/CommonInputs!$J$6,H129)","v":0},{"$f":"IF((IQI!J335)>0,(IQI!J335)*CommonInputs!J$6/CommonInputs!$J$6,I129)","v":0},{"$f":"Input!K120","v":122.1},{"$f":"Input!L120","v":164.3},{"$f":"IF((IQI!M335)>0,(IQI!M335)*CommonInputs!M$6/CommonInputs!$J$6,L129)","v":251.97890738084922},{"$f":"IF((IQI!N335)>0,(IQI!N335)*CommonInputs!N$6/CommonInputs!$J$6,M129)","v":389.41347227110441},{"$f":"IF((IQI!O335)>0,(IQI!O335)*CommonInputs!O$6/CommonInputs!$J$6,N129)","v":417.46911550880139},{"$f":"IF((IQI!P335)>0,(IQI!P335)*CommonInputs!P$6/CommonInputs!$J$6,O129)","v":288.05154494126594},{"$f":"IF((IQI!Q335)>0,(IQI!Q335)*CommonInputs!Q$6/CommonInputs!$J$6,P129)","v":135.38335196955407},{"$f":"IF((IQI!R335)>0,(IQI!R335)*CommonInputs!R$6/CommonInputs!$J$6,Q129)","v":116.58908560455929},{"$f":"IF((IQI!S335)>0,(IQI!S335)*CommonInputs!S$6/CommonInputs!$J$6,R129)","v":127.05219521874548},{"$f":"IF((IQI!T335)>0,(IQI!T335)*CommonInputs!T$6/CommonInputs!$J$6,S129)","v":148.62498708301106},{"$f":"IF((IQI!U335)>0,(IQI!U335)*CommonInputs!U$6/CommonInputs!$J$6,T129)","v":114.40060874747661}]
[null,null,"reconciliation to balance sheet",null,null,null,null,null,null,null,null,{"$f":"L71","v":0},{"$f":"M71","v":0}]
[null,null,"Tax book value pre depreciation",null,{"$f":"SUM(E127:E130)","v":0},0,0,0,0,517.69999999999993,679.7,{"$f":"SUM(L127:L130)","v":776},950.37890738084923,1263.7620670614856,1580.1302172053681,1741.7713447702047,1737.8129891581423,1715.3770356300502,1705.1990679983917,1717.4081296415316,1694.4160880176855]
[null,null,"Depreciation - Tax",null,{"$f":"-E131*E125","v":0},{"$f":"-F131*F125","v":0},0,0,0,-51.769999999999996,-67.970000000000013,-77.600000000000009,-76.030312590467943,-101.10096536491885,-126.41041737642945,-139.34170758161639,-139.02503913265139,-137.23016285040401,-136.41592543987133,-137.39265037132253,-135.55328704141485]
[null,null,"cf",null,{"$f":"SUM(E131:E132)","v":0},{"$f":"SUM(F131:F132)","v":0},0,0,0,465.92999999999995,611.73,698.4,874.3485947903813,1162.6611016965667,1453.7197998289387,1602.4296371885882,1598.7879500254908,1578.1468727796462,1568.7831425585205,1580.015479270209,1558.8628009762706]
[]
["Plant pool"]
[null,"Capital allowance rate",null,null,{"$f":"CommonInputs!E53","v":0.25},{"$f":"CommonInputs!F53","v":0.25},{"$f":"CommonInputs!G53","v":0.25},{"$f":"CommonInputs!H53","v":0.25},{"$f":"CommonInputs!I53","v":0.2},{"$f":"CommonInputs!J53","v":0.2},{"$f":"CommonInputs!K53","v":0.2},{"$f":"CommonInputs!L53","v":0.2},{"$f":"CommonInputs!M53","v":0.18000000000000002},{"$f":"CommonInputs!N53","v":0.18000000000000002},{"$f":"CommonInputs!O53","v":0.18000000000000002},{"$f":"CommonInputs!P53","v":0.18000000000000002},{"$f":"CommonInputs!Q53","v":0.18000000000000002},{"$f":"CommonInputs!R53","v":0.18000000000000002},{"$f":"CommonInputs!S53","v":0.18000000000000002},{"$f":"CommonInputs!T53","v":0.18000000000000002},{"$f":"CommonInputs!U53","v":0.18000000000000002}]
[]
[null,null,"bf",null,{"$f":"Input!E112","v":0},{"$f":"Input!F112","v":0},{"$f":"Input!G112","v":0},{"$f":"Input!H112","v":0},{"$f":"Input!I112","v":0},{"$f":"Input!J112","v":24.6},{"$f":"Input!K112","v":23.5},{"$f":"Input!L112","v":22.2},{"$f":"L143","v":26.080000000000002},37.418321147399041,40.086902964362274,42.845130805334954,44.908367116932752,47.369363773025043,50.545328784046802,53.398599776437266,56.951418411386541]
[null,null,"Revisions",null,{"$f":"Input!E113","v":0},{"$f":"Input!F113","v":0},{"$f":"Input!G113","v":0},{"$f":"Input!H113","v":0},{"$f":"Input!I113","v":0},{"$f":"Input!J113","v":0},{"$f":"Input!K113","v":0},{"$f":"Input!L113","v":0},{"$f":"Input!M113","v":0},{"$f":"Input!N113","v":0},{"$f":"Input!O113","v":0},{"$f":"Input!P113","v":0},{"$f":"Input!Q113","v":0},{"$f":"Input!R113","v":0},{"$f":"Input!S113","v":0},{"$f":"Input!T113","v":0},{"$f":"Input!U113","v":0}]
[null,null,"Capex Additions",null,{"$f":"IF(IQI!E325>0,IQI!E325*CommonInputs!E$6/CommonInputs!$J$6,D140)","v":0},{"$f":"IF(IQI!F325>0,IQI!F325*CommonInputs!F$6/CommonInputs!$J$6,E140)","v":0},{"$f":"IF(IQI!G325>0,IQI!G325*CommonInputs!G$6/CommonInputs!$J$6,F140)","v":0},{"$f":"IF(IQI!H325>0,IQI!H325*CommonInputs!H$6/CommonInputs!$J$6,G140)","v":0},{"$f":"IF(IQI!I325>0,IQI!I325*CommonInputs!I$6/CommonInputs!$J$6,H140)","v":0},{"$f":"IF(IQI!J325>0,IQI!J325*CommonInputs!J$6/CommonInputs!$J$6,I140)","v":0},{"$f":"Input!K114","v":4.3},{"$f":"Input!L114","v":10.4},{"$f":"IF(IQI!M325>0,IQI!M325*CommonInputs!M$6/CommonInputs!$J$6,L140)","v":19.552098960242724},{"$f":"IF(IQI!N325>0,IQI!N325*CommonInputs!N$6/CommonInputs!$J$6,M140)","v":11.468145882311047},{"$f":"IF(IQI!O325>0,IQI!O325*CommonInputs!O$6/CommonInputs!$J$6,N140)","v":12.163256554338897},{"$f":"IF(IQI!P325>0,IQI!P325*CommonInputs!P$6/CommonInputs!$J$6,O140)","v":11.921170556778156},{"$f":"IF(IQI!Q325>0,IQI!Q325*CommonInputs!Q$6/CommonInputs!$J$6,P140)","v":12.859149679439247},{"$f":"IF(IQI!R325>0,IQI!R325*CommonInputs!R$6/CommonInputs!$J$6,Q140)","v":14.271281085568619},{"$f":"IF(IQI!S325>0,IQI!S325*CommonInputs!S$6/CommonInputs!$J$6,R140)","v":14.574914845754753},{"$f":"IF(IQI!T325>0,IQI!T325*CommonInputs!T$6/CommonInputs!$J$6,S140)","v":16.054349505741449},{"$f":"IF(IQI!U325>0,IQI!U325*CommonInputs!U$6/CommonInputs!$J$6,T140)","v":13.504617391808763}]
[null,null,"Tax book value pre depreciation",null,{"$f":"SUM(E138:E140)","v":0},0,0,0,0,24.6,{"$f":"SUM(K138:K140)","v":27.8},{"$f":"SUM(L138:L140)","v":32.6},45.632098960242729,48.88646702971009,52.250159518701167,54.766301362113111,57.767516796372,61.64064485859366,65.12024362980155,69.452949282178707,70.456035803195306]
[null,null,"Depreciation - Tax",null,{"$f":"-E141*E136","v":0},{"$f":"-F141*F136","v":0},0,0,0,-4.9200000000000008,{"$f":"-K141*K136","v":-5.5600000000000005},-6.5200000000000005,-8.2137778128436914,-8.799564065347818,-9.405028713366212,-9.8579342451803615,-10.398153023346961,-11.09531607454686,-11.721643853364281,-12.501530870792168,-12.682086444575157]
[null,null,"cf",null,{"$f":"E141+E142","v":0},0,0,0,0,19.68,{"$f":"K141+K142","v":22.240000000000002},{"$f":"L141+L142","v":26.080000000000002},37.418321147399041,40.086902964362274,42.845130805334954,44.908367116932752,47.369363773025043,50.545328784046802,53.398599776437266,56.951418411386541,57.77394935862015]
[]
["Deferred Revenue Expenditure"]
[null,"Capital allowance rate",null,null,{"$f":"CommonInputs!E52","v":0.03},{"$f":"CommonInputs!F52","v":0.03},{"$f":"CommonInputs!G52","v":0.03},{"$f":"CommonInputs!H52","v":0.03},{"$f":"CommonInputs!I52","v":0.03},{"$f":"CommonInputs!J52","v":0.03},{"$f":"CommonInputs!K52","v":0.03},{"$f":"CommonInputs!L52","v":0.03},{"$f":"CommonInputs!M52","v":0.03},{"$f":"CommonInputs!N52","v":0.03},{"$f":"CommonInputs!O52","v":0.03},{"$f":"CommonInputs!P52","v":0.03},{"$f":"CommonInputs!Q52","v":0.03},{"$f":"CommonInputs!R52","v":0.03},{"$f":"CommonInputs!S52","v":0.03},{"$f":"CommonInputs!T52","v":0.03},{"$f":"CommonInputs!U52","v":0.03}]
[]
[null,null,"bf",null,{"$f":"Input!E130","v":0},{"$f":"Input!F130","v":0},{"$f":"Input!G130","v":0},{"$f":"Input!H130","v":0},{"$f":"Input!I130","v":0},{"$f":"Input!J130","v":0},{"$f":"Input!K130","v":0},{"$f":"Input!L130","v":0},{"$f":"Input!M130","v":0},{"$f":"M152","v":0},{"$f":"N152","v":0},0,0,0,0,0,0]
[null,null,"Revisions",null,{"$f":"Input!E131","v":0},{"$f":"Input!F131","v":0},{"$f":"Input!G131","v":0},{"$f":"Input!H131","v":0},{"$f":"Input!I131","v":0},{"$f":"Input!J131","v":0},{"$f":"Input!K131","v":0},{"$f":"Input!L131","v":0},{"$f":"Input!M131","v":0},{"$f":"Input!N131","v":0},{"$f":"Input!O131","v":0},{"$f":"Input!P131","v":0},{"$f":"Input!Q131","v":0},{"$f":"Input!R131","v":0},{"$f":"Input!S131","v":0},{"$f":"Input!T131","v":0},{"$f":"Input!U131","v":0}]
[null,null,"Disposals"]
[null,null,"Capex Additions",null,{"$f":"Input!E132","v":0},{"$f":"Input!F132","v":0},{"$f":"Input!G132","v":0},{"$f":"Input!H132","v":0},{"$f":"Input!I132","v":0},{"$f":"Input!J132","v":0},{"$f":"Input!K132","v":0},{"$f":"Input!L132","v":0},{"$f":"IF(IQI!M355>0,IQI!M355*CommonInputs!M$6/CommonInputs!$J$6,L151)","v":0},{"$f":"IF(IQI!N355>0,IQI!N355*CommonInputs!N$6/CommonInputs!$J$6,M151)","v":0},{"$f":"IF(IQI!O355>0,IQI!O355*CommonInputs!O$6/CommonInputs!$J$6,N151)","v":0},{"$f":"IF(IQI!P355>0,IQI!P355*CommonInputs!P$6/CommonInputs!$J$6,O151)","v":0},{"$f":"IF(IQI!Q355>0,IQI!Q355*CommonInputs!Q$6/CommonInputs!$J$6,P151)","v":0},{"$f":"IF(IQI!R355>0,IQI!R355*CommonInputs!R$6/CommonInputs!$J$6,Q151)","v":0},{"$f":"IF(IQI!S355>0,IQI!S355*CommonInputs!S$6/CommonInputs!$J$6,R151)","v":0},{"$f":"IF(IQI!T355>0,IQI!T355*CommonInputs!T$6/CommonInputs!$J$6,S151)","v":0},{"$f":"IF(IQI!U355>0,IQI!U355*CommonInputs!U$6/CommonInputs!$J$6,T151)","v":0}]
[null,null,"Tax book value pre depreciation",null,{"$f":"SUM(E148:E151)","v":0},0,0,0,0,0,{"$f":"SUM(K148:K151)","v":0},{"$f":"SUM(L148:L151)","v":0},{"$f":"SUM(M148:M151)","v":0},0,0,0,0,0,0,0,0]
[null,null,"Depreciation - Tax",null,{"$f":"-E152*E146","v":0},{"$f":"-F152*F146","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"cf",null,{"$f":"E152+E153","v":0},0,0,0,0,0,{"$f":"K152+K153","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"TPCR4 data","index":20,"n_rows":69,"n_cols":53,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[{"$f":"CHOOSE(UserInterface!$B$51,\"SHETL\",\"SPTL\",\"NGET_TO\",\"NGET_SO\",\"NGGT_TO\",\"NGGT_SO\",\"East\",\"London\",\"North_West\",\"West_Midlands\",\"Northern\",\"Scotland\",\"Southern\",\"Wales_&_West\")","v":"SPTL"},null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5]
["All prices are £m in 2009/10 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2009/10 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2009/10 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2009/10 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2009/10 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2009/10 terms"]
[null,"Licensee = NGET TO","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = SHETL","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = SPTL","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = NGET SO","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = NGGT TO","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = NGGT SO","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12"]
[null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m"]
[null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[1,"Opening asset value",null,{"$f":"D41*CommonInputs!$M$14","v":6210.5445321929819},{"$f":"E41*CommonInputs!$M$14","v":6461.2160861802513},{"$f":"F41*CommonInputs!$M$14","v":6606.9950843221723},{"$f":"G41*CommonInputs!$M$14","v":6802.2436203810321},{"$f":"H41*CommonInputs!$M$14","v":7095.5899106060624},null,1,"Opening asset value",null,{"$f":"M41*CommonInputs!$M$14","v":330.64420692401211},{"$f":"N41*CommonInputs!$M$14","v":367.20689600917967},{"$f":"O41*CommonInputs!$M$14","v":387.46345243442062},{"$f":"P41*CommonInputs!$M$14","v":402.5358901755481},{"$f":"Q41*CommonInputs!$M$14","v":421.22130486721301},null,1,"Opening asset value",null,{"$f":"V41*CommonInputs!$M$14","v":876.41498914432987},{"$f":"W41*CommonInputs!$M$14","v":946.35975303142573},{"$f":"X41*CommonInputs!$M$14","v":991.4105392232816},{"$f":"Y41*CommonInputs!$M$14","v":1032.6346315247242},{"$f":"Z41*CommonInputs!$M$14","v":1129.9891317811243},null,1,"Opening asset value",null,null,null,null,null,{"$f":"AI41*CommonInputs!$M$14","v":0},null,1,"Opening asset value",null,{"$f":"AN41*CommonInputs!$M$14","v":3419.1093457515644},{"$f":"AO41*CommonInputs!$M$14","v":3845.630756168021},{"$f":"AP41*CommonInputs!$M$14","v":3966.6155922840676},{"$f":"AQ41*CommonInputs!$M$14","v":3904.050908818343},{"$f":"AR41*CommonInputs!$M$14","v":3828.1256069451979},null,1,"Opening asset value",null,null,null,null,null,{"$f":"BA41*CommonInputs!$M$14","v":0}]
[2,"Total capital expenditure",null,{"$f":"D42*CommonInputs!$M$14","v":689.57664486592614},{"$f":"E42*CommonInputs!$M$14","v":601.92350514222517},{"$f":"F42*CommonInputs!$M$14","v":666.44113068772117},{"$f":"G42*CommonInputs!$M$14","v":751.86934282597474},{"$f":"H42*CommonInputs!$M$14","v":777.34854993158899},null,2,"Total capital expenditure",null,{"$f":"M42*CommonInputs!$M$14","v":55.665252649884749},{"$f":"N42*CommonInputs!$M$14","v":40.518812753497372},{"$f":"O42*CommonInputs!$M$14","v":36.178836001748493},{"$f":"P42*CommonInputs!$M$14","v":40.545538702322304},{"$f":"Q42*CommonInputs!$M$14","v":34.562888750029728},null,2,"Total capital expenditure",null,{"$f":"V42*CommonInputs!$M$14","v":142.56656699680934},{"$f":"W42*CommonInputs!$M$14","v":121.23675347648945},{"$f":"X42*CommonInputs!$M$14","v":120.44097842298852},{"$f":"Y42*CommonInputs!$M$14","v":170.48893635490651},{"$f":"Z42*CommonInputs!$M$14","v":142.04569392244883},null,2,"Total capital expenditure",null,null,null,null,null,{"$f":"AI42*CommonInputs!$M$14","v":7.6834263442288941},null,2,"Total capital expenditure",null,{"$f":"AN42*CommonInputs!$M$14","v":539.27874808772503},{"$f":"AO42*CommonInputs!$M$14","v":244.053381161836},{"$f":"AP42*CommonInputs!$M$14","v":64.254505245122758},{"$f":"AQ42*CommonInputs!$M$14","v":50.648999926832246},{"$f":"AR42*CommonInputs!$M$14","v":47.029428546340803},null,2,"Total capital expenditure",null,null,null,null,null,{"$f":"BA42*CommonInputs!$M$14","v":11.811834529187704}]
[3,"Depreciation",null,{"$f":"D43*CommonInputs!$M$14","v":-438.90509087865672},{"$f":"E43*CommonInputs!$M$14","v":-456.14450700030488},{"$f":"F43*CommonInputs!$M$14","v":-471.19259462886055},{"$f":"G43*CommonInputs!$M$14","v":-458.52305260094539},{"$f":"H43*CommonInputs!$M$14","v":-477.14433808412184},null,3,"Depreciation",null,{"$f":"M43*CommonInputs!$M$14","v":-19.102563564717215},{"$f":"N43*CommonInputs!$M$14","v":-20.26225632825648},{"$f":"O43*CommonInputs!$M$14","v":-21.106398260621006},{"$f":"P43*CommonInputs!$M$14","v":-21.860124010657437},{"$f":"Q43*CommonInputs!$M$14","v":-22.704822733622485},null,3,"Depreciation",null,{"$f":"V43*CommonInputs!$M$14","v":-72.621803109713369},{"$f":"W43*CommonInputs!$M$14","v":-76.18596728463362},{"$f":"X43*CommonInputs!$M$14","v":-79.216886121545841},{"$f":"Y43*CommonInputs!$M$14","v":-73.134436098506441},{"$f":"Z43*CommonInputs!$M$14","v":-80.801314501545107},null,3,"Depreciation",null,null,null,null,null,{"$f":"AI43*CommonInputs!$M$14","v":0},null,3,"Depreciation",null,{"$f":"AN43*CommonInputs!$M$14","v":-112.75733767126815},{"$f":"AO43*CommonInputs!$M$14","v":-123.06854504578989},{"$f":"AP43*CommonInputs!$M$14","v":-126.81918871084738},{"$f":"AQ43*CommonInputs!$M$14","v":-126.57430179997796},{"$f":"AR43*CommonInputs!$M$14","v":-126.0270703264798},null,3,"Depreciation",null,null,null,null,null,{"$f":"BA43*CommonInputs!$M$14","v":0}]
[4,"Closing asset value",null,{"$f":"D44*CommonInputs!$M$14","v":6461.2160861802513},{"$f":"E44*CommonInputs!$M$14","v":6606.9950843221723},{"$f":"F44*CommonInputs!$M$14","v":6802.2436203810321},{"$f":"G44*CommonInputs!$M$14","v":7095.5899106060624},{"$f":"H44*CommonInputs!$M$14","v":7395.7941224535298},null,4,"Closing asset value",null,{"$f":"M44*CommonInputs!$M$14","v":367.20689600917967},{"$f":"N44*CommonInputs!$M$14","v":387.46345243442062},{"$f":"O44*CommonInputs!$M$14","v":402.5358901755481},{"$f":"P44*CommonInputs!$M$14","v":421.22130486721301},{"$f":"Q44*CommonInputs!$M$14","v":433.07937088362024},null,4,"Closing asset value",null,{"$f":"V44*CommonInputs!$M$14","v":946.35975303142573},{"$f":"W44*CommonInputs!$M$14","v":991.4105392232816},{"$f":"X44*CommonInputs!$M$14","v":1032.6346315247242},{"$f":"Y44*CommonInputs!$M$14","v":1129.9891317811243},{"$f":"Z44*CommonInputs!$M$14","v":1191.233511202028},null,4,"Closing asset value",null,null,null,null,null,{"$f":"AI44*CommonInputs!$M$14","v":0},null,4,"Closing asset value",null,{"$f":"AN44*CommonInputs!$M$14","v":3845.630756168021},{"$f":"AO44*CommonInputs!$M$14","v":3966.6155922840676},{"$f":"AP44*CommonInputs!$M$14","v":3904.050908818343},{"$f":"AQ44*CommonInputs!$M$14","v":3828.1256069451979},{"$f":"AR44*CommonInputs!$M$14","v":3749.1279651650589},null,4,"Closing asset value",null,null,null,null,null,{"$f":"BA44*CommonInputs!$M$14","v":0}]
[5,"Present value of opening/closing RAV",null,{"$f":"D45*CommonInputs!$M$14","v":6210.5445321929819},null,null,null,{"$f":"H45*CommonInputs!$M$14","v":5781.0207664632862},null,5,"Present value of opening/closing RAV",null,{"$f":"M45*CommonInputs!$M$14","v":330.64420692401211},null,null,null,{"$f":"Q45*CommonInputs!$M$14","v":338.52224590785255},null,5,"Present value of opening/closing RAV",null,{"$f":"V45*CommonInputs!$M$14","v":876.41498914432987},null,null,null,{"$f":"Z45*CommonInputs!$M$14","v":931.1435056119858},null,5,"Present value of opening/closing RAV",null,null,null,null,null,{"$f":"AI45*CommonInputs!$M$14","v":0},null,5,"Present value of opening/closing RAV",null,{"$f":"AN45*CommonInputs!$M$14","v":3419.1093457515644},null,null,null,{"$f":"AR45*CommonInputs!$M$14","v":2930.5557001574898},null,5,"Present value of opening/closing RAV",null,null,null,null,null,{"$f":"BA45*CommonInputs!$M$14","v":0}]
[6,"5 year movement in PV of RAV",null,null,null,null,null,{"$f":"H46*CommonInputs!$M$14","v":429.52376572969507},null,6,"5 year movement in PV of RAV",null,null,null,null,null,{"$f":"Q46*CommonInputs!$M$14","v":-7.8780389838404323},null,6,"5 year movement in PV of RAV",null,null,null,null,null,{"$f":"Z46*CommonInputs!$M$14","v":-54.728516467656029},null,6,"5 year movement in PV of RAV",null,null,null,null,null,{"$f":"AI46*CommonInputs!$M$14","v":0},null,6,"5 year movement in PV of RAV",null,null,null,null,null,{"$f":"AR46*CommonInputs!$M$14","v":488.55364559407468},null,6,"5 year movement in PV of RAV",null,null,null,null,null,{"$f":"BA46*CommonInputs!$M$14","v":0}]
[null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items"]
[7,"Operating costs (excluding pensions)",null,{"$f":"D48*CommonInputs!$M$14","v":305.02745845112725},{"$f":"E48*CommonInputs!$M$14","v":297.8464955940064},{"$f":"F48*CommonInputs!$M$14","v":291.59880039850361},{"$f":"G48*CommonInputs!$M$14","v":291.28106854517398},{"$f":"H48*CommonInputs!$M$14","v":292.2641712438504},null,7,"Operating costs (excluding pensions)",null,{"$f":"M48*CommonInputs!$M$14","v":10.42996456727788},{"$f":"N48*CommonInputs!$M$14","v":10.528730999202766},{"$f":"O48*CommonInputs!$M$14","v":10.663171608313405},{"$f":"P48*CommonInputs!$M$14","v":10.741524928864937},{"$f":"Q48*CommonInputs!$M$14","v":10.844046788743638},null,7,"Operating costs (excluding pensions)",null,{"$f":"V48*CommonInputs!$M$14","v":32.840340331295948},{"$f":"W48*CommonInputs!$M$14","v":32.326703280184248},{"$f":"X48*CommonInputs!$M$14","v":33.082618746571882},{"$f":"Y48*CommonInputs!$M$14","v":33.085114109717352},{"$f":"Z48*CommonInputs!$M$14","v":33.091012382569772},null,7,"Operating costs (excluding pensions)",null,null,null,null,null,{"$f":"AI48*CommonInputs!$M$14","v":0},null,7,"Operating costs (excluding pensions)",null,{"$f":"AN48*CommonInputs!$M$14","v":158.70563776750015},{"$f":"AO48*CommonInputs!$M$14","v":156.99305925315446},{"$f":"AP48*CommonInputs!$M$14","v":157.69424771520306},{"$f":"AQ48*CommonInputs!$M$14","v":156.62962462922351},{"$f":"AR48*CommonInputs!$M$14","v":158.57832204670385},null,7,"Operating costs (excluding pensions)",null,null,null,null,null,{"$f":"BA48*CommonInputs!$M$14","v":0}]
[8,"Capital expenditure",null,{"$f":"D49*CommonInputs!$M$14","v":689.57664486592614},{"$f":"E49*CommonInputs!$M$14","v":601.92350514222517},{"$f":"F49*CommonInputs!$M$14","v":666.44113068772117},{"$f":"G49*CommonInputs!$M$14","v":751.86934282597474},{"$f":"H49*CommonInputs!$M$14","v":777.34854993158899},null,8,"Capital expenditure",null,{"$f":"M49*CommonInputs!$M$14","v":55.665252649884749},{"$f":"N49*CommonInputs!$M$14","v":40.518812753497372},{"$f":"O49*CommonInputs!$M$14","v":36.178836001748493},{"$f":"P49*CommonInputs!$M$14","v":40.545538702322304},{"$f":"Q49*CommonInputs!$M$14","v":34.562888750029728},null,8,"Capital expenditure",null,{"$f":"V49*CommonInputs!$M$14","v":142.56656699680934},{"$f":"W49*CommonInputs!$M$14","v":121.23675347648945},{"$f":"X49*CommonInputs!$M$14","v":120.44097842298852},{"$f":"Y49*CommonInputs!$M$14","v":170.48893635490651},{"$f":"Z49*CommonInputs!$M$14","v":142.04569392244883},null,8,"Capital expenditure",null,null,null,null,null,{"$f":"AI49*CommonInputs!$M$14","v":7.6834263442288941},null,8,"Capital expenditure",null,{"$f":"AN49*CommonInputs!$M$14","v":539.27874808772503},{"$f":"AO49*CommonInputs!$M$14","v":244.053381161836},{"$f":"AP49*CommonInputs!$M$14","v":64.254505245122758},{"$f":"AQ49*CommonInputs!$M$14","v":50.648999926832246},{"$f":"AR49*CommonInputs!$M$14","v":47.029428546340803},null,8,"Capital expenditure",null,null,null,null,null,{"$f":"BA49*CommonInputs!$M$14","v":11.811834529187704}]
[9,"Pensions allowance",null,{"$f":"D50*CommonInputs!$M$14","v":44.180787265102865},{"$f":"E50*CommonInputs!$M$14","v":43.397327279662065},{"$f":"F50*CommonInputs!$M$14","v":42.871741510972512},{"$f":"G50*CommonInputs!$M$14","v":42.815867343126911},{"$f":"H50*CommonInputs!$M$14","v":42.275522405797354},null,9,"Pensions allowance",null,{"$f":"M50*CommonInputs!$M$14","v":0.85775528115746558},{"$f":"N50*CommonInputs!$M$14","v":0.88246428102619889},{"$f":"O50*CommonInputs!$M$14","v":0.90537014571273089},{"$f":"P50*CommonInputs!$M$14","v":0.89345738063756353},{"$f":"Q50*CommonInputs!$M$14","v":0.89231779405720135},null,9,"Pensions allowance",null,{"$f":"V50*CommonInputs!$M$14","v":0.52749656327865524},{"$f":"W50*CommonInputs!$M$14","v":0.52698243407467982},{"$f":"X50*CommonInputs!$M$14","v":0.5264688059712932},{"$f":"Y50*CommonInputs!$M$14","v":0.52595567848009295},{"$f":"Z50*CommonInputs!$M$14","v":0.52544305111315337},null,9,"Pensions allowance",null,null,null,null,null,{"$f":"AI50*CommonInputs!$M$14","v":17.201700770661702},null,9,"Pensions allowance",null,{"$f":"AN50*CommonInputs!$M$14","v":47.434595698726575},{"$f":"AO50*CommonInputs!$M$14","v":47.083713646721101},{"$f":"AP50*CommonInputs!$M$14","v":46.252233886494757},{"$f":"AQ50*CommonInputs!$M$14","v":46.134963352435328},{"$f":"AR50*CommonInputs!$M$14","v":45.779499966735436},null,9,"Pensions allowance",null,null,null,null,null,{"$f":"BA50*CommonInputs!$M$14","v":8.1421383647798731}]
[10,"Tax allowance",null,{"$f":"D51*CommonInputs!$M$14","v":115.92369192666114},{"$f":"E51*CommonInputs!$M$14","v":121.10466945594337},{"$f":"F51*CommonInputs!$M$14","v":126.65437761037924},{"$f":"G51*CommonInputs!$M$14","v":126.34027293586652},{"$f":"H51*CommonInputs!$M$14","v":123.98945306027316},null,10,"Tax allowance",null,{"$f":"M51*CommonInputs!$M$14","v":6.2152987360111753},{"$f":"N51*CommonInputs!$M$14","v":5.7028249125172277},{"$f":"O51*CommonInputs!$M$14","v":5.4995296606520654},{"$f":"P51*CommonInputs!$M$14","v":5.2130736389784351},{"$f":"Q51*CommonInputs!$M$14","v":5.0412269556792664},null,10,"Tax allowance",null,{"$f":"V51*CommonInputs!$M$14","v":20.033520588770745},{"$f":"W51*CommonInputs!$M$14","v":19.415147567156552},{"$f":"X51*CommonInputs!$M$14","v":19.307517005631105},{"$f":"Y51*CommonInputs!$M$14","v":18.002550499990058},{"$f":"Z51*CommonInputs!$M$14","v":17.270525844397966},null,10,"Tax allowance",null,null,null,null,null,{"$f":"AI51*CommonInputs!$M$14","v":2.7522721233058722},null,10,"Revenue driven revenues",null,{"$f":"AN51*CommonInputs!$M$14","v":0},{"$f":"AO51*CommonInputs!$M$14","v":0},{"$f":"AP51*CommonInputs!$M$14","v":0},{"$f":"AQ51*CommonInputs!$M$14","v":0},{"$f":"AR51*CommonInputs!$M$14","v":0},null,10,"Tax allowance",null,null,null,null,null,{"$f":"BA51*CommonInputs!$M$14","v":-0.45871202055097876}]
[11,"Total of allowed items",null,{"$f":"D52*CommonInputs!$M$14","v":1154.7085825088175},{"$f":"E52*CommonInputs!$M$14","v":1064.2719974718368},{"$f":"F52*CommonInputs!$M$14","v":1127.5660502075764},{"$f":"G52*CommonInputs!$M$14","v":1212.306551650142},{"$f":"H52*CommonInputs!$M$14","v":1235.8776966415098},null,11,"Total of allowed items",null,{"$f":"M52*CommonInputs!$M$14","v":73.168271234331272},{"$f":"N52*CommonInputs!$M$14","v":57.63283294624356},{"$f":"O52*CommonInputs!$M$14","v":53.24690741642668},{"$f":"P52*CommonInputs!$M$14","v":57.393594650803237},{"$f":"Q52*CommonInputs!$M$14","v":51.340480288509831},null,11,"Total of allowed items",null,{"$f":"V52*CommonInputs!$M$14","v":195.96792448015469},{"$f":"W52*CommonInputs!$M$14","v":173.50558675790495},{"$f":"X52*CommonInputs!$M$14","v":173.35758298116281},{"$f":"Y52*CommonInputs!$M$14","v":222.102556643094},{"$f":"Z52*CommonInputs!$M$14","v":192.93267520052973},null,11,"Total of allowed items",null,null,null,null,null,{"$f":"AI52*CommonInputs!$M$14","v":0},null,11,"Tax allowance",null,{"$f":"AN52*CommonInputs!$M$14","v":44.58035341139739},{"$f":"AO52*CommonInputs!$M$14","v":38.759461758771188},{"$f":"AP52*CommonInputs!$M$14","v":41.647892273390362},{"$f":"AQ52*CommonInputs!$M$14","v":47.706431007697965},{"$f":"AR52*CommonInputs!$M$14","v":52.578874926927526},null,11,"Total of allowed items",null,null,null,null,null,{"$f":"BA52*CommonInputs!$M$14","v":0}]
[12,"Present value of allowed items",null,{"$f":"D53*CommonInputs!$M$14","v":1126.6119808826684},{"$f":"E53*CommonInputs!$M$14","v":988.45875015141985},{"$f":"F53*CommonInputs!$M$14","v":996.90058168178996},{"$f":"G53*CommonInputs!$M$14","v":1020.2961634860627},{"$f":"H53*CommonInputs!$M$14","v":990.13232550335226},null,12,"Present value of allowed items",null,{"$f":"M53*CommonInputs!$M$14","v":71.387926132817896},{"$f":"N53*CommonInputs!$M$14","v":53.527367211629539},{"$f":"O53*CommonInputs!$M$14","v":47.076508703343983},{"$f":"P53*CommonInputs!$M$14","v":48.303347326780816},{"$f":"Q53*CommonInputs!$M$14","v":41.131795871599586},null,12,"Present value of allowed items",null,{"$f":"V53*CommonInputs!$M$14","v":191.19959350121687},{"$f":"W53*CommonInputs!$M$14","v":161.1459437422113},{"$f":"X53*CommonInputs!$M$14","v":153.26842740702901},{"$f":"Y53*CommonInputs!$M$14","v":186.92498702984156},{"$f":"Z53*CommonInputs!$M$14","v":154.56940349437753},null,12,"Present value of allowed items",null,null,null,null,null,{"$f":"AI53*CommonInputs!$M$14","v":0},null,12,"Total of allowed items",null,{"$f":"AN53*CommonInputs!$M$14","v":789.99933496534914},{"$f":"AO53*CommonInputs!$M$14","v":486.88961582048267},{"$f":"AP53*CommonInputs!$M$14","v":309.84887912021094},{"$f":"AQ53*CommonInputs!$M$14","v":301.12001891618905},{"$f":"AR53*CommonInputs!$M$14","v":303.9661254867076},null,12,"Present value of allowed items",null,null,null,null,null,{"$f":"BA53*CommonInputs!$M$14","v":0}]
[13,"5 year movement in PV of RAV",null,{"$f":"D54*CommonInputs!$M$14","v":0},{"$f":"E54*CommonInputs!$M$14","v":0},{"$f":"F54*CommonInputs!$M$14","v":0},{"$f":"G54*CommonInputs!$M$14","v":0},{"$f":"H54*CommonInputs!$M$14","v":429.52376572969507},null,13,"5 year movement in PV of RAV",null,{"$f":"M54*CommonInputs!$M$14","v":0},{"$f":"N54*CommonInputs!$M$14","v":0},{"$f":"O54*CommonInputs!$M$14","v":0},{"$f":"P54*CommonInputs!$M$14","v":0},{"$f":"Q54*CommonInputs!$M$14","v":-7.8780389838404323},null,13,"5 year movement in PV of RAV",null,{"$f":"V54*CommonInputs!$M$14","v":0},{"$f":"W54*CommonInputs!$M$14","v":0},{"$f":"X54*CommonInputs!$M$14","v":0},{"$f":"Y54*CommonInputs!$M$14","v":0},{"$f":"Z54*CommonInputs!$M$14","v":-54.728516467656029},null,13,"5 year movement in PV of RAV",null,null,null,null,null,{"$f":"AI54*CommonInputs!$M$14","v":0},null,13,"Present value of allowed items",null,{"$f":"AN54*CommonInputs!$M$14","v":770.77691215177776},{"$f":"AO54*CommonInputs!$M$14","v":452.20611108708118},{"$f":"AP54*CommonInputs!$M$14","v":273.94273512538348},{"$f":"AQ54*CommonInputs!$M$14","v":253.42731970791323},{"$f":"AR54*CommonInputs!$M$14","v":243.52465257708974},null,13,"5 year movement in PV of RAV",null,null,null,null,null,{"$f":"BA54*CommonInputs!$M$14","v":0}]
[14,"Total present value over 5 years",null,null,null,null,null,{"$f":"H55*CommonInputs!$M$14","v":5551.9235674349884},null,14,"Total present value over 5 years",null,null,null,null,null,{"$f":"Q55*CommonInputs!$M$14","v":253.54890626233134},null,14,"Total present value over 5 years",null,null,null,null,null,{"$f":"Z55*CommonInputs!$M$14","v":792.37983870702021},null,14,"Total present value over 5 years",null,null,null,null,null,{"$f":"AI55*CommonInputs!$M$14","v":0},null,14,"5 year movement in PV of RAV",null,null,null,null,null,{"$f":"AR55*CommonInputs!$M$14","v":488.55364559407468},null,14,"Total present value over 5 years",null,null,null,null,null,{"$f":"BA55*CommonInputs!$M$14","v":0}]
[null,"Revenue",null,null,null,null,null,{"$f":"H56*CommonInputs!$M$14","v":0},null,null,"Revenue",null,null,null,null,null,{"$f":"Q56*CommonInputs!$M$14","v":0},null,null,"Revenue",null,null,null,null,null,{"$f":"Z56*CommonInputs!$M$14","v":0},null,null,"Revenue",null,null,null,null,null,null,null,15,"Total present value over 5 years",null,null,null,null,null,{"$f":"AR56*CommonInputs!$M$14","v":2482.4313762433203},null,null,"Revenue"]
[15,"Revenue index",null,null,null,null,null,null,null,15,"Revenue index",null,null,null,null,null,null,null,15,"Revenue index",null,null,null,null,null,null,null,15,"Revenue index",null,null,null,null,null,1,null,null,"Revenue",null,null,null,null,null,null,null,15,"Revenue index",null,null,null,null,null,1]
[16,"Discounted revenue index",null,1,1.02,1.0404,1.0612079999999999,1.08243216,null,16,"Discounted revenue index",null,1,1.02,1.0404,1.0612079999999999,1.08243216,null,16,"Discounted revenue index",null,1,1.02,1.0404,1.0612079999999999,1.08243216,null,16,"Discounted revenue index",null,null,null,null,null,{"$f":"AI58*CommonInputs!$M$14","v":0},null,16,"Revenue index",null,1,1,1,1,1,null,16,"Discounted revenue index",null,null,null,null,null,{"$f":"BA58*CommonInputs!$M$14","v":0}]
[17,"Price control revenue",924.9,{"$f":"D59*CommonInputs!$M$14","v":1130.1169865276247},{"$f":"E59*CommonInputs!$M$14","v":1152.7193262581773},{"$f":"F59*CommonInputs!$M$14","v":1175.7737127833407},{"$f":"G59*CommonInputs!$M$14","v":1199.2891870390076},{"$f":"H59*CommonInputs!$M$14","v":1223.274970779788},null,17,"Price control revenue",49.5,{"$f":"M59*CommonInputs!$M$14","v":53.928938384847839},{"$f":"N59*CommonInputs!$M$14","v":55.0075171525448},{"$f":"O59*CommonInputs!$M$14","v":56.107667495595692},{"$f":"P59*CommonInputs!$M$14","v":57.229820845507604},{"$f":"Q59*CommonInputs!$M$14","v":58.374417262417765},null,17,"Price control revenue",155,{"$f":"V59*CommonInputs!$M$14","v":168.96619166468943},{"$f":"W59*CommonInputs!$M$14","v":172.34551549798323},{"$f":"X59*CommonInputs!$M$14","v":175.79242580794289},{"$f":"Y59*CommonInputs!$M$14","v":179.30827432410175},{"$f":"Z59*CommonInputs!$M$14","v":182.89443981058375},null,17,"Price control revenue",155,null,null,null,null,{"$f":"AI59*CommonInputs!$M$14","v":0},null,17,"Discounted revenue index",null,{"$f":"AN59*CommonInputs!$M$14","v":1.1188763683664817},{"$f":"AO59*CommonInputs!$M$14","v":1.0650893558938428},{"$f":"AP59*CommonInputs!$M$14","v":1.0138880113220778},{"$f":"AQ59*CommonInputs!$M$14","v":0.96514803552791795},{"$f":"AR59*CommonInputs!$M$14","v":0.91875110473861765},null,17,"Price control revenue",155,null,null,null,null,{"$f":"BA59*CommonInputs!$M$14","v":0}]
[18,"Excluded service revenue",null,{"$f":"D60*CommonInputs!$M$14","v":66.97195500044289},{"$f":"E60*CommonInputs!$M$14","v":73.737957303569829},{"$f":"F60*CommonInputs!$M$14","v":82.453485694038434},{"$f":"G60*CommonInputs!$M$14","v":86.925927894410464},{"$f":"H60*CommonInputs!$M$14","v":87.269961909823706},null,18,"Excluded service revenue",null,{"$f":"M60*CommonInputs!$M$14","v":0.58027070599698816},{"$f":"N60*CommonInputs!$M$14","v":1.2018254938435644},{"$f":"O60*CommonInputs!$M$14","v":1.374989281601559},{"$f":"P60*CommonInputs!$M$14","v":1.4437960846842055},{"$f":"Q60*CommonInputs!$M$14","v":1.4873737266365485},null,18,"Excluded service revenue",null,{"$f":"V60*CommonInputs!$M$14","v":1.0321020462397021},{"$f":"W60*CommonInputs!$M$14","v":1.9495260873416596},{"$f":"X60*CommonInputs!$M$14","v":3.8990521746833191},{"$f":"Y60*CommonInputs!$M$14","v":3.8990521746833191},{"$f":"Z60*CommonInputs!$M$14","v":6.3072902825759574},null,18,"Excluded service revenue",null,null,null,null,null,{"$f":"AI60*CommonInputs!$M$14","v":0},null,18,"Price control revenue",416.4,{"$f":"AN60*CommonInputs!$M$14","v":558.7570499521546},{"$f":"AO60*CommonInputs!$M$14","v":558.7570499521546},{"$f":"AP60*CommonInputs!$M$14","v":558.7570499521546},{"$f":"AQ60*CommonInputs!$M$14","v":558.7570499521546},{"$f":"AR60*CommonInputs!$M$14","v":558.7570499521546},null,18,"Excluded service revenue",null,null,null,null,null,{"$f":"BA60*CommonInputs!$M$14","v":0}]
[19,"Total revenue",null,{"$f":"D61*CommonInputs!$M$14","v":1197.0889415280678},{"$f":"E61*CommonInputs!$M$14","v":1226.4572835617471},{"$f":"F61*CommonInputs!$M$14","v":1258.2271984773793},{"$f":"G61*CommonInputs!$M$14","v":1286.2151149334179},{"$f":"H61*CommonInputs!$M$14","v":1310.5449326896114},null,19,"Total revenue",null,{"$f":"M61*CommonInputs!$M$14","v":54.509209090844827},{"$f":"N61*CommonInputs!$M$14","v":56.209342646388365},{"$f":"O61*CommonInputs!$M$14","v":57.482656777197249},{"$f":"P61*CommonInputs!$M$14","v":58.673616930191812},{"$f":"Q61*CommonInputs!$M$14","v":59.861790989054306},null,19,"Total revenue",null,{"$f":"V61*CommonInputs!$M$14","v":169.99829371092915},{"$f":"W61*CommonInputs!$M$14","v":174.29504158532487},{"$f":"X61*CommonInputs!$M$14","v":179.69147798262622},{"$f":"Y61*CommonInputs!$M$14","v":183.20732649878505},{"$f":"Z61*CommonInputs!$M$14","v":189.20173009315971},null,19,"Total revenue",null,null,null,null,null,{"$f":"AI61*CommonInputs!$M$14","v":0},null,19,"Excluded services revenue",null,{"$f":"AN61*CommonInputs!$M$14","v":1.4908140667906811},{"$f":"AO61*CommonInputs!$M$14","v":1.3761360616529361},{"$f":"AP61*CommonInputs!$M$14","v":1.3761360616529361},{"$f":"AQ61*CommonInputs!$M$14","v":1.4908140667906811},{"$f":"AR61*CommonInputs!$M$14","v":1.4908140667906811},null,19,"Total revenue",null,null,null,null,null,{"$f":"BA61*CommonInputs!$M$14","v":0}]
[20,"Present value of total revenue",null,{"$f":"D62*CommonInputs!$M$14","v":1167.961132476795},{"$f":"E62*CommonInputs!$M$14","v":1139.0907930523001},{"$f":"F62*CommonInputs!$M$14","v":1112.4203551703567},{"$f":"G62*CommonInputs!$M$14","v":1082.4987668325925},{"$f":"H62*CommonInputs!$M$14","v":1049.9525199029438},null,20,"Present value of total revenue",null,{"$f":"M62*CommonInputs!$M$14","v":53.182880044727924},{"$f":"N62*CommonInputs!$M$14","v":52.205279018019276},{"$f":"O62*CommonInputs!$M$14","v":50.821407727958196},{"$f":"P62*CommonInputs!$M$14","v":49.380634106316215},{"$f":"Q62*CommonInputs!$M$14","v":47.958705365309854},null,20,"Present value of total revenue",null,{"$f":"V62*CommonInputs!$M$14","v":165.86186101451366},{"$f":"W62*CommonInputs!$M$14","v":161.87916187993005},{"$f":"X62*CommonInputs!$M$14","v":158.86833315987414},{"$f":"Y62*CommonInputs!$M$14","v":154.19015272565611},{"$f":"Z62*CommonInputs!$M$14","v":151.58032992704608},null,20,"Present value of total revenue",null,null,null,null,null,{"$f":"AI62*CommonInputs!$M$14","v":0},null,20,"Total revenue",null,{"$f":"AN62*CommonInputs!$M$14","v":560.24786401894528},{"$f":"AO62*CommonInputs!$M$14","v":560.13318601380752},{"$f":"AP62*CommonInputs!$M$14","v":560.13318601380752},{"$f":"AQ62*CommonInputs!$M$14","v":560.24786401894528},{"$f":"AR62*CommonInputs!$M$14","v":560.24786401894528},null,20,"Present value of total revenue",null,null,null,null,null,{"$f":"BA62*CommonInputs!$M$14","v":0}]
[21,"Total present value over 5 years",null,{"$f":"D63*CommonInputs!$M$14","v":0},{"$f":"E63*CommonInputs!$M$14","v":0},{"$f":"F63*CommonInputs!$M$14","v":0},{"$f":"G63*CommonInputs!$M$14","v":0},{"$f":"H63*CommonInputs!$M$14","v":5551.9235674349875},null,21,"Total present value over 5 years",null,{"$f":"M63*CommonInputs!$M$14","v":0},{"$f":"N63*CommonInputs!$M$14","v":0},{"$f":"O63*CommonInputs!$M$14","v":0},{"$f":"P63*CommonInputs!$M$14","v":0},{"$f":"Q63*CommonInputs!$M$14","v":253.54890626233149},null,21,"Total present value over 5 years",null,{"$f":"V63*CommonInputs!$M$14","v":0},{"$f":"W63*CommonInputs!$M$14","v":0},{"$f":"X63*CommonInputs!$M$14","v":0},{"$f":"Y63*CommonInputs!$M$14","v":0},{"$f":"Z63*CommonInputs!$M$14","v":792.37983870701999},null,21,"Total present value over 5 years",null,null,null,null,null,{"$f":"AI63*CommonInputs!$M$14","v":0},null,21,"Present value of PC revenue",null,{"$f":"AN63*CommonInputs!$M$14","v":546.61580023620206},{"$f":"AO63*CommonInputs!$M$14","v":520.23218714837265},{"$f":"AP63*CommonInputs!$M$14","v":495.22340518645655},{"$f":"AQ63*CommonInputs!$M$14","v":471.5133688601511},{"$f":"AR63*CommonInputs!$M$14","v":448.84661481213811},null,21,"Total present value over 5 years",null,null,null,null,null,{"$f":"BA63*CommonInputs!$M$14","v":0}]
[null,null,null,null,null,null,null,{"$f":"H64*CommonInputs!$M$14","v":0},null,null,null,null,null,null,null,null,{"$f":"Q64*CommonInputs!$M$14","v":0},null,null,null,null,null,null,null,null,{"$f":"Z64*CommonInputs!$M$14","v":0},null,null,null,null,null,null,null,null,null,null,22,"Total present value over 5 years",null,null,null,null,null,{"$f":"AR64*CommonInputs!$M$14","v":2482.4313762433208}]
[21,"IFI revenue (0.4% of line 17)",null,{"$f":"D65*CommonInputs!$M$14","v":4.5204679461104993},{"$f":"E65*CommonInputs!$M$14","v":4.6108773050327096},{"$f":"F65*CommonInputs!$M$14","v":4.703094851133363},{"$f":"G65*CommonInputs!$M$14","v":4.7971567481560298},{"$f":"H65*CommonInputs!$M$14","v":4.8930998831191523},null,21,"IFI revenue (0.4% of line 17)",null,{"$f":"M65*CommonInputs!$M$14","v":0.57339002568872344},{"$f":"N65*CommonInputs!$M$14","v":0.57339002568872344},{"$f":"O65*CommonInputs!$M$14","v":0.57339002568872344},{"$f":"P65*CommonInputs!$M$14","v":0.57339002568872344},{"$f":"Q65*CommonInputs!$M$14","v":0.57339002568872344},null,21,"IFI revenue (0.4% of line 17)",null,{"$f":"V65*CommonInputs!$M$14","v":0.67586476665875783},{"$f":"W65*CommonInputs!$M$14","v":0.68938206199193297},{"$f":"X65*CommonInputs!$M$14","v":0.70316970323177164},{"$f":"Y65*CommonInputs!$M$14","v":0.71723309729640694},{"$f":"Z65*CommonInputs!$M$14","v":0.73157775924233504},null,21,"IFI revenue (0.4% of line 17)",null,null,null,null,null,{"$f":"AI65*CommonInputs!$M$14","v":0},null,null,null,null,null,null,null,null,null,null,21,"IFI revenue (0.4% of line 17)",null,null,null,null,null,{"$f":"BA65*CommonInputs!$M$14","v":0}]
[22,"Mini-review reconciliation",null,{"$f":"D66*CommonInputs!$M$14","v":0.84336498538400195},{"$f":"E66*CommonInputs!$M$14","v":0},{"$f":"F66*CommonInputs!$M$14","v":0},{"$f":"G66*CommonInputs!$M$14","v":0},{"$f":"H66*CommonInputs!$M$14","v":0},null,22,"Capex roller incentive",null,{"$f":"M66*CommonInputs!$M$14","v":0.42541545394798597},{"$f":"N66*CommonInputs!$M$14","v":0.21878509060182136},{"$f":"O66*CommonInputs!$M$14","v":-9.7237818045253943E-2},{"$f":"P66*CommonInputs!$M$14","v":0},{"$f":"Q66*CommonInputs!$M$14","v":0},null,22,"Capex roller incentive",null,{"$f":"V66*CommonInputs!$M$14","v":0},{"$f":"W66*CommonInputs!$M$14","v":0},{"$f":"X66*CommonInputs!$M$14","v":0},{"$f":"Y66*CommonInputs!$M$14","v":0},{"$f":"Z66*CommonInputs!$M$14","v":0},null,22,"Capex roller incentive",null,null,null,null,null,{"$f":"AI66*CommonInputs!$M$14","v":0},null,23,"IFI revenue (0.4% of line 18)",null,{"$f":"AN66*CommonInputs!$M$14","v":2.2350281998086188},{"$f":"AO66*CommonInputs!$M$14","v":2.2350281998086188},{"$f":"AP66*CommonInputs!$M$14","v":2.2350281998086188},{"$f":"AQ66*CommonInputs!$M$14","v":2.2350281998086188},{"$f":"AR66*CommonInputs!$M$14","v":2.2350281998086188},null,22,"Capex roller incentive",null,null,null,null,null,{"$f":"BA66*CommonInputs!$M$14","v":0}]
[23,"Total price control revenue",null,{"$f":"D67*CommonInputs!$M$14","v":1202.4527744595623},{"$f":"E67*CommonInputs!$M$14","v":1231.0681608667799},{"$f":"F67*CommonInputs!$M$14","v":1262.9302933285126},{"$f":"G67*CommonInputs!$M$14","v":1291.012271681574},{"$f":"H67*CommonInputs!$M$14","v":1315.4380325727307},null,23,"Total price control revenue",null,{"$f":"M67*CommonInputs!$M$14","v":55.508014570481542},{"$f":"N67*CommonInputs!$M$14","v":57.001517762678908},{"$f":"O67*CommonInputs!$M$14","v":57.958808984840722},{"$f":"P67*CommonInputs!$M$14","v":59.247006955880536},{"$f":"Q67*CommonInputs!$M$14","v":60.43518101474303},null,23,"Total price control revenue",null,{"$f":"V67*CommonInputs!$M$14","v":170.67415847758789},{"$f":"W67*CommonInputs!$M$14","v":174.98442364731682},{"$f":"X67*CommonInputs!$M$14","v":180.39464768585799},{"$f":"Y67*CommonInputs!$M$14","v":183.92455959608148},{"$f":"Z67*CommonInputs!$M$14","v":189.93330785240207},null,23,"Total price control revenue",null,null,null,null,null,{"$f":"AI67*CommonInputs!$M$14","v":0},null,24,"Total price control revenue",null,{"$f":"AN67*CommonInputs!$M$14","v":562.48289221875393},{"$f":"AO67*CommonInputs!$M$14","v":562.36821421361617},{"$f":"AP67*CommonInputs!$M$14","v":562.36821421361617},{"$f":"AQ67*CommonInputs!$M$14","v":562.48289221875393},{"$f":"AR67*CommonInputs!$M$14","v":562.48289221875393},null,23,"Total price control revenue",null,null,null,null,null,{"$f":"BA67*CommonInputs!$M$14","v":0}]
["",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,""]
["Accelerated depreciation life = 20 years, Smoothing period = 50 years",null,null,null,null,null,null,null,null,"Accelerated depreciation life = 20 years, Smoothing period = 30 years",null,null,null,null,null,null,null,null,"Accelerated depreciation life = 20 years, Smoothing period = 15 years",null,null,null,null,null,null,null,null,"Accelerated depreciation life = years, Smoothing period = years"]
[]
[null,null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5,null,null,null,0,1,2,3,4,5]
["All prices are £m in 2004/05 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2004/05 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2004/05 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2004/05 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2004/05 terms",null,null,null,null,null,null,null,null,"All prices are £m in 2004/05 terms"]
[null,"Licensee = NGET TO","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = SHETL","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = SPTL","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = NGET SO","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = NGGT TO","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12",null,null,"Licensee = NGGT SO","2006/07","2007/08","2008/09","2009/10","2010/11","2011/12"]
[null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m",null,null,null,"£m","£m","£m","£m","£m","£m"]
[null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)",null,null,null,null,null,null,null,null,"Regulatory Asset Value (RAV)"]
[1,"Opening asset value",null,5415.6370480400574,5634.2243470484218,5761.3446243560184,5931.6026749947077,6187.4026340824848,null,1,"Opening asset value",null,288.32399598062517,320.20690939654179,337.87076429261356,351.01403245726584,367.30784108187612,null,1,"Opening asset value",null,764.23982793529592,825.23213749202591,864.51672928252958,900.46441798876981,985.35820397629504,null,1,"Opening asset value",null,null,null,null,null,null,null,1,"Opening asset value",null,2981.4865907762564,3353.4161599243625,3458.9157594079134,3404.3589301444681,3338.1515508113971,null,1,"Opening asset value"]
[2,"Total capital expenditure",null,601.31552169716065,524.88138803882134,581.1411960708856,655.63517775084426,677.85321954099413,null,2,"Total capital expenditure",null,48.540478693383982,35.332680146317927,31.548190917946762,35.355985355362009,30.139073930100853,null,2,"Total capital expenditure",null,124.31901551266654,105.71927313425689,105.02535187834989,148.66751139429476,123.86481065120695,null,2,"Total capital expenditure",null,null,null,null,null,6.7,null,2,"Total capital expenditure",null,470.25473406166606,212.816207317779,56.030365341587441,44.166272221072866,41.009981373369492,null,2,"Total capital expenditure",null,null,null,null,null,10.3]
[3,"Depreciation",null,-382.72822268879628,-397.7611107312253,-410.88314543219587,-399.83521866306762,-416.07310618195987,null,3,"Depreciation",null,-16.657565277467377,-17.668825250246211,-18.4049227532945,-19.062176730751727,-19.798759758988435,null,3,"Depreciation",null,-63.326705955936539,-66.434681343753212,-69.077663172109624,-63.773725406769614,-70.459295489567651,null,3,"Depreciation",null,null,null,null,null,null,null,3,"Depreciation",null,-98.325164913559888,-107.31660783422851,-110.58719460503293,-110.37365155414425,-109.8964619894663,null,3,"Depreciation"]
[4,"Closing asset value",null,5634.2243470484218,5761.3446243560184,5931.6026749947077,6187.4026340824848,6449.1827474415195,null,4,"Closing asset value",null,320.20690939654179,337.87076429261356,351.01403245726584,367.30784108187612,377.64815525298854,null,4,"Closing asset value",null,825.23213749202591,864.51672928252958,900.46441798876981,985.35820397629493,1038.7637191379342,null,4,"Closing asset value",null,null,null,null,null,null,null,4,"Closing asset value",null,3353.4161599243625,3458.9157594079134,3404.3589301444681,3338.1515508113971,3269.2650701953003,null,4,"Closing asset value"]
[5,"Present value of opening/closing RAV",null,5415.6370480400574,null,null,null,5041.0894046503981,null,5,"Present value of opening/closing RAV",null,288.32399598062517,null,null,null,295.19369952523931,null,5,"Present value of opening/closing RAV",null,764.23982793529592,null,null,null,811.96346631034373,null,5,"Present value of opening/closing RAV",null,null,null,null,null,null,null,5,"Present value of opening/closing RAV",null,2981.4865907762564,null,null,null,2555.4644908912333,null,5,"Present value of opening/closing RAV"]
[6,"5 year movement in PV of RAV",null,null,null,null,null,374.54764338965924,null,6,"5 year movement in PV of RAV",null,null,null,null,null,-6.8697035446141399,null,6,"5 year movement in PV of RAV",null,null,null,null,null,-47.723638375047813,null,6,"5 year movement in PV of RAV",null,null,null,null,null,null,null,6,"5 year movement in PV of RAV",null,null,null,null,null,426.02209988502318,null,6,"5 year movement in PV of RAV"]
[null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items",null,null,null,null,null,null,null,null,"Allowed items"]
[7,"Operating costs (excluding pensions)",null,265.98601718328257,259.72416875951944,254.27613608054284,253.99907174466782,254.85634398052122,null,7,"Operating costs (excluding pensions)",null,9.0950000000000006,9.1811250000000033,9.2983581250000036,9.3666827531250032,9.4560825118281286,null,7,"Operating costs (excluding pensions)",null,28.637000000000004,28.189105000000005,28.848268425000001,28.850444398625001,28.855587732645624,null,7,"Operating costs (excluding pensions)",null,null,null,null,null,null,null,7,"Operating costs (excluding pensions)",null,138.3923949295002,136.89901482379585,137.51045592900724,136.58209736129342,138.28137475554149,null,7,"Operating costs (excluding pensions)"]
[8,"Capital expenditure",null,601.31552169716065,524.88138803882134,581.1411960708856,655.63517775084426,677.85321954099413,null,8,"Capital expenditure",null,48.540478693383982,35.332680146317927,31.548190917946762,35.355985355362009,30.139073930100853,null,8,"Capital expenditure",null,124.31901551266654,105.71927313425689,105.02535187834989,148.66751139429476,123.86481065120695,null,8,"Capital expenditure",null,null,null,null,null,6.7,null,8,"Capital expenditure",null,470.25473406166606,212.816207317779,56.030365341587441,44.166272221072866,41.009981373369492,null,8,"Capital expenditure",null,null,null,null,null,10.3]
[9,"Pensions allowance",null,38.525946812586618,37.842764379739315,37.384450016790417,37.33572736262628,36.864542904298347,null,9,"Pensions allowance",null,0.74796843573201222,0.76951485157614408,0.78948892128464554,0.7791009091624792,0.77810718191810191,null,9,"Pensions allowance",null,0.45998058881915183,0.45953226465850927,0.4590843774609864,0.4586369268006929,0.45818991225215433,null,9,"Pensions allowance",null,null,null,null,null,15,null,9,"Pensions allowance",null,41.363289884359986,41.057318349902253,40.33226234702915,40.230001644186814,39.920035155606087,null,9,"Pensions allowance",null,null,null,null,null,7.1]
[10,"Tax allowance",null,101.08624734744923,105.60409497050401,110.44347820512679,110.16957679383573,108.11964588269922,null,10,"Tax allowance",null,5.4197827460860628,4.9729020884757453,4.7956272469566796,4.5458356488820924,4.3959841729231615,null,10,"Tax allowance",null,17.469366130591148,16.930140652373733,16.836286071108418,15.69834640772345,15.060015932134146,null,10,"Tax allowance",null,null,null,null,null,2.4,null,10,"Revenue driven revenues",null,0,0,0,0,0,null,10,"Tax allowance",null,null,null,null,null,-0.4]
[11,"Total of allowed items",null,1006.9137330404791,928.05241614858403,983.24526037334567,1057.139553651974,1077.6937523085128,null,11,"Total of allowed items",null,63.803229875202057,50.256222086369817,46.431665211188083,50.047604666531583,44.769247796770244,null,11,"Total of allowed items",null,170.88536223207683,151.29805105128915,151.1689907519193,193.67493912744391,168.23860422823887,null,11,"Total of allowed items",null,null,null,null,null,null,null,11,"Tax allowance",null,38.874371208192898,33.798514119787427,36.317245162544715,41.600332121574418,45.849136339416418,null,11,"Total of allowed items"]
[12,"Present value of allowed items",null,982.41330543677168,861.94274914717914,869.30408362472804,889.70518998873501,863.40211823013635,null,12,"Present value of allowed items",null,62.250756844846386,46.676228059021007,41.05103559030205,42.120847209333284,35.867205592035205,null,12,"Present value of allowed items",null,166.72734520587343,140.52035832734617,133.65111053591463,162.99985930634031,134.78557052742377,null,12,"Present value of allowed items",null,null,null,null,null,null,null,12,"Total of allowed items",null,688.88479008371917,424.57105461126446,270.19032878016856,262.57870334812753,265.06052762393347,null,12,"Present value of allowed items"]
[13,"5 year movement in PV of RAV",null,null,null,null,null,374.54764338965924,null,13,"5 year movement in PV of RAV",null,null,null,null,null,-6.8697035446141399,null,13,"5 year movement in PV of RAV",null,null,null,null,null,-47.723638375047813,null,13,"5 year movement in PV of RAV",null,null,null,null,null,null,null,13,"Present value of allowed items",null,672.12270672651175,394.32680272378036,238.87992714587165,220.99034544899064,212.35515239786548,null,13,"5 year movement in PV of RAV"]
[14,"Total present value over 5 years",null,null,null,null,null,4841.3150898172098,null,14,"Total present value over 5 years",null,null,null,null,null,221.09636975092377,null,14,"Total present value over 5 years",null,null,null,null,null,690.96060552785048,null,14,"Total present value over 5 years",null,null,null,null,null,null,null,14,"5 year movement in PV of RAV",null,null,null,null,null,426.02209988502318,null,14,"Total present value over 5 years"]
[null,"Revenue",null,null,null,null,null,null,null,null,"Revenue",null,null,null,null,null,null,null,null,"Revenue",null,null,null,null,null,null,null,null,"Revenue",null,null,null,null,null,null,null,15,"Total present value over 5 years",null,null,null,null,null,2164.6970343280432,null,null,"Revenue"]
[15,"Revenue index",null,1,1.02,1.0404,1.0612079999999999,1.08243216,null,15,"Revenue index",null,1,1.02,1.0404,1.0612079999999999,1.08243216,null,15,"Revenue index",null,1,1.02,1.0404,1.0612079999999999,1.08243216,null,15,"Revenue index",null,null,null,null,null,null,null,null,"Revenue",null,null,null,null,null,null,null,15,"Revenue index"]
[16,"Discounted revenue index",null,0.9756677987400908,0.94734046141351036,0.91983557414733974,0.89312925809641741,0.86719832770903926,null,16,"Discounted revenue index",null,0.9756677987400908,0.94734046141351036,0.91983557414733974,0.89312925809641741,0.86719832770903926,null,16,"Discounted revenue index",null,0.9756677987400908,0.94734046141351036,0.91983557414733974,0.89312925809641741,0.86719832770903926,null,16,"Discounted revenue index",null,null,null,null,null,null,null,16,"Revenue index",null,1,1,1,1,1,null,16,"Discounted revenue index"]
[17,"Price control revenue",924.9,985.46969418433173,1005.1790880680184,1025.2826698293786,1045.7883232259662,1066.7040896904857,null,17,"Price control revenue",49.5,47.026400851733925,47.966928868768605,48.926267446143974,49.904792795066854,50.902888650968194,null,17,"Price control revenue",155,147.3396676736196,150.286461027092,153.29219024763384,156.3580340525865,159.48519473363822,null,17,"Price control revenue",155,null,null,null,null,null,null,17,"Discounted revenue index",null,0.9756677987400908,0.92876515824853956,0.88411723774254114,0.84161564754168605,0.80115720851183814,null,17,"Price control revenue",155]
[18,"Excluded service revenue",null,58.4,64.3,71.900000000000006,75.8,76.099999999999994,null,18,"Excluded service revenue",null,0.50600000000000001,1.048,1.1990000000000001,1.2589999999999999,1.2969999999999999,null,18,"Excluded service revenue",null,0.9,1.7,3.4,3.4,5.5,null,18,"Excluded service revenue",null,null,null,null,null,null,null,18,"Price control revenue",416.4,487.23994569055111,487.23994569055111,487.23994569055111,487.23994569055111,487.23994569055111,null,18,"Excluded service revenue"]
[19,"Total revenue",null,1043.8696941843318,1069.4790880680184,1097.1826698293787,1121.5883232259662,1142.8040896904856,null,19,"Total revenue",null,47.532400851733925,49.014928868768607,50.125267446143972,51.163792795066854,52.199888650968191,null,19,"Total revenue",null,148.23966767361961,151.98646102709199,156.69219024763385,159.75803405258651,164.98519473363822,null,19,"Total revenue",null,null,null,null,null,null,null,19,"Excluded services revenue",null,1.3,1.2,1.2,1.3,1.3,null,19,"Total revenue"]
[20,"Present value of total revenue",null,1018.4700466963187,993.29491447299688,970.03811134853686,943.94628292701532,915.56573437234169,null,20,"Present value of total revenue",null,46.375832907842856,45.523358167342785,44.31661299559093,43.060248603908839,41.820317076238453,null,20,"Present value of total revenue",null,144.63267024508303,141.15972952746259,138.53426641756678,134.45486127915433,132.17907805858363,null,20,"Present value of total revenue",null,null,null,null,null,null,null,20,"Total revenue",null,488.53994569055112,488.4399456905511,488.4399456905511,488.53994569055112,488.53994569055112,null,20,"Present value of total revenue"]
[21,"Total present value over 5 years",null,null,null,null,null,4841.3150898172089,null,21,"Total present value over 5 years",null,null,null,null,null,221.09636975092388,null,21,"Total present value over 5 years",null,null,null,null,null,690.96060552785036,null,21,"Total present value over 5 years",null,null,null,null,null,null,null,21,"Present value of PC revenue",null,476.65269340850352,453.64600345419274,431.83817558704686,411.16286274233329,391.39729913596693,null,21,"Total present value over 5 years"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,"Total present value over 5 years",null,null,null,null,null,2164.6970343280436]
[21,"IFI revenue (0.4% of line 17)",null,3.9418787767373269,4.0207163522720739,4.1011306793175146,4.1831532929038646,4.2668163587619432,null,21,"IFI revenue (0.4% of line 17)",null,0.5,0.5,0.5,0.5,0.5,null,21,"IFI revenue (0.4% of line 17)",null,0.58935867069447845,0.60114584410836802,0.61316876099053541,0.62543213621034599,0.63794077893455292,null,21,"IFI revenue (0.4% of line 17)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,"IFI revenue (0.4% of line 17)"]
[22,"Mini-review reconciliation",null,0.73541999999999996,0,0,0,0,null,22,"Capex roller incentive",null,0.37096516758989762,0.19078208618909021,-8.4792038306262321E-2,0,0,null,22,"Capex roller incentive",null,0,0,0,0,0,null,22,"Capex roller incentive",null,null,null,null,null,null,null,23,"IFI revenue (0.4% of line 18)",null,1.9489597827622045,1.9489597827622045,1.9489597827622045,1.9489597827622045,1.9489597827622045,null,22,"Capex roller incentive"]
[23,"Total price control revenue",null,1048.5469929610692,1073.4998044202905,1101.2838005086962,1125.77147651887,1147.0709060492475,null,23,"Total price control revenue",null,48.403366019323826,49.705710954957695,50.540475407837711,51.663792795066854,52.699888650968191,null,23,"Total price control revenue",null,148.82902634431409,152.58760687120036,157.30535900862438,160.38346618879686,165.62313551257279,null,23,"Total price control revenue",null,null,null,null,null,null,null,24,"Total price control revenue",null,490.48890547331331,490.38890547331329,490.38890547331329,490.48890547331331,490.48890547331331,null,23,"Total price control revenue"]
["",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,""]
["Accelerated depreciation life = 20 years, Smoothing period = 50 years",null,null,null,null,null,null,null,null,"Accelerated depreciation life = 20 years, Smoothing period = 30 years",null,null,null,null,null,null,null,null,"Accelerated depreciation life = 20 years, Smoothing period = 15 years",null,null,null,null,null,null,null,null,"Accelerated depreciation life = years, Smoothing period = years"]

{"sheet":"RORE","index":22,"n_rows":149,"n_cols":16,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,{"$f":"UserInterface!$G$4","v":"gearing - user defined - annual change"}]
[null,null,null,"live",null,"live",null,7.0077950003647041E-2,7.1821367019461388E-2,null,null,null,null,"SHETL","SPTL"]
[null,null,null,null,null,"Eq Return",null,607.2134319092313,460.88941180945517,null,null,null,"Base price control revenue",2361.6093838996385,2145.0392624123556]
[null,null,null,null,null,"Eq RAV",null,8871.0455218199531,6569.8868632836829,null,null,"Base price control revenue","live",{"$f":"N3","v":2361.6093838996385},2145.0392624123556]
[null,null,null,"Eq Return",null,"base",null,605.67031261185957,429.14733137430397,null,null,null,"live",{"$f":"N3-N4","v":0},0]
[null,null,null,null,null,"live",null,{"$f":"H3-H5","v":1.5431192973717316},31.742080435151195,null,null,"Eq RAV","live",{"$f":"H4","v":8871.0455218199531},{"$f":"I4","v":6569.8868632836829}]
[null,null,null,"Eq Return",null,"live",null,{"$f":"H3","v":607.2134319092313},{"$f":"I3","v":460.88941180945517}]
[null,null,null,"Eq RAV",null,"live",null,{"$f":"H4","v":8871.0455218199531},6569.8868632836829,null,null,null,"tax trigger deadband",4.730078882424024E-3,4.730078882424024E-3]
[null,null,null,"RORE",null,"live",null,{"$f":"H7/H8*((1+AVERAGE(RevCalcs!$N$8:'RevCalcs'!$U$8))^0.5)","v":7.0077950003647041E-2},{"$f":"I7/I8*((1+AVERAGE(RevCalcs!$N$8:'RevCalcs'!$U$8))^0.5)","v":7.1821367019461388E-2},null,null,null,"Mean",0,0]
[null,null,null,"Reordered RAV",null,null,null,{"$f":"OFFSET($G$8,0,MATCH(H$63,$H$23:$J$23,0))","v":6569.8868632836829},{"$f":"OFFSET($G$8,0,MATCH(I$63,$H$23:$J$23,0))","v":8871.0455218199531},null,null,null,"Max",9.9106376321071417E-4,1.2154740580076024E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,"Min",-9.9106376321071417E-4,-1.2154740580076024E-3]
[null,null,null,null,null,null,null,"SHETL","SPTL"]
[null,null,null,null,null,null,null,{"$f":"H23-H9","v":3.4416791218082818E-2},{"$f":"I23-I9","v":3.5310474378128509E-2},null,null,null,null,"Middle","up","down"]
[null,null,null,null,null,null,null,null,null,null,null,1.2,"SF6",{"$f":"Incentives!M7*8","v":4},{"$f":"Incentives!N7*8","v":8},{"$f":"Incentives!O7*8","v":-4}]
[]
[]
[null,"simple cash gain / loss"]
[null,"Cost upside",null,null,null,null,null,8.8908648781487951E-2,8.435071636400239E-2]
[null,"Cost downside",null,null,null,null,null,5.1247251225806138E-2,5.9292017674920379E-2,null,null,"1.2a","Broader environmental objectives",{"$f":"Incentives!M8*8","v":4},{"$f":"Incentives!N8*8","v":8},{"$f":"Incentives!O8*8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N19/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":3.6007636281020617E-4},{"$f":"$N19/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":4.8619616627982264E-4}]
[null,null,null,null,null,null,"Inputs",1,{"$f":"H21+1","v":2},null,null,null,null,{"$f":"$O19/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":7.2015272562041233E-4},{"$f":"$O19/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":9.7239233255964528E-4}]
[null,"ET",null,"GT",null,"GD",null,"SHETL","SPTL",null,null,null,null,{"$f":"$P19/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0},{"$f":"$P19/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[null,"max all items",null,null,null,null,null,{"$f":"H24+H27+H30+H32+H34+H37+H40+H42+H45+H48+H51+H54+H57+H60+H25","v":0.10449474122172986},{"$f":"I24+I27+I30+I32+I34+I37+I40+I42+I45+I48+I51+I54+I57+I60+I25","v":0.1071318413975899}]
[null,"RORE per WACC + non-zero incentives",null,null,null,null,{"$f":"I24","v":7.2307563185741205E-2},{"$f":"H9+H36+H39+H44+H47+H50+H53+H56+H59","v":7.043802636645724E-2},{"$f":"I9+I36+I39+I44+I47+I50+I53+I56+I59","v":7.2307563185741205E-2},null,null,1.3,"customers - broad measure",{"$f":"Incentives!P11","v":0},{"$f":"Incentives!Q11","v":0.01},{"$f":"Incentives!R11","v":-0.01}]
[null,"IQI additional income",null,"IQI additional income",null,null,null,{"$f":"N149","v":2.7643470295873837E-3},{"$f":"O149","v":5.2081171216742531E-3}]
[null,"Cost upside",null,null,null,null,null,{"$f":"H18","v":8.8908648781487951E-2},8.435071636400239E-2,null,null,null,null,{"$f":"N$4*$O$24/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":2.125899293332584E-3},{"$f":"O$4*$O$24/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":2.6072746647614643E-3}]
[null,"Cost upside delta",null,null,null,null,{"$f":"G$24+I27","v":8.4836912530282207E-2},{"$f":"H26-H$9","v":1.883069877784091E-2},{"$f":"I26-I$9","v":1.2529349344541002E-2},null,null,null,null,{"$f":"N$4*$P$24/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-2.125899293332584E-3},{"$f":"O$4*$P$24/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-2.6072746647614643E-3}]
[null,"Cost downside",null,null,null,null,null,{"$f":"H19","v":5.1247251225806138E-2},5.9292017674920379E-2]
[null,"Cost downside delta",null,null,null,null,null,{"$f":"H28-H$9","v":-1.8830698777840903E-2},-1.2529349344541009E-2,null,null,1.4,"stakeholders",{"$f":"Incentives!P13","v":2.5000000000000001E-3},{"$f":"Incentives!Q13","v":5.0000000000000001E-3},{"$f":"Incentives!R13","v":0}]
[null,null,null,null,null,"Repex upside delta",null,null,null,null,null,null,null,{"$f":"N$4*$N29/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":5.3147482333314601E-4},{"$f":"O$4*$N29/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":6.5181866619036608E-4}]
[null,null,null,null,null,"Repex downside delta",null,null,null,null,null,null,null,{"$f":"N$4*$O29/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":1.062949646666292E-3},{"$f":"O$4*$O29/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":1.3036373323807322E-3}]
[null,"gearing outperformance",null,null,null,null,null,0,0,null,null,null,null,{"$f":"N$4*$P29/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0},{"$f":"O$4*$P29/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[null,"tax trigger deadband",null,"tax trigger deadband",null,"tax trigger deadband",null,{"$f":"N9","v":0},0,null,null,1.5,"connections",{"$f":"Incentives!P15","v":-2.5000000000000001E-3},{"$f":"Incentives!Q15","v":0},{"$f":"Incentives!R15","v":-5.0000000000000001E-3}]
[null,"tax trigger deadband",null,"tax trigger deadband",null,"tax trigger deadband",null,9.9106376321071417E-4,1.2154740580076024E-3,null,null,null,null,{"$f":"N$4*$N33/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-5.3147482333314601E-4},{"$f":"O$4*$N33/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-6.5181866619036608E-4}]
[null,"tax trigger deadband",null,"tax trigger deadband",null,"tax trigger deadband",null,-9.9106376321071417E-4,-1.2154740580076024E-3,null,null,null,null,{"$f":"N$4*$O33/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0},{"$f":"O$4*$O33/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[1.2,"SF6",null,null,3.1,"Shrinkage",null,null,null,null,null,null,null,{"$f":"N$4*$P33/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-1.062949646666292E-3},{"$f":"O$4*$P33/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-1.3036373323807322E-3}]
[1.2,"SF6",null,null,3.1,"Shrinkage",{"$f":"G27+I37","v":8.4836912530282207E-2}]
[1.2,"SF6",null,null,3.1,"Shrinkage",null,null,null,null,null,1.6,"unplanned outages NGET",{"$f":"Incentives!M21*8","v":0},{"$f":"Incentives!N21*8","v":16},{"$f":"Incentives!O21*8","v":-80.8}]
["1.2a","Broader environmental objectives",null,null,null,null,null,{"$f":"N20","v":3.6007636281020617E-4},{"$f":"O20","v":4.8619616627982264E-4}]
["1.2a","Broader environmental objectives",null,null,null,null,null,{"$f":"N21-H$39","v":3.6007636281020617E-4},{"$f":"O21-I$39","v":4.8619616627982264E-4}]
["1.2a","Broader environmental objectives",null,null,null,null,null,{"$f":"N22-H$39","v":-3.6007636281020617E-4},{"$f":"O22-I$39","v":-4.8619616627982264E-4}]
[1.3,"customers - broad measure",2.2999999999999998,"Customer -broad measures",3.3,"Cust sat survey",{"$f":"G37+I42","v":8.7444187195043668E-2},{"$f":"N26","v":2.125899293332584E-3},{"$f":"O26","v":2.6072746647614643E-3}]
[1.3,"customers - broad measure",2.2999999999999998,"Customer -broad measures",3.3,"Cust sat survey",null,{"$f":"N27","v":-2.125899293332584E-3},{"$f":"O27","v":-2.6072746647614643E-3}]
[1.4,"stakeholders",2.4,"Stakeholders",3.4,"Stakeholder engagement",null,{"$f":"N30","v":5.3147482333314601E-4},{"$f":"O30","v":6.5181866619036608E-4}]
[1.4,"stakeholders",2.4,"Stakeholders",3.4,"Stakeholder engagement",{"$f":"G42+I45","v":8.8096005861234034E-2},{"$f":"N31-H$44","v":5.3147482333314601E-4},{"$f":"O31-I$44","v":6.5181866619036608E-4},null,null,1.6,"unplanned outages SPTL",{"$f":"Incentives!M22*8","v":0},{"$f":"Incentives!N22*8","v":14.4},{"$f":"Incentives!O22*8","v":-67.2}]
[1.4,"stakeholders",2.4,"Stakeholders",3.4,"Stakeholder engagement",null,{"$f":"N32-H$44","v":-5.3147482333314601E-4},{"$f":"O32-I$44","v":-6.5181866619036608E-4},null,null,null,null,null,{"$f":"$N45/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[1.5,"connections",2.6,"Connections CI",3.6,null,null,{"$f":"N34","v":-5.3147482333314601E-4},{"$f":"O34","v":-6.5181866619036608E-4},null,null,null,null,null,{"$f":"$O45/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":1.7503061986073618E-3}]
[1.5,"connections",2.6,"Connections CI",3.6,null,{"$f":"G45+I48","v":8.8747824527424399E-2},{"$f":"N35-H$47","v":5.3147482333314601E-4},{"$f":"O35-I$47","v":6.5181866619036608E-4},null,null,null,null,null,{"$f":"$P45/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-8.1680955935010228E-3}]
[1.5,"connections",2.6,"Connections CI",3.6,null,null,{"$f":"N36-H$47","v":-5.3147482333314601E-4},{"$f":"O36-I$47","v":-6.5181866619036608E-4},null,null,1.6,"unplanned outages SHETL",{"$f":"Incentives!M23*8","v":0},{"$f":"Incentives!N23*8","v":8},{"$f":"Incentives!O23*8","v":-72}]
[1.6,"unplanned outages",null,null,3.2,"EEI",null,{"$f":"N50","v":0},{"$f":"O46","v":0},null,null,null,null,{"$f":"$N49/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[1.6,"unplanned outages",null,null,3.2,"EEI",{"$f":"G48+I51","v":9.0498130726031759E-2},{"$f":"N51-H$50","v":7.2015272562041233E-4},{"$f":"O47-I$50","v":1.7503061986073618E-3},null,null,null,null,{"$f":"$O49/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":7.2015272562041233E-4}]
[1.6,"unplanned outages",null,null,3.2,"EEI",null,{"$f":"N52-H$50","v":-6.4813745305837122E-3},{"$f":"O48-I$50","v":-8.1680955935010228E-3},null,null,null,null,{"$f":"$P49/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-6.4813745305837122E-3}]
[1.7,"planned outages",2.7,"connections secure supply",3.5,"Complaints",null,{"$f":"N55","v":3.6007636281020616E-3},{"$f":"O55","v":4.8619616627982266E-3}]
[1.7,"planned outages",2.7,"connections secure supply",3.5,"Complaints",{"$f":"G51+I54","v":9.536009238882999E-2},{"$f":"N56-H$53","v":3.6007636281020616E-3},{"$f":"O56-I$53","v":4.8619616627982266E-3},null,null,1.7,"planned outages",{"$f":"Incentives!M24*8","v":40},{"$f":"Incentives!N24*8","v":80},{"$f":"Incentives!O24*8","v":0}]
[1.7,"planned outages",2.7,"connections secure supply",3.5,"Complaints",null,{"$f":"N57-H$53","v":-3.6007636281020616E-3},{"$f":"O57-I$53","v":-4.8619616627982266E-3},null,null,null,null,{"$f":"$N54/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":3.6007636281020616E-3},{"$f":"$N54/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":4.8619616627982266E-3}]
[1.8,"under delivery",null,null,null,null,null,{"$f":"N62","v":0},{"$f":"O62","v":0},null,null,null,null,{"$f":"$O54/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":7.2015272562041231E-3},{"$f":"$O54/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":9.7239233255964532E-3}]
[1.8,"under delivery",null,null,null,null,{"$f":"G54+I57","v":9.536009238882999E-2},{"$f":"N63-H$56","v":0},{"$f":"O63-I$56","v":0},null,null,null,null,{"$f":"$P54/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0},{"$f":"$P54/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[1.8,"under delivery",null,null,null,null,null,{"$f":"N64-H$56","v":0},{"$f":"O64-I$56","v":0}]
[1.9,"late delivery",null,null,null,null,null,{"$f":"N68","v":-3.6007636281020616E-3},{"$f":"O68","v":-4.8619616627982266E-3}]
[1.9,"late delivery",null,null,3.8,"loss of supply",{"$f":"G57+I60","v":0.10022205405162822},{"$f":"N69-H59","v":3.6007636281020616E-3},{"$f":"O69-I59","v":4.8619616627982266E-3}]
[1.9,"late delivery",null,null,3.8,"loss of supply",null,{"$f":"N70-H59","v":-3.6007636281020616E-3},{"$f":"O70-I59","v":-4.8619616627982266E-3},null,null,1.8,"under delivery",{"$f":"Incentives!M25*8","v":0},{"$f":"Incentives!N25*8","v":0},{"$f":"Incentives!O25*8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$N61/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0},{"$f":"$N61/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[null,null,null,null,null,null,"Sorting",{"$f":"LARGE($H23:$J23,H21)","v":0.1071318413975899},{"$f":"LARGE($H23:$J23,I21)","v":0.10449474122172986},null,null,null,null,{"$f":"$O61/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0},{"$f":"$O61/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[null,null,null,null,null,null,null,{"$f":"OFFSET($G$22,0,MATCH(H$63,$H$23:$J$23,0))","v":"SPTL"},{"$f":"OFFSET($G$22,0,MATCH(I$63,$H$23:$J$23,0))","v":"SHETL"},null,null,null,null,{"$f":"$P61/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0},{"$f":"$P61/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[null,"tax trigger deadband",null,"tax trigger deadband",null,"tax trigger deadband",null,{"$f":"OFFSET($G$34,0,MATCH(H$63,$H$23:$J$23,0))","v":1.2154740580076024E-3},{"$f":"OFFSET($G$34,0,MATCH(I$63,$H$23:$J$23,0))","v":9.9106376321071417E-4}]
[null,"late delivery",null,null,null,"loss of supply",null,{"$f":"OFFSET($G$60,0,MATCH(H$63,$H$23:$J$23,0))","v":4.8619616627982266E-3},{"$f":"OFFSET($G$60,0,MATCH(I$63,$H$23:$J$23,0))","v":3.6007636281020616E-3}]
[null,"under delivery",null,null,null,null,null,{"$f":"OFFSET($G$57,0,MATCH(H$63,$H$23:$J$23,0))","v":0},{"$f":"OFFSET($G$57,0,MATCH(I$63,$H$23:$J$23,0))","v":0},null,null,1.9,"late delivery",{"$f":"Incentives!M26*8","v":-40},{"$f":"Incentives!N26*8","v":0},{"$f":"Incentives!O26*8","v":-80}]
[null,"planned outages",null,null,null,"Complaints",null,{"$f":"OFFSET($G$54,0,MATCH(H$63,$H$23:$J$23,0))","v":4.8619616627982266E-3},{"$f":"OFFSET($G$54,0,MATCH(I$63,$H$23:$J$23,0))","v":3.6007636281020616E-3},null,null,null,null,{"$f":"$N67/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-3.6007636281020616E-3},{"$f":"$N67/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-4.8619616627982266E-3}]
[null,"unplanned outages",null,null,null,"EEI",null,{"$f":"OFFSET($G$51,0,MATCH(H$63,$H$23:$J$23,0))","v":1.7503061986073618E-3},{"$f":"OFFSET($G$51,0,MATCH(I$63,$H$23:$J$23,0))","v":7.2015272562041233E-4},null,null,null,null,{"$f":"$O67/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0},{"$f":"$O67/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":0}]
[null,"connections",null,null,null,null,null,{"$f":"OFFSET($G$48,0,MATCH(H$63,$H$23:$J$23,0))","v":6.5181866619036608E-4},{"$f":"OFFSET($G$48,0,MATCH(I$63,$H$23:$J$23,0))","v":5.3147482333314601E-4},null,null,null,null,{"$f":"$P67/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-7.2015272562041231E-3},{"$f":"$P67/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":-9.7239233255964532E-3}]
[null,"stakeholders",null,null,null,"Cust sat services",null,{"$f":"OFFSET($G$45,0,MATCH(H$63,$H$23:$J$23,0))","v":6.5181866619036608E-4},{"$f":"OFFSET($G$45,0,MATCH(I$63,$H$23:$J$23,0))","v":5.3147482333314601E-4}]
[null,"customers - broad measure",null,null,null,"Cust sat survey",null,{"$f":"OFFSET($G$42,0,MATCH(H$63,$H$23:$J$23,0))","v":2.6072746647614643E-3},{"$f":"OFFSET($G$42,0,MATCH(I$63,$H$23:$J$23,0))","v":2.125899293332584E-3}]
[null,"Broader environmental objectives",null,null,null,null,null,{"$f":"OFFSET($G$40,0,MATCH(H$63,$H$23:$J$23,0))","v":4.8619616627982264E-4},{"$f":"OFFSET($G$40,0,MATCH(I$63,$H$23:$J$23,0))","v":3.6007636281020617E-4}]
[null,"SF6",null,null,null,"Shrinkage",null,{"$f":"OFFSET($G$37,0,MATCH(H$63,$H$23:$J$23,0))","v":0},{"$f":"OFFSET($G$37,0,MATCH(I$63,$H$23:$J$23,0))","v":0}]
[null,{"$f":"B32","v":"gearing outperformance"},null,null,null,null,null,{"$f":"OFFSET($G$32,0,MATCH(H$63,$H$23:$J$23,0))","v":0},{"$f":"OFFSET($G$32,0,MATCH(I$63,$H$23:$J$23,0))","v":0}]
[null,null,null,null,null,"Repex upside delta"]
[null,"Cost upside",null,null,null,null,null,{"$f":"OFFSET($G$27,0,MATCH(H$63,$H$23:$J$23,0))","v":1.2529349344541002E-2},{"$f":"OFFSET($G$27,0,MATCH(I$63,$H$23:$J$23,0))","v":1.883069877784091E-2}]
[null,"IQI additional income",null,"IQI additional income",null,null,null,{"$f":"OFFSET($G$25,0,MATCH(H$63,$H$23:$J$23,0))","v":5.2081171216742531E-3},{"$f":"OFFSET($G$25,0,MATCH(I$63,$H$23:$J$23,0))","v":2.7643470295873837E-3}]
[null,"RORE per WACC + non zero incentives",null,null,null,null,null,{"$f":"OFFSET($G$24,0,MATCH(H$63,$H$23:$J$23,0))","v":7.2307563185741205E-2},{"$f":"OFFSET($G$24,0,MATCH(I$63,$H$23:$J$23,0))","v":7.043802636645724E-2},null,null,2.2999999999999998,"Customer -broad measures",{"$f":"Incentives!P36","v":0},{"$f":"Incentives!Q36","v":0.01},{"$f":"Incentives!R36","v":-0.01}]
[null,"Cost downside",null,null,null,null,null,{"$f":"OFFSET($G$29,0,MATCH(H$63,$H$23:$J$23,0))","v":-1.2529349344541009E-2},{"$f":"OFFSET($G$29,0,MATCH(I$63,$H$23:$J$23,0))","v":-1.8830698777840903E-2}]
[null,null,null,null,null,"Repex downside delta"]
[null,"SF6",null,null,null,"Shrinkage",null,{"$f":"OFFSET($G$38,0,MATCH(H$63,$H$23:$J$23,0))","v":0},{"$f":"OFFSET($G$38,0,MATCH(I$63,$H$23:$J$23,0))","v":0}]
[null,"Broader environmental objectives",null,null,null,null,null,{"$f":"OFFSET($G$41,0,MATCH(H$63,$H$23:$J$23,0))","v":-4.8619616627982264E-4},{"$f":"OFFSET($G$41,0,MATCH(I$63,$H$23:$J$23,0))","v":-3.6007636281020617E-4}]
[null,"customers - broad measure",null,null,null,"Cust sat survey",null,{"$f":"OFFSET($G$43,0,MATCH(H$63,$H$23:$J$23,0))","v":-2.6072746647614643E-3},{"$f":"OFFSET($G$43,0,MATCH(I$63,$H$23:$J$23,0))","v":-2.125899293332584E-3}]
[null,"stakeholders",null,null,null,"Cust sat services",null,{"$f":"OFFSET($G$46,0,MATCH(H$63,$H$23:$J$23,0))","v":-6.5181866619036608E-4},{"$f":"OFFSET($G$46,0,MATCH(I$63,$H$23:$J$23,0))","v":-5.3147482333314601E-4}]
[null,"connections",null,null,null,null,null,{"$f":"OFFSET($G$49,0,MATCH(H$63,$H$23:$J$23,0))","v":-6.5181866619036608E-4},{"$f":"OFFSET($G$49,0,MATCH(I$63,$H$23:$J$23,0))","v":-5.3147482333314601E-4},null,null,2.4,"Stakeholders",{"$f":"Incentives!P38","v":2.5000000000000001E-3},{"$f":"Incentives!Q38","v":5.0000000000000001E-3},{"$f":"Incentives!R38","v":0}]
[null,"unplanned outages",null,null,null,"EEI",null,{"$f":"OFFSET($G$52,0,MATCH(H$63,$H$23:$J$23,0))","v":-8.1680955935010228E-3},{"$f":"OFFSET($G$52,0,MATCH(I$63,$H$23:$J$23,0))","v":-6.4813745305837122E-3}]
[null,"planned outages",null,null,null,"Complaints",null,{"$f":"OFFSET($G$55,0,MATCH(H$63,$H$23:$J$23,0))","v":-4.8619616627982266E-3},{"$f":"OFFSET($G$55,0,MATCH(I$63,$H$23:$J$23,0))","v":-3.6007636281020616E-3}]
[null,"under delivery",null,null,null,null,null,{"$f":"OFFSET($G$58,0,MATCH(H$63,$H$23:$J$23,0))","v":0},{"$f":"OFFSET($G$58,0,MATCH(I$63,$H$23:$J$23,0))","v":0}]
[null,"late delivery",null,null,null,"loss of supply",null,{"$f":"OFFSET($G$61,0,MATCH(H$63,$H$23:$J$23,0))","v":-4.8619616627982266E-3},{"$f":"OFFSET($G$61,0,MATCH(I$63,$H$23:$J$23,0))","v":-3.6007636281020616E-3}]
[null,"tax trigger deadband",null,"tax trigger deadband",null,"tax trigger deadband",null,{"$f":"OFFSET($G$35,0,MATCH(H$63,$H$23:$J$23,0))","v":-1.2154740580076024E-3},{"$f":"OFFSET($G$35,0,MATCH(I$63,$H$23:$J$23,0))","v":-9.9106376321071417E-4}]
[]
[null,"max all items",null,null,null,null,null,{"$f":"SUM(H94:H108)","v":0.10192372427591566},{"$f":"SUM(I94:I108)","v":0.10173039419214248}]
[null,null,null,null,null,null,"Graph driving"]
[null,"late delivery",null,null,null,"loss of supply",null,{"$f":"H66","v":4.8619616627982266E-3},3.6007636281020616E-3,null,null,2.6,"Connections CI",{"$f":"Incentives!P44","v":0},{"$f":"Incentives!Q44","v":0},{"$f":"Incentives!R44","v":0}]
[null,"under delivery",null,null,null,null,null,0,0]
[null,"planned outages, +ive mean value",null,"connections secure supply",null,"Complaints",null,4.8619616627982266E-3,3.6007636281020616E-3]
[null,"Energy not supplied",null,null,null,"EEI",null,1.7503061986073618E-3,7.2015272562041233E-4]
[null,"connections",null,"Connections CI",null,"connections",null,{"$f":"H70","v":6.5181866619036608E-4},5.3147482333314601E-4]
[null,"stakeholders, +ive mean value",null,"stakeholders, +ive mean value",null,"stakeholders, +ive mean value",null,6.5181866619036608E-4,5.3147482333314601E-4,null,null,2.7,"connections secure supply",{"$f":"Incentives!P45","v":0},{"$f":"Incentives!Q45","v":0},{"$f":"Incentives!R45","v":0}]
[null,"customers - broad measure",null,"Customer -broad measures",null,"Cust sat survey",null,2.6072746647614643E-3,2.125899293332584E-3]
[null,"Broader environmental objectives",null,null,null,null,null,4.8619616627982264E-4,3.6007636281020617E-4]
[null,"SF6, +ive mean value",null,null,null,"Shrinkage, +ive mean value",null,{"$f":"+H74","v":0},0]
[null,{"$f":"B75","v":"gearing outperformance"},null,null,null,null,null,{"$f":"H75","v":0},0]
[null,"tax trigger deadband",null,"tax trigger deadband",null,"tax trigger deadband",null,{"$f":"H65","v":1.2154740580076024E-3},{"$f":"I65","v":9.9106376321071417E-4},null,null,3.1,"shrinkage",{"$f":"Incentives!P59","v":5.6342650908935E-4},{"$f":"Incentives!Q59","v":8.5167487376806665E-4},{"$f":"Incentives!R59","v":1.9824953007518796E-4}]
[null,null,null,null,null,"Repex upside delta"]
[null,"Cost upside",null,null,null,null,null,{"$f":"+H77-0.0005","v":1.2029349344541002E-2},{"$f":"+I77-0.0005","v":1.8330698777840909E-2}]
[null,null,null,null,null,null,{"$f":"H108-0.0005","v":7.2307563185741219E-2},{"$f":"SUM(H110:H124)","v":7.280756318574122E-2},{"$f":"SUM(I110:I124)","v":7.0938026366457241E-2}]
[null,"IQI additional income",null,"IQI additional income",null,null,null,{"$f":"H78","v":5.2081171216742531E-3},{"$f":"I78","v":2.7643470295873837E-3}]
[null,"RORE per WACC + non-zero incentives",null,null,null,null,null,{"$f":"0.001","v":1E-3},1E-3]
[null,"Cost downside",null,null,null,null,null,{"$f":"-H80-0.0005","v":1.2029349344541009E-2},{"$f":"-I80-0.0005","v":1.8330698777840902E-2}]
[null,null,null,null,null,"Repex downside delta"]
[null,"tax trigger deadband",null,"tax trigger deadband",null,"tax trigger deadband",null,{"$f":"-H91","v":1.2154740580076024E-3},{"$f":"-I91","v":9.9106376321071417E-4},null,null,3.2,"EEI",{"$f":"Incentives!P60","v":0},{"$f":"Incentives!Q60","v":9.4999999999999998E-3},{"$f":"Incentives!R60","v":0}]
[null,"SF6",null,null,null,"Shrinkage",null,{"$f":"-H82","v":0},0]
[null,"Broader environmental objectives",null,null,null,null,null,4.8619616627982264E-4,3.6007636281020617E-4]
[null,"customers - broad measure",null,"Customer -broad measures",null,"Cust sat survey",null,{"$f":"-H84","v":2.6072746647614643E-3},2.125899293332584E-3]
[null,"stakeholders",null,"Stakeholders",null,"Stakeholder engagement",null,6.5181866619036608E-4,5.3147482333314601E-4]
[null,"connections",null,"Connections CI",null,"connections, -ive mean value",null,6.5181866619036608E-4,5.3147482333314601E-4]
[null,"Energy not supplied",null,null,null,"EEI",null,{"$f":"-H87","v":8.1680955935010228E-3},6.4813745305837122E-3]
[null,"planned outages",null,"connections secure supply",null,"Complaints, -ive mean value",null,4.8619616627982266E-3,3.6007636281020616E-3,null,null,3.3,"Cust sat survey",{"$f":"Incentives!P68","v":0},{"$f":"Incentives!Q68","v":5.0000000000000001E-3},{"$f":"Incentives!R68","v":-5.0000000000000001E-3}]
[null,"under delivery, -ive mean value",null,null,null,null,null,0,0]
[null,"late delivery",null,null,null,"loss of supply",null,4.8619616627982266E-3,3.6007636281020616E-3]
[]
[null,null,null,null,null,null,null,{"$f":"SUM(H79:H91)","v":3.6273612700673107E-2},{"$f":"SUM(I79:I91)","v":3.3384436735808695E-2},null,null,3.4,"Cust sat services",{"$f":"Incentives!P69","v":2.5000000000000001E-3},{"$f":"Incentives!Q69","v":5.0000000000000001E-3},{"$f":"Incentives!R69","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,3.5,"Complaints",{"$f":"Incentives!P70","v":-2.5000000000000001E-3},{"$f":"Incentives!Q70","v":0},{"$f":"Incentives!R70","v":-5.0000000000000001E-3}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,3.6,"connections",{"$f":"Incentives!M72*8","v":-0.32},{"$f":"Incentives!N72*8","v":-0.08},{"$f":"Incentives!O72*8","v":-6.96}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,3.8,"loss of supply",{"$f":"Incentives!M82*8","v":0},{"$f":"Incentives!N82*8","v":1.6},{"$f":"Incentives!O82*8","v":-1.6}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"IQI additional income",30.708453151582766,42.847866625725729]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N148/N$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":2.7643470295873837E-3},{"$f":"O148/O$6*((1+RevCalcs!$Q$8)^0.5)*(1-CommonInputs!$Q$27)","v":5.2081171216742531E-3}]

{"sheet":"Incentives","index":23,"n_rows":85,"n_cols":18,"rows_kept":85,"cut":false,"hidden":false,"merged":[[52,0,52,11],[55,0,55,11],[58,2,59,2],[60,0,60,1],[61,0,64,1],[61,2,64,2],[61,3,64,3],[61,5,64,5],[61,6,64,6],[61,7,64,7],[61,8,64,8],[61,9,64,9],[61,10,64,10],[61,11,64,11],[57,0,57,11],[53,0,53,1],[40,0,40,1],[42,3,44,3],[42,4,44,4],[42,5,44,5],[50,2,51,2],[50,3,51,3],[50,4,51,4],[50,5,51,5],[51,0,51,1],[41,0,41,1],[39,4,41,4],[39,5,41,5],[0,12,0,17],[16,0,16,1],[18,0,18,1],[4,2,6,2],[1,0,1,11],[3,0,3,11],[8,0,8,11],[13,0,13,11],[11,0,11,1],[1,12,1,14],[4,0,4,1],[9,3,12,3],[9,4,12,4],[9,6,12,6],[5,0,5,1],[7,0,7,1],[9,0,9,1],[9,2,12,2],[27,0,27,11],[30,2,32,2],[31,0,31,1],[34,2,37,2],[34,4,37,4],[36,0,36,1],[34,3,37,3],[33,0,33,11],[34,0,34,1],[38,0,38,11],[39,0,39,1],[48,0,48,1],[50,0,50,1],[15,0,15,11],[17,0,17,11],[19,0,19,11],[29,0,29,11],[47,0,47,11],[49,0,49,11],[20,2,23,2],[24,2,25,2],[45,0,45,11],[46,0,46,1],[39,2,44,2],[39,3,41,3],[84,0,84,1],[65,0,65,1],[66,0,66,11],[67,2,69,2],[70,0,70,11],[72,0,72,11],[78,0,78,1],[82,0,82,1],[83,0,83,1],[73,0,73,1],[77,0,77,1],[74,0,74,1],[75,0,75,11],[79,0,79,1],[80,0,80,11]]}
[null,null,null,null,null,null,null,null,null,null,null,null,"Modelling assumptions"]
["Table 1: RIIO-T1 primary outputs – electricity transmission",null,null,null,null,null,null,null,null,null,null,null,"£m",null,null,"% of total revenue"]
["Reg Finance Model Ref","Incentive name","Output category","Primary output","Secondary output","Incentive mechanism","Contributes to…",null,"Financial impacts (Y/N)","Expected Value (£m or % of Revenue) of incentive","Likely High (£m or % of Revenue) of incentive","Likely Low (£m or % of Revenue) of incentive","mean","plausible up","plausible down","mean","plausible up","plausible down"]
["Environment:  Minimising the narrow environmental impact of the operator, and contributing to wider environmental objectives"]
["Not financial",null,"Environmental impact ","losses (taking account of % controllable)","technical loss rating of network","not financial ","environmental impact/energy efficiency",null,"N"]
["Not financial",null,null,"residual carbon footprint (taking account of other incentives eg. Carbon Reduction Commitment)",null,"reputational through reporting (taking account of existing incentives)","environmental impact",null,"N"]
[1.2,"SF6",null,"SF6 leakage",null,"symmetric marginal financial incentive; based on equivalent non-traded price of carbon, ie £55/tCO2","environmental impact",null,"Y",0.5,1,-0.5,{"$f":"J7","v":0.5},1,-0.5]
["1.2a",null,"Broader environmental objectives","%  renewable of energy on network\nemission intensity of energy on network","% low carbon/renewables generation connected /% low carbon/renewables generation seeking connection","Reputational through scorecard reporting or financial possible. This is a £3m pot, the likely max of £1m is just for indicative purposes.","environmental impact",null,"Y",0.5,1,0,0.5,1,0]
["Customer Satisfaction: Improving levels of customer satisfaction"]
["Not financial",null,"Customer satisfaction","consumer relations broad measure ","n/a","financial ","environmental impact/ consumer interest",null,"N"]
[1.3,"customers - broad measure",null,null,null,"Survey +/-",null,null,"y",0,0.01,-0.01,null,null,null,{"$f":"J11","v":0},{"$f":"K11","v":0.01},{"$f":"L11","v":-0.01}]
["Not financial",null,null,null,null,"Complaints handling –",null,null,"n"]
[1.4,"stakeholders",null,null,null,"Stakeholder engagement +",null,null,"y",2.5000000000000001E-3,5.0000000000000001E-3,0,null,null,null,{"$f":"J13","v":2.5000000000000001E-3},{"$f":"K13","v":5.0000000000000001E-3},{"$f":"L13","v":0}]
["Customer Connections:  Minimising the time taken to connect, including low-carbon connections"]
[1.5,"connections","Connections terms","pre-connections ‘performance time’","n/a","possibly financial - link to project TransmiT","environmental impact/consumer interest/secure supply",null,"y",-2.5000000000000001E-3,0,-5.0000000000000001E-3,null,null,null,{"$f":"J15","v":-2.5000000000000001E-3},{"$f":"K15","v":0},{"$f":"L15","v":-5.0000000000000001E-3}]
["Social: Fulfilling social objectives"]
["Not financial",null,"Social","n/a","n/a","n/a","n/a",null,"n","n","n","n"]
["Network Safety:  Ensuring a safe network"]
["Not financial",null,"Safe network services","legal requirements","asset Health/risk matrices","legal obligation","consumer interest",null,"N","NA","NA","NA"]
["Reliability: Ensuring a reliable network, and adaptation to climate change."]
[1.6,"unplanned outages - NGET","Reliability and availability","electricity not supplied","asset Health/risk matrices","financial +/-","secure supply/consumer interest",null,"Y",0,2,-10.1,{"$f":"J21","v":0},2,-10.1]
[null,"unplanned outages - SPTL",null,null,null,null,null,null,null,0,1.8,-8.4,0,1.8,-8.4]
[null,"unplanned outages - SHTL",null,null,null,null,null,null,null,0,1,-9,0,1,-9]
[1.7,"planned outages",null,"optimise constraint costs from planned outages (controllable element)",null,"financial +/-","secure supply/consumer interest/environmental impact",null,"Y",5,10,0,5,10,0]
[1.8,"under delivery","Network development ",null,"transmission wider works (possibly boundary capacity levels/project milestones); rules on the treatment of under-delivery","financial penalty for under-delivery; no incentive for over delivery, ie revenue adjustment at end of price control or TO to fund shortfall at start of next price control","consumer interest/secure supply/environmental impact",null,"N",null,null,null,0,0,0]
[1.9,"late delivery",null,null,"transmission wider works (possibly boundary capacity levels/project milestones); incentive scheme relating to timeliness of delivery","Late delivery may have significant negative financial consequences; potential reward (tbc) for early delivery","consumer interest/secure supply/environmental impact",null,"Y",-5,0,-10,-5,0,-10]
[]
["Table 2: RIIO-T1 primary outputs – gas transmission"]
["Model Ref","Incentive name","Output category","Primary output","Secondary output","Incentive mechanism","Contributes to…",null,"IP Manager to Confirm financial impact (Y/N)","Expected Value (£m or % of Revenue) of incentive","Likely High (£m or % of Revenue) of incentive","Likely Low (£m or % of Revenue) of incentive"]
["Environment:  Minimising the narrow environmental impact of the operator, and contributing to wider environmental objectives"]
[2.1,"Shrinkage","Environmental impact","shrinkage (controllable element) ",null,"no incentive on TO only financial incentive on SO","environmental impact",null,"N"]
["Not financial??",null,null,"residual carbon footprint (taking account of other incentives eg. Carbon Reduction Commitment)",null,"reputational through reporting (taking account of existing incentives)","environmental impact",null,"n",0,0,0]
[2.2000000000000002,"methane venting",null,"methane venting (taking account of % controllable)",null,"no incentive on TO only financial incentive on SO","environmental impact",null,"N"]
["Customer Satisfaction: Improving levels of customer satisfaction"]
["Not financial",null,"Customer satisfaction","consumer relations broad measure ",null,"financial ","environmental impact"]
[2.2999999999999998,"Customer -broad measures",null,null,null,"Survey +/-","consumer interests",null,"y",0,0.01,-0.01,null,null,null,{"$f":"J36","v":0},{"$f":"K36","v":0.01},{"$f":"L36","v":-0.01}]
["Not financial",null,null,null,null,"Complaints handling – only",null,null,"n"]
[2.4,"Stakeholders",null,null,null,"Stakeholder engagement + only",null,null,"y",2.5000000000000001E-3,5.0000000000000001E-3,0,null,null,null,{"$f":"J38","v":2.5000000000000001E-3},{"$f":"K38","v":5.0000000000000001E-3},{"$f":"L38","v":0}]
["Customer Connections:  Minimising the time taken to connect, including low-carbon connections"]
["Not financial",null,"Connection terms","pre-connections ‘performance time’ ",null,"n/a","environmental impact",null,"n"]
["Not financial",null,null,null,null,null,"consumer interests",null,"n"]
["Not financial",null,null,null,null,null,"secure supply",null,"n"]
[2.5,"environment",null,"overall time for delivery of connections ",null,"possible financial incentive – link to project TransmiT","environmental impact",null,"n"]
[2.6,"Connections CI",null,null,null,null,"consumer interests",null,"n"]
[2.7,"connections secure supply",null,null,null,null,"secure supply",null,"n"]
["Social: Fulfilling social objectives"]
["Not financial",null,"Social","n/a","n/a","n/a","n/a",null,"n"]
["Network Safety:  Ensuring a safe network"]
["Not financial",null,"Safe network services","safety requirements ","asset health/risk indices",null,"consumer interests ",null,"N","NA","NA","NA"]
["Reliability: Ensuring a reliable network, and adaptation to climate change."]
["Not financial",null,"Reliability/availability","transport of the required volume of gas in a reliable manner","asset health/risk indices/ legal obligations",null,"secure supply",null,"No new"]
["Not financial",null,null,null,null,null,"consumer interests ",null,"No new"]
["Other"]
["Not financial",null,"Network development","flex capacity ",null,null,"secure supply ",null,"Not anticipated"]
[]
["Table 3:  Summary of Primary Outputs, Secondary Deliverables and Incentive Mechanisms by Output Category in gas distribution"]
["Model Ref","Incentive name","Output category","Primary output","Secondary output","Incentive mechanism","Contributes to…",null,"IP Manager to Confirm financial impact (Y/N)","Expected Value (£m or % of Revenue) of incentive","Likely High (£m or % of Revenue) of incentive","Likely Low (£m or % of Revenue) of incentive"]
["Environment:  Minimising the narrow environmental impact of the operator, and contributing to wider environmental objectives"]
[3.1,"shrinkage","Business Carbon Footprint","shrinkage (gas lost on the transport network)","-","ex-ante financial inc. mech.:  Symmetric reward/penalty set equal to gas commodity price + non-traded carbon cost.","environmental impact/energy efficiency ",null,"Y",1.1268530181787E-3,1.7033497475361333E-3,3.9649906015037592E-4,null,null,null,{"$f":"J59*IQI!$C$19","v":5.6342650908935E-4},{"$f":"K59*IQI!$C$19","v":8.5167487376806665E-4},{"$f":"L59*IQI!$C$19","v":1.9824953007518796E-4}]
[3.2,"EEI",null,null,null,"environment emmissions","environmental impact/energy efficiency ",null,"Y",null,1.9E-2,0,null,null,null,{"$f":"J60*IQI!$C$19","v":0},{"$f":"K60*IQI!$C$19","v":9.4999999999999998E-3},{"$f":"L60*IQI!$C$19","v":0}]
["Not financial",null,"Business Carbon Footprint","business carbon footprint",null,"Fund specific schemes, leaving C02 reduction risk with companies.  Publish league table of performance.","environmental impact",null,"N"]
["Not financial",null,"Other emissions and resource use",null,"# sites remediated by risk category","no specific mechanism.  Companies incentivised to minimise resource use through fixed cost allowance, as well as existing environmental taxes/subsidies.","environmental impact",null,"N"]
[null,null,null,null,"# tonnes gravel extracted"]
[null,null,null,null,"# tonnes to landfill"]
[null,null,null,null,"# discharge consents and # of incidents reported"]
["Not financial",null,"Maximise volume of low carbon flows on networks",null,"capacity of bio-methane connected","No financial incentive.  Companies required to report on performance– reputational incentive.","environmental impact",null,"N"]
["Customer Satisfaction: Improving levels of customer satisfaction"]
[3.3,"Cust sat survey","Customer Satisfaction","survey of customer satisfaction","-","ex-ante financial inc. mech.: based on DPCR5 approach, with penalty/reward calibrated using RORE analysis.","consumer interest/environmental impact/",null,null,0,5.0000000000000001E-3,-5.0000000000000001E-3,null,null,null,{"$f":"J68","v":0},5.0000000000000001E-3,-5.0000000000000001E-3]
[3.4,"Stakeholder engagement",null,"Demonstrating stakeholder understanding in delivery services to customers.",null,"Primary output: Ex-ante financial inc. mech.:  Reward only [to be calibrated].","consumer interest/environmental impact ",null,null,2.5000000000000001E-3,5.0000000000000001E-3,0,null,null,null,2.5000000000000001E-3,5.0000000000000001E-3,0]
[3.5,"Complaints",null,"complaints handing performance","-","Ex-ante financial inc. mech.: Penalty only [to be calibrated].","consumer interest/environmental impact",null,null,-2.5000000000000001E-3,0,-5.0000000000000001E-3,null,null,null,-2.5000000000000001E-3,0,-5.0000000000000001E-3]
["Customer Connections:  Minimising the time taken to connect, including low-carbon connections",null,null,null,null,null,null,null,"Primary output: Ex-ante financial inc. mech.:  Reward only [to be calibrated]."]
[3.6,"connections","Connections","timeliness of connections","-","Penalties under guaranteed standards","Consumer interest/environmental impact",null,"Y",-0.04,-0.01,-0.87,{"$f":"J72","v":-0.04},{"$f":"K72","v":-0.01},{"$f":"L72","v":-0.87}]
["Social: Fulfilling social objectives"]
["Not financial",null,"Promoting gas safety","-","completion of trials, and implementation of cost-effective schemes.","No financial incentive.  Revenues set to recover efficient cost of appropriate activity in this area.","consumer interest",null,"N"]
["Not financial",null,"Connecting fuel poor","-","completion of approved connection schemes","No financial incentive  companies required to report on performance.  Reputational incentive","consumer interest",null,"N"]
["Network Safety:  Ensuring a safe network"]
[3.7,"Mains replacement","Mains replacement","level of risk removed","gas-in-buildings; number of fractures; length of main off-risk","proposed to continue use of a volume driver based on either risk removed or length of mains abandoned. ","consumer interest",null,"Y"]
["Not financial",null,"Emergency response","% uncontrolled gas escapes; % of controlled gas escapes","-","none – Requirement to comply with safety case/licence requirements.","consumer interest",null,"N"]
["Not financial",null,"Repair","-","% preventions undertaken within 12 hours","none – Requirement to comply with safety case/licence requirements.","consumer interest",null,"N"]
["Not financial",null,"Major Accident Hazard Prevention","GSMR safety case acceptance by HSE; COMAH safety report reviewed by HSE",null," none – Requirement to comply with safety case/licence requirements.","consumer interest",null,"N"]
["Reliability: Ensuring a reliable network, and adaptation to climate change."]
[3.8,"loss of supply","Loss of supply","number & duration of interruptions disaggregated by cause (excluding large events)","Asset health indices","primary output incentivised as part of Guaranteed Standards.  ","consumer interest/secure supply",null,"Y",0,0.2,-0.2,{"$f":"J82","v":0},{"$f":"K82","v":0.2},{"$f":"L82","v":-0.2}]
["Not financial",null,"Network capacity","achieving 1:20 obligation","asset utilisation/capacity charts","Ex-post review.","consumer interest/secure supply",null,"N"]
["Not financial",null,"Network reliability","maintaining operational performance","no. & value of off-take meter error reports;  fault > x days","None – reputational incentive only through reporting on performance","consumer interest/secure supply",null,"N"]
["Not financial",null,"Data accuracy","maintaining network records","% of mains records updated within 42 days; # of third-party reports on mains location (DR8).","None -  reputational incentive only through reporting on performance ","consumer interest/secure supply",null,"N"]